Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.
Outlined bar is the consensus estimate; solid is reported.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| Q2 26 | $0.06 | $0.06 | 0.0% | — | $383.3M | — |
| Q4 25 | $0.3 | $0.28 | -6.7% | — | $539.6M | — |
| Q3 25 | $0.11 | $0.15 | +36.4% | — | $439.3M | — |
| Q2 25 | $0.06 | $0.04 | -33.3% | — | $424.4M | — |
| Q1 25 | $0.16 | $0.04 | -75.0% | — | $425.4M | — |
| Q4 24 | $0.3 | $0.31 | +3.3% | — | $551.6M | — |
| Q3 24 | $0.2 | $0.13 | -35.0% | — | $461.1M | — |
| Q2 24 | $0.1 | $0.08 | -20.0% | — | $444.6M | — |
| Q1 24 | $0.21 | $0.18 | -14.3% | — | $475.2M | — |
| Q4 23 | $0.3 | $0.3 | 0.0% | — | $578.1M | — |
| Q3 23 | $0.23 | $0.27 | +17.4% | — | $502.7M | — |
| Q2 23 | $0.09 | $0.15 | +66.7% | — | $469.6M | — |
| Q1 23 | $0.26 | $0.27 | +3.8% | — | $511.8M | — |
| Q4 22 | $0.22 | $0.4 | +81.8% | — | $623.2M | — |
| Q3 22 | $0.31 | $0.31 | 0.0% | — | $528.4M | — |
| Q2 22 | $0.27 | $0.07 | -74.1% | — | $479M | — |
Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| FY25 | — | -$0.54 | — | — | $1.8B | — |
| FY24 | — | -$3.18 | — | — | $1.9B | — |
| FY23 | — | -$0.89 | — | — | $2.1B | — |
| FY22 | — | -$0.16 | — | — | $2.2B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.4B | $1.6B | $1.7B | $1.7B | $2B | $2.1B | $2.2B | $2.1B | $1.9B | $1.8B |
| YoY change | +42% | +20% | +3.3% | -2.37% | +18.5% | +4.49% | +5.19% | -4.65% | -6.3% | -5.37% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.4B | 1.6B | 1.7B | 1.7B | 2B | 2.1B | 2.2B | 2.1B | 1.9B | 1.8B |
| Cost of revenue | 943.3M | 1.2B | 1.4B | 1.3B | 1.5B | 1.6B | 1.8B | 1.6B | 1.5B | 1.4B |
| Gross profit | 429M | 440.6M | 349.5M | 383.1M | 481.7M | 437M | 409.6M | 455.5M | 421.9M | 398.8M |
| Gross margin | 31.3% | 26.8% | 20.5% | 23.1% | 24.5% | 21.3% | 18.9% | 22.1% | 21.8% | 21.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 157M | 183.4M | 167.4M | 160.7M | 186.2M | 196.2M | 190.4M | 196M | 188.1M | 194.9M |
| Operating expenses | 157M | 183.4M | 167.4M | 160.7M | 186.2M | 196.2M | 190.4M | 196M | 188.1M | 194.9M |
| Operating income | 258.2M | 239.5M | 163.8M | 203.8M | 276.4M | 219.2M | 198M | 238.7M | 213.4M | 183.6M |
| Operating margin | 18.8% | 14.5% | 9.63% | 12.3% | 14% | 10.7% | 9.15% | 11.6% | 11% | 10% |
| Non-operating income, net | -6.7M | 327K | 166.8M | -18K | 2.6M | -18.6M | -92M | -154.5M | -386.5M | -81.7M |
| Pretax income | 177.1M | 148.1M | 222.3M | 105.7M | 177.4M | 93.7M | -18.9M | -67.1M | -330.5M | -47.7M |
