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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $0.69 | $0.75 | +8.7% | — | — | — |
| Q3 26 | $0.64 | $0.71 | +10.9% | — | — | — |
| Q2 26 | $0.57 | $0.62 | +8.8% | — | — | — |
| Q1 26 | $0.54 | $0.55 | +1.9% | — | — | — |
| Q4 25 | $0.5 | $0.52 | +4.0% | — | — | — |
| Q3 25 | $0.56 | $0.61 | +8.9% | — | — | — |
| Q2 25 | $0.54 | $0.57 | +5.6% | — | — | — |
| Q1 25 | $0.5 | $0.57 | +14.0% | — | — | — |
| Q4 24 | $0.46 | $0.51 | +10.9% | — | — | — |
| Q3 24 | $0.56 | $0.58 | +3.6% | — | — | — |
| Q2 24 | $0.52 | $0.57 | +9.6% | — | — | — |
| Q1 24 | $0.47 | $0.48 | +2.1% | — | — | — |
| Q4 23 | $0.42 | $0.42 | 0.0% | — | — | — |
| Q3 23 | $0.59 | $0.6 | +1.7% | — | — | — |
| Q2 23 | $0.52 | $0.57 | +9.6% | — | — | — |
| Q1 23 | $0.41 | $0.5 | +22.0% | — | — | — |
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 | — | $0.69 | — | — | $2.7B | — |
| FY24 | — | $1.76 | — | — | $2.7B | — |
| FY23 | — | $1.81 | — | — | $2.8B | — |
| FY22 | — | $1.94 | — | — | $2.9B |
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 | $2.3B | $2.5B | $2.6B | $2.3B | $2.1B | $2.3B | $2.9B | $2.8B | $2.7B | $2.7B |
| YoY change | -8.6% | +5.69% | +4.56% | -11.6% | -9.48% | +9.85% | +28% | -1.64% | -6.44% | +0.11% |
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 | 2.3B | 2.5B | 2.6B | 2.3B | 2.1B | 2.3B | 2.9B | 2.8B | 2.7B | 2.7B |
| Cost of revenue | 2.1B | 2.2B | 2.4B | 2.1B | 1.9B | 2B | 2.6B | 2.6B | 2.4B | 2.4B |
| Gross profit | 214.7M | 225.9M | 205.8M | 185.5M | 175M | 205.9M | 255.2M | 271.1M | 270M | 270.1M |
| Gross margin | 9.24% | 9.2% | 8.02% | 8.18% | 8.53% | 9.13% | 8.84% | 9.55% | 10.2% | 10.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 113.4M | 130.4M | 128.4M | 126.7M | 122.2M | 136.7M | 150.2M | 147M | 149.5M | 159.7M |
| Operating expenses | 113.4M | 130.4M | 128.4M | 126.7M | 122.2M | 136.7M | 150.2M | 147M | 149.5M | 159.7M |
| Operating income | 89.4M | 85.5M | 67.9M | 49.3M | 43.8M | 62.8M | 98.6M | 118.1M | 115.7M | 105.6M |
| Operating margin | 3.85% | 3.48% | 2.65% | 2.17% | 2.13% | 2.79% | 3.42% | 4.16% | 4.36% | 3.97% |
| Non-operating income, net | -12.8M | -10.4M | -8.7M | -19.2M | -19.3M | -9.5M | -3.1M | -11.2M | -15.1M | -33.4M |
| Pretax income | 69.4M | 71M | 55.5M | 27.3M | 17.3M | 45.4M | 84.3M | 81.2M | 83.9M | 61.5M |
| Income tax | 5.5M | 102.9M | 32.7M | 3.8M | 3.2M | 9.6M | 16.1M | 16.9M | 20.6M | 36.7M |
| Net income | 63.9M | -31.9M | 22.8M | 23.4M | 14.1M | 35.8M | 68.2M | 64.3M | 63.3M | 24.9M |
| Net margin | 2.75% | -1.3% | 0.89% | 1.03% | 0.68% | 1.59% | 2.36% | 2.27% | 2.38% | 0.93% |
| EBITDA | 146.4M | 137.7M | 127.2M | 103.1M | 93.1M | 107.8M | 150.1M | 166.9M | 163.3M | 158.9M |
| EPS | 1.3 | -0.64 | 0.49 | 0.61 | 0.38 | 1 | 1.94 | 1.81 | 1.76 | 0.69 |
| Diluted EPS | 1.29 | -0.64 | 0.49 | 0.6 | 0.38 | 0.99 | 1.91 | 1.79 | 1.72 | 0.68 |