| Income tax | 67.6M | -69.4M | 49.8M | 29.3M | 45.4M | 26.3M | -7.5M | -935K | -79.3M | -4.5M |
| Net income | 109.4M | 217.5M | 172.4M | 76.4M | 132M | 67.4M | -11.4M | -66.2M | -251.3M | -43.3M |
| Net margin | 7.97% | 13.2% | 10.1% | 4.6% | 6.71% | 3.28% | -0.53% | -3.21% | -13% | -2.37% |
| EBITDA | 297M | 291.8M | 221M | 275.1M | 354.7M | 320.5M | 302.8M | 330.9M | 305.7M | 274.7M |
| EPS | 1.73 | 3.27 | 2.61 | 1.17 | 2.06 | 1.03 | -0.16 | -0.89 | -3.18 | -0.54 |
| Diluted EPS | 1.73 | 3.26 | 2.6 | 1.17 | 2.04 | 1.02 | -0.16 | -0.89 | -3.18 | -0.54 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 502.7M | 578.1M | 475.2M | 444.6M | 461.1M | 551.6M | 425.4M | 424.4M | 439.3M | 539.6M | 408.9M | 383.3M |
| Cost of revenue | 388.9M | 453M | 366.3M | 352.6M | 358.7M | 432.9M | 335.3M | 337.4M | 340.3M | 416.8M | 329M | 303.6M |
| Gross profit | 113.8M | 125.2M | 108.9M | 92M | 102.3M | 118.7M | 90.1M | 87M | 99M | 122.7M | 79.9M | 79.6M |
| Gross margin | 22.6% | 21.7% | 22.9% | 20.7% | 22.2% | 21.5% | 21.2% | 20.5% | 22.5% | 22.7% | 19.5% | 20.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 48.2M | 53.2M | 48.6M | 43.1M | 46M | 50.3M | 49.1M | 47.2M | 44.6M | 54M | 50.2M | 40.6M |
| Operating expenses | 48.2M | 53.2M | 48.6M | 43.1M | 46M | 50.3M | 49.1M | 47.2M | 44.6M | 54M | 50.2M | 40.6M |
| Operating income | 60.4M | 66.8M | 55.2M | 43.8M | 51.2M | 63.2M | 35.8M | 34.7M | 49.3M | 63.7M | 25.3M | 34.6M |
| Operating margin | 12% | 11.6% | 11.6% | 9.85% | 11.1% | 11.5% | 8.43% | 8.17% | 11.2% | 11.8% | 6.19% | 9.02% |
| Non-operating income, net | -132M | -24.3M | -69.7M | 1M | 1M | -318.9M | 1.1M | -11.4M | -37.1M | -34.3M | -34.8M | 1.5M |
| Pretax income | -107.4M | 2.3M | -52.3M | 7M | 10.1M | -295.3M | -765K | -12.6M | -25.1M | -9.4M | -45.3M | -2.4M |
| Income tax | -24.7M | -288K | -12.1M | 3.1M | 2.7M | -72.9M | -1.6M | -2.8M | -5.9M | 5.8M | -12.7M | 1.6M |
| Net income | -82.7M | 2.6M | -40.2M | 3.9M | 7.5M | -222.4M | 835K | -9.8M | -19.1M | -15.2M | -32.5M | -4M |
| Net margin | -16.5% | 0.45% | -8.47% | 0.89% | 1.62% | -40.3% | 0.2% | -2.3% | -4.36% | -2.81% | -7.96% | -1.04% |
| EBITDA | 83.1M | 90.2M | 78.4M | 66.7M | 74.4M | 86.2M | 58.8M | 57.6M | 72.2M | 86.2M | 47.3M | 54.7M |
| EPS | -1.11 | 0.03 | -0.51 | 0.05 | 0.09 | -2.81 | 0.01 | -0.12 | -0.24 | -0.19 | -0.41 | -0.05 |
| Diluted EPS | -1.11 | 0.03 | -0.51 | 0.05 | 0.09 | -2.81 | 0.01 | -0.12 | -0.24 | -0.19 | -0.41 | -0.05 |
Annual history by fiscal year; click a table row below to chart a different metric.
Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | 2.3B | 1.9B | 1.2B | 1.8B | 2B | 785.7M | 779.8M | 544.4M | 342.9M | 248.7M |
| Enterprise value | — | 4.3B | 3.5B | 3.1B | 4.1B | 4.3B | 3.2B | 2.9B | 2.6B | 2.3B | 2.2B |
| Shares outstanding | 63.2M | 66.5M | 66.1M | 65M | 64.2M | 65.1M | 70.5M | 74.3M | 79M | 79.8M | 79.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 10.7 | 11.1 | 15.3 | 13.5 | 29.7 | — | — | — | — | -5.68 |
| P/S | — | 1.42 | 1.12 | 0.7 | 0.9 | 0.97 | 0.36 | 0.38 | 0.28 | 0.19 | 0.14 |
| P/B | — | 2.65 | 2.12 | 1.43 | 2.14 | 2.17 | 0.91 | 0.93 | 1.04 | 0.76 | 0.64 |
| EV/EBITDA | — | 14.9 | 16 | 11.2 | 11.5 | 13.4 | 10.6 | 8.63 | 8.41 | 8.33 | 8.64 |
| EV/Sales | — | 2.64 | 2.08 | 1.85 | 2.08 | 2.09 | 1.48 | 1.38 | 1.33 | 1.25 | 1.26 |
| Earnings yield | — | 9.31% | 9.02% | 6.55% | 7.42% | 3.37% | — | — | — | — | -17.6% |
| FCF yield | — | -0.94% | 8.78% | 0.36% | 14.3% | 2.51% | -2.08% | 28.5% | 19% | 20.6% | 70.2% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.1 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.3% | 26.8% | 20.5% | 23.1% | 24.5% | 21.3% | 18.9% | 22.1% | 21.8% | 21.8% | 20.8% |
| Operating margin | 18.8% | 14.5% | 9.63% | 12.3% | 14% | 10.7% | 9.15% | 11.6% | 11% | 10% | 12% |
| Net margin | 7.97% | 13.2% | 10.1% | 4.6% | 6.71% | 3.28% | -0.53% | -3.21% | -13% | -2.37% | -4% |
| ROE | 13.9% | 24.7% | 19.2% | 9.4% | 15.9% | 7.32% | -1.31% | -7.92% | -47.9% | -9.55% | -15.8% |
| ROA | 3.6% | 6.11% | 5.64% | 2.37% | 3.5% | 1.76% | -0.3% | -1.91% | -8.39% | -1.53% | 3.9% |
| ROIC | 6.43% | 8.28% | 5.03% | 5.41% | 6.53% | 4.89% | 6.03% | 8.2% | 8.37% | 7.66% | 7.27% |
| Return on tangible assets | -7.58% | -17.6% | -13.2% | -6.39% | -9.01% | -5.12% | 1.17% | 6.42% | 37.3% | 6.81% | 25.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.63 | 4.4 | 2.27 | 3.05 | 3 | 3.42 | 3.75 | 3.06 | 3.3 | 3.32 | 1.62 |
| Quick ratio | 0.9 | 1.91 | 0.71 | 0.87 | 1 | 0.92 | 1.08 | 0.89 | 1.14 | 1.43 | 1.09 |
| Debt / equity | 2.2 | 2.52 | 1.82 | 2.36 | 2.85 | 2.54 | 2.83 | 2.53 | 3.96 | 4.42 | 6.52 |
| Debt / assets | 0.57 | 0.62 | 0.54 | 0.6 | 0.63 | 0.61 | 0.64 | 0.61 | 0.69 | 0.71 | 0.77 |
| Net debt / EBITDA | 5.71 | 6.89 | 7.36 | 6.94 | 6.53 | 7.18 | 7.97 | 6.28 | 6.63 | 7.08 | 7.62 |
| Interest coverage | 3.38 | 2.61 | 3.05 | 2.08 | 2.75 | 1.88 | 0.85 | 0.56 | -1.1 | 0.68 | 0.45 |
| Effective tax rate | 38.2% | 0% | 22.4% | 27.7% | 25.6% | 28.1% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 21.7 | 24.8 | 25.7 | 25.5 | 30.7 | 31.6 | 30.7 | 27.8 | 24.5 | 22.9 | 22 |
| EPS (basic) | 1.73 | 3.27 | 2.61 | 1.17 | 2.06 | 1.03 | -0.16 | -0.89 | -3.18 | -0.54 | -0.54 |
| EPS (diluted) | 1.73 | 3.26 | 2.6 | 1.17 | 2.04 | 1.02 | -0.16 | -0.89 | -3.18 | -0.54 | -0.88 |
| Book value per share | 12.4 | 13.2 | 13.6 | 12.5 | 13 | 14.1 | 12.3 | 11.2 | 6.64 | 5.68 | 4.86 |
| FCF per share | 3.91 | -0.33 | 2.54 | 0.06 | 3.97 | 0.77 | -0.23 | 2.99 | 1.31 | 0.89 | 0.79 |
| Cash per share | 0.46 | 3.11 | 0.18 | 0.17 | 0.81 | 0.52 | 0.64 | 0.55 | 0.64 | 0.71 | 7.28 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.38 | 0.31 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 1.68% | 1.41% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 30.2% | 28.1% |
| Payout ratio | 92.1% | 56.9% | 72.2% | 161.9% | 92.3% | 182.4% | -1.2K% | -84.6% | -23.9% | -140.1% | 333.3% |
| Dividend yield | — | 5.29% | 6.51% | 10.6% | 6.85% | 6.14% | 17% | 7.18% | 11% | 17.7% | 12.4% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.095 |
| Mar 31, 2026 | $0.19 |
| Dec 31, 2025 | $0.19 |
| — |
| FY21 | — | $1.03 | — | — | $2.1B | — |
| FY20 | — | $2.06 | — | — | $2B | — |
| FY19 | — | $1.17 | — | — | $1.7B | — |
| FY18 | — | $2.61 | — | — | $1.7B | — |
| FY17 | — | $3.27 | — | — | $1.6B | — |
| FY16 | — | $1.73 | — | — | $1.4B | — |
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $502.7M | $578.1M | $475.2M | $444.6M | $461.1M | $551.6M | $425.4M | $424.4M | $439.3M | $539.6M | $408.9M | $383.3M |
| YoY change | -4.86% | -7.24% | -7.15% | -5.33% | -8.29% | -4.59% | -10.5% | -4.54% | -4.72% | -2.18% | -3.87% | -9.7% |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 28.8M | 206.5M | 11.6M | 11.3M | 52.2M | 33.7M | 45.4M | 41.1M | 50.6M | 56.3M |
| Receivables | 119.3M | 141.4M | 151.7M | 143.9M | 132.9M | 145.3M | 150M | 143M | 172.3M | 140.7M |
| Inventory | 356.6M | 501.8M | 401.4M | 472.2M | 492.8M | 609.8M | 726.5M | 569M | 511.2M | 420.8M |
| Total current assets | 541.9M | 886.6M | 586.1M | 661.8M | 737.3M | 834.5M | 1B | 802.8M | 781.4M | 739.8M |
| Property, plant & equipment | 143.3M | 153.7M | 156.8M | 207.7M | 244.6M | 257.1M | 233.9M | 211.1M | 170.5M | 138.4M |
| Goodwill & intangibles | 4.5B | 4.8B | 4.4B | 4.4B | 5.2B | 5.1B | 4.8B | 4.5B | 3.7B | 3.5B |
| Total assets | 3B | 3.6B | 3.1B | 3.2B | 3.8B | 3.8B | 3.8B | 3.5B | 3B | 2.8B |
| Accounts payable | 98M | 122.4M | 140M | 114.9M | 126.5M | 129.9M | 127.8M | 123.8M | 113.2M | 107.7M |
| Short-term debt | 10.5M | — | — | 15.4M | 11M | 12.4M | 65.7M | 40M | 24.3M | 21.2M |