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 | 719.7M | 691.4M | 675.6M | 665.9M | 657.7M | 656.9M | 631.8M | 642.3M | 680.7M | 704.3M | 677.3M | 756M |
| Cost of revenue | 650.6M | 620.4M | 608.2M | 597.9M | 591M | 589M | 568.6M | 577.6M | 612.7M | 630.2M | 608M | 677.6M |
| Gross profit | 69.1M | 71M | 67.4M | 68M | 66.7M | 67.9M | 63.2M | 64.8M | 67.9M | 74.2M | 69.2M | 78.4M |
| Gross margin | 9.6% | 10.3% | 9.98% | 10.2% | 10.1% | 10.3% | 10% | 10.1% | 9.98% | 10.5% | 10.2% | 10.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 35.5M | 35.6M | 37.3M | 38M | 36.6M | 37.5M | 38.8M | 40.6M | 41.5M | 38.8M | 42.4M | 46.1M |
| Operating expenses | 35.5M | 35.6M | 37.3M | 38M | 36.6M | 37.5M | 38.8M | 40.6M | 41.5M | 38.8M | 42.4M | 46.1M |
| Operating income | 32M | 34.2M | 28.9M | 28.7M | 28.9M | 29.3M | 23.2M | 23M | 25.2M | 34.2M | 25.6M | 31.1M |
| Operating margin | 4.44% | 4.94% | 4.27% | 4.31% | 4.39% | 4.45% | 3.67% | 3.58% | 3.7% | 4.86% | 3.78% | 4.11% |
| Non-operating income, net | 749K | -5.2M | -4.5M | -3.8M | -4.7M | -2.1M | -12.2M | -3.2M | -2.2M | -15.9M | -5.5M | -588K |
| Pretax income | 25.6M | 22.3M | 19.1M | 20.5M | 20.4M | 23.9M | 8.4M | 16.6M | 20.6M | 15.9M | 18.4M | 28.7M |
| Income tax | 5.2M | 4.8M | 5.1M | 5M | 5M | 5.5M | 4.8M | 15.6M | 6.3M | 10M | 5.4M | 8.8M |
| Net income | 20.4M | 17.6M | 14M | 15.5M | 15.4M | 18.4M | 3.6M | 972K | 14.3M | 6M | 13M | 19.9M |
| Net margin | 2.84% | 2.54% | 2.07% | 2.33% | 2.34% | 2.8% | 0.58% | 0.15% | 2.1% | 0.85% | 1.92% | 2.63% |
| EBITDA | 47.3M | 44.4M | 41.3M | 40.4M | 39.3M | 42.3M | 36.9M | 37.5M | 38.4M | 46.1M | 37.7M | 45.3M |
| EPS | 0.57 | 0.49 | 0.39 | 0.43 | 0.43 | 0.51 | 0.1 | 0.03 | 0.4 | 0.17 | 0.36 | 0.55 |
| Diluted EPS | 0.57 | 0.49 | 0.38 | 0.43 | 0.42 | 0.5 | 0.1 | 0.03 | 0.39 | 0.17 | 0.36 | 0.55 |
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 | 1.5B | 1.4B | 981.3M | — | 986.5M | 966.3M | 938.9M | 983M | 1.6B | 1.5B | 3B |
| Enterprise value | 1B | 914.8M | 677.3M | — | 808M | 915.7M | 1.1B | 1.2B | 1.7B | 1.5B | 2.9B |
| Shares outstanding | 49.3M | 49.7M | 46.3M | 38.3M | 36.5M | 35.7M | 35.2M | 35.6M | 36M | 35.9M | 35.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 23.5 | — | 43 | — | 70.2 | 27 | 13.8 | 15.3 | 25.8 | 61.7 | 56.7 |
| P/S | 0.65 | 0.59 | 0.38 | — | 0.48 | 0.43 | 0.33 | 0.35 | 0.61 | 0.58 | 1.06 |
| P/B | 1.1 | 1.08 | 0.87 | — | 1 | 0.99 | 0.91 | 0.91 | 1.47 | 1.39 | 2.66 |
| EV/EBITDA | 7.14 | 6.64 | 5.32 | — | 8.68 | 8.5 | 7.62 | 6.95 | 10.3 | 9.58 | 19.9 |
| EV/Sales | 0.45 | 0.37 | 0.26 | — | 0.39 | 0.41 | 0.4 | 0.41 | 0.63 | 0.57 | 1.04 |
| Earnings yield | 4.25% | — | 2.33% | — | 1.42% | 3.7% | 7.27% | 6.54% | 3.88% | 1.62% | 1.76% |
| FCF yield | 16% | 6.32% | 1.01% | — | 8.2% | -4.64% | -23.9% | 9.82% | 9.55% | 5.57% | 4.59% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.03 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.24% | 9.2% | 8.02% | 8.18% | 8.53% | 9.13% | 8.84% | 9.55% | 10.2% | 10.2% | 10.4% |
| Operating margin | 3.85% | 3.48% | 2.65% | 2.17% | 2.13% | 2.79% | 3.42% | 4.16% | 4.36% | 3.97% | 4.15% |
| Net margin | 2.75% | -1.3% | 0.89% | 1.03% | 0.68% | 1.59% | 2.36% | 2.27% | 2.38% | 0.93% | 1.89% |
| ROE | 4.68% | -2.38% | 2.02% | 2.31% | 1.42% | 3.67% | 6.65% | 5.96% | 5.69% | 2.26% | 4.78% |
| ROA | 3.2% | -1.51% | 1.2% | 1.33% | 0.81% | 1.89% | 3.06% | 2.83% | 2.96% | 1.2% | 3.1% |
| ROIC | 9.07% | 0% | 3.37% | 4.8% | 4.38% | 5.36% | 6.48% | 7.44% | 7.5% | 3.92% | 6.84% |
| Return on tangible assets | 3.96% | -1.85% | 1.69% | 1.91% | 1.15% | 2.59% | 3.82% | 3.4% | 3.61% | 1.47% | 2.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.71 | 3.41 | 2.61 | 2.6 | 2.5 | 2.06 | 2.21 | 2.29 | 2.32 | 2.28 | 1.99 |
| Quick ratio | 2.79 | 2.85 | 2.04 | 1.92 | 1.82 | 1.26 | 1.23 | 1.33 | 1.46 | 1.52 | 1.31 |
| Debt / equity | 0.16 | 0.16 | 0.14 | 0.21 | 0.21 | 0.23 | 0.4 | 0.42 | 0.33 | 0.28 | 0.26 |
| Debt / assets | 0.11 | 0.1 | 0.08 | 0.12 | 0.12 | 0.12 | 0.18 | 0.2 | 0.17 | 0.15 | 0.13 |
| Net debt / EBITDA | -3.13 | -3.85 | -2.39 | -1.28 | -1.92 | -0.47 | 1.36 | 1.06 | 0.31 | -0.08 | -0.22 |
| Interest coverage | 8.46 | 8.55 | 6.3 | 5.09 | 3.07 | 6.36 | 7.54 | 3.55 | 4.12 | 4.05 | 6.26 |
| Effective tax rate | 7.89% | 100% | 58.9% | 14.1% | 18.7% | 21.2% | 19.1% | 20.8% | 24.5% | 59.6% | 36.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 47.1 | 49.4 | 55.4 | 59.2 | 56.2 | 63.3 | 82 | 79.8 | 73.8 | 74.1 | 78.8 |
| EPS (basic) | 1.3 | -0.64 | 0.49 | 0.61 | 0.38 | 1 | 1.94 | 1.81 | 1.76 | 0.69 | 0.69 |
| EPS (diluted) | 1.29 | -0.64 | 0.49 | 0.6 | 0.38 | 0.99 | 1.91 | 1.79 | 1.72 | 0.68 | 1.46 |
| Book value per share | 27.7 | 27 | 24.4 | 26.5 | 27.1 | 27.3 | 29.2 | 30.3 | 31 | 30.7 | 31.1 |
| FCF per share | 4.88 | 1.84 | 0.21 | 1.51 | 2.22 | -1.26 | -6.37 | 2.71 | 4.34 | 2.38 | 3.4 |
| Cash per share | 13.8 | 14.9 | 9.89 | 9.07 | 10.7 | 7.62 | 5.9 | 7.8 | 8.76 | 8.98 | 8.77 |
| Capex per share | 0.61 | 1.02 | 1.35 | 0.84 | 0.94 | 1.08 | 1.22 | 2.05 | 0.81 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.3% | 2.06% | 2.44% | 1.42% | 1.67% | 1.71% | 1.49% | 2.57% | 1.1% | — | — |
| Capex / operating cash flow | 11.1% | 36.4% | 94.2% | 52.5% | 29.2% | 690.7% | -24.3% | 38.4% | 14.2% | — | — |
| Payout ratio | 0% | 0% | 92.1% | 99.4% | 163.9% | 65% | 33.9% | 36.5% | 37.8% | 98.3% | 46.6% |
| Dividend yield | 0% | 0% | 2.14% | — | 2.34% | 2.41% | 2.47% | 2.39% | 1.46% | 1.59% | 0.82% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.17 |
| Mar 31, 2026 | $0.17 |
| Dec 31, 2025 | $0.17 |
| Sep 30, 2025 | $0.17 |
| Jun 30, 2025 | $0.17 |
| Mar 31, 2025 | $0.17 |
| Dec 31, 2024 | $0.17 |
| Sep 30, 2024 | $0.17 |
| — |
| FY21 | — | $1 | — | — | $2.3B | — |