| Total current liabilities | 205.7M | 201.5M | 258.5M | 216.9M | 245.7M | 244.3M | 271.5M | 262.4M | 236.9M | 222.8M |
| Long-term debt | 1.7B | 2.2B | 1.6B | 1.9B | 2.4B | 2.3B | 2.4B | 2.1B | 2.1B | 2B |
| Total liabilities | 2.3B | 2.7B | 2.2B | 2.4B | 2.9B | 2.9B | 3B | 2.6B | 2.5B | 2.4B |
| Shareholders' equity | 785.7M | 880.8M | 900M | 812.5M | 831.9M | 920.3M | 868.2M | 835.5M | 524.8M | 452.9M |
| Total debt | 1.7B | 2.2B | 1.6B | 1.9B | 2.4B | 2.3B | 2.5B | 2.1B | 2.1B | 2B |
| Net debt | 1.7B | 2B | 1.6B | 1.9B | 2.3B | 2.3B | 2.4B | 2.1B | 2B | 1.9B |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 359.9M | 41.1M | 42.5M | 40.3M | 54.7M | 50.6M | 61.2M | 54.1M | 60.9M | 56.3M | 64.5M | 591.6M |
| Receivables | 154.7M | 143M | 136M | 142.3M | 160M | 172.3M | 138.4M | 140.4M | 157.8M | 140.7M | 152.9M | 133.3M |
| Inventory | 644.1M | 569M | 560.6M | 559.6M | 618.1M | 511.2M | 514.2M | 531.6M | 486M | 420.8M | 354.5M | 391.4M |
| Total current assets | 1.3B | 802.8M | 785.3M | 796.6M | 882.5M | 781.4M | 758.3M | 762.6M | 816.9M | 739.8M | 673.6M | 1.2B |
| Property, plant & equipment | 373.4M | 211.1M | 363.9M | 352.8M | 339.1M | 170.5M | 321.5M | 308.7M | 304.1M | 138.4M | 282.9M | 279.2M |
| Goodwill & intangibles | 4.5B | 4.5B | 4.3B | 4.3B | 4.3B | 3.7B | 3.7B | 3.6B | 3.5B | 3.5B | 3.6B | 3.6B |
| Total assets | 4B | 3.5B | 3.4B | 3.4B | 3.4B | 3B | 3B | 2.9B | 2.9B | 2.8B | 2.8B | 3.4B |
| Accounts payable | 182.2M | 123.8M | 132.9M | 126.2M | 175.7M | 113.2M | 141.3M | 148.7M | 165M | 107.7M | 123M | 124.8M |
| Short-term debt | 571.7M | 40M | 40.3M | 284.3M | 284.5M | 24.3M | 23.4M | 21.7M | 19.6M | 21.2M | 20.1M | 529M |
| Total current liabilities | 842.9M | 262.4M | 244.2M | 490M | 537.6M | 236.9M | 228.6M | 259.8M | 254.9M | 222.8M | 225.2M | 747M |
| Long-term debt | 2B | 2.1B | 2.1B | 1.8B | 1.9B | 2.1B | 2B | 2B | 2.1B | 2B | 2B | 2B |
| Total liabilities | 3.1B | 2.6B | 2.6B | 2.6B | 2.7B | 2.5B | 2.4B | 2.4B | 2.5B | 2.4B | 2.4B | 3B |
| Shareholders' equity | 840.6M | 835.5M | 781.2M | 765M | 755.3M | 524.8M | 513.1M | 501.4M | 470.7M | 452.9M | 403.4M | 395.1M |
| Total debt | 2.6B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B | 2B | 2.1B | 2B | 2.1B | 2.6B |
| Net debt | 2.2B | 2.1B | 2.1B | 2.1B | 2.1B | 2B | 2B | 2B | 2B | 1.9B | 2B | 2B |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 109.4M | 217.5M | 172.4M | 76.4M | 132M | 67.4M | -11.4M | -66.2M | -251.3M | -43.3M |
| Depreciation & amortization | 37.3M | 49.2M | 53.6M | 70.1M | 75.7M | 96.9M | 97.4M | 88.4M | 88M | 86.4M |