| FY20 | — | $0.38 | — | — | $2.1B | — |
| FY19 | — | $0.61 | — | — | $2.3B | — |
| FY18 | — | $0.49 | — | — | $2.6B | — |
| FY17 | — | -$0.64 | — | — | $2.5B | — |
| FY16 | — | $1.3 | — | — | $2.3B | — |
| 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 | $719.7M | $691.4M | $675.6M | $665.9M | $657.7M | $656.9M | $631.8M | $642.3M | $680.7M | $704.3M | $677.3M | $756M |
| YoY change | -6.72% | -7.9% | -2.75% | -9.18% | -8.61% | -4.99% | -6.48% | -3.54% | +3.49% | +7.22% | +7.2% | +17.7% |
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 | 681.4M | 742.5M | 458.1M | 347.6M | 390.8M | 271.7M | 207.4M | 277.4M | 315.2M | 322.1M |
| Receivables | 440.7M | 436.6M | 468.2M | 324.4M | 309.3M | 355.9M | 492M | 449.4M | 412.5M | 391.1M |
| Inventory | 381.3M | 268.9M | 310M | 315M | 327.4M | 523.2M | 727.7M | 683.8M | 553.7M | 482.5M |
| Total current assets | 1.5B | 1.6B | 1.4B | 1.2B | 1.2B | 1.3B | 1.7B | 1.6B | 1.5B | 1.4B |
| Property, plant & equipment | 75.8M | 95.9M | 113.9M | 195.1M | 179.6M | 209.7M | 225.4M | 277.2M | 250.7M | 225.3M |
| Goodwill & intangibles | 383.2M | 383.2M | 552.5M | 535.8M | 524.2M | 512.7M | 442.4M | 384.2M | 384.2M | 384.2M |
| Total assets | 2B | 2.1B | 1.9B | 1.8B | 1.7B | 1.9B | 2.2B | 2.3B | 2.1B | 2.1B |
| Accounts payable | 326.2M | 362.7M | 422.1M | 303M | 282.2M | 426.6M | 424.3M | 367.5M | 354.2M | 403.2M |
| Short-term debt | 12.4M | 18.3M | 6.8M | 8.8M | 9.2M | 985K | 4.3M | 4.3M | 6.7M | 3.8M |
| Total current liabilities | 412.4M | 478.3M | 537.2M | 459.2M | 481.1M | 654.4M | 749.1M | 713.5M | 649.1M | 635.6M |
| Long-term debt | 211.3M | 193.4M | 147.3M | 206.8M | 203.2M | 220.2M | 407.4M | 450.1M | 359.5M | 305.5M |
| Total liabilities | 633.2M | 770.2M | 767.6M | 745M | 754.6M | 930.1M | 1.2B | 1.2B | 1B | 971.9M |
| Shareholders' equity | 1.4B | 1.3B | 1.1B | 1B | 989.6M | 973.8M | 1B | 1.1B | 1.1B | 1.1B |
| Total debt | 223.6M | 211.7M | 154.1M | 215.6M | 212.3M | 221.2M | 411.6M | 454.3M | 366.2M | 309.3M |
| Net debt | -457.8M | -530.9M | -304M | -131.9M | -178.5M | -50.6M | 204.2M | 177M | 51M | -12.8M |
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 | 259.5M | 277.4M | 296.1M | 309.3M | 324.4M | 315.2M | 355.3M | 264.6M | 285.4M | 322.1M | 324.9M | 314.8M |
| Receivables | 477.7M | 449.4M | 417.4M | 376.6M | 372.3M | 412.5M | 374.1M | 369.2M | 378M | 391.1M | 375.9M | 451.6M |
| Inventory | 725.3M | 683.8M | 637.7M | 599.8M | 581.9M | 553.7M | 560.3M | 532M | 509M | 482.5M | 507.4M | 544.3M |
| Total current assets | 1.7B | 1.6B | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.5B | 1.6B |
| Property, plant & equipment | 353.8M | 277.2M | 352.4M | 351M | 346.3M | 250.7M | 338.4M | 334.6M | 332.7M | 225.3M | 339.8M | 334.3M |
| Goodwill & intangibles | 488.5M | 384.2M | 384.2M | 384.2M | 384.2M | 384.2M | 384.2M | 384.2M | 384.2M | 384.2M | 384.2M | 384.2M |
| Total