| Stock-based compensation | 5.8M | 4.6M | 3M | 2.6M | 10.6M | 5.4M | 3.9M | 7.2M | 8.7M | 13.3M |
| Change in working capital | 769K | -154.3M | 137.7M | -112.4M | 23.1M | -105.5M | -135.8M | 87.9M | -3.1M | -3.6M |
| Operating cash flow | 214.9M | 42.3M | 370.6M | 60.6M | 288.7M | 76M | -68M | 98.3M | -250.9M | 101.4M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -30.6M |
| Investing cash flow | -438.8M | -160.7M | 389.2M | -82.4M | -542.1M | 737K | -16.9M | 107.3M | -422K | 39.3M |
| Dividends paid | -100.8M | -123.6M | -124.5M | -123.7M | -121.9M | -122.9M | -133.4M | -56M | -60M | -60.6M |
| Share repurchases | 0 | 0 | -26.9M | -34.7M | 0 | 0 | — | — | — | — |
| Financing cash flow | 352M | 183.3M | -703.3M | 27.7M | 560.5M | -154.7M | 45.3M | -333.7M | -93M | -135.8M |
| Net change in cash | 128.1M | 64.9M | 56.5M | 5.9M | 307.1M | -77.9M | -39.6M | -128.1M | -344.2M | 4.9M |
| Free cash flow | 247.2M | -22M | 167.8M | 4.1M | 254.7M | 50.3M | -16.3M | 222.1M | 103.7M | 70.7M |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -82.7M | 2.6M | -40.2M | 3.9M | 7.5M | -222.4M | 835K | -9.8M | -19.1M | -15.2M | -32.5M | -4M |
| Depreciation & amortization | 21.7M | 22.5M | 22.2M | 21.9M | 22.1M | 21.9M | 21.8M | 21.7M | 21.6M | 21.2M | 20.5M | 18.6M |
| Stock-based compensation | 2.2M | 1.7M | 1.8M | 2.6M | 2.4M | 1.9M | 3.2M | 3.4M | 4M | 2.7M | 2.8M | 2.9M |
| Change in working capital | -19.9M | 37.7M | 31.3M | -28.8M | -21.8M | 16.2M | 61.4M | -10.4M | -83.6M | 29.1M | 8.4M | -10.8M |
| Operating cash flow | -111.8M | 58.8M | -1.6M | 4.2M | 9.7M | -263.3M | 86.7M | 17.8M | -64.6M | 95.4M | 23.6M | 34.4M |
| Capital expenditure | — | — | — | — | — | — | — | -6.4M | -6.1M | -7.8M | -4.9M | -6.2M |
| Investing cash flow | 155K | 55.6M | -437K | 15K | 0 | 0 | 50K | 4.4M | -6.1M | -7.8M | -51.4M | -6.2M |
| Dividends paid | -13.7M | -14.9M | -14.9M | -15M | -15M | -15M | -15M | -15.2M | -15.2M | -15.2M | -15.2M | -15.4M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -704.7M | -458M | -70.5M | -22M | -749.9M | -75.5M | -86.9M | -49.9M | 83.4M | -92.4M | 11.2M | 10.8M |
| Net change in cash | -816.3M | -343.5M | -72.5M | -17.8M | -740.2M | -338.7M | -112K | -27.7M | 12.7M | -4.8M | -16.6M | 39M |
| Free cash flow | 17M | 83.3M | 27.5M | 5.2M | -679K | 71.7M | 42.4M | 11.5M | -70.7M | 87.7M | 18.7M | 28.2M |
| Sep 30, 2025 |
| $0.19 |
| Jun 30, 2025 | $0.19 |
| Mar 31, 2025 | $0.19 |
| Dec 31, 2024 | $0.19 |
| Sep 30, 2024 | $0.19 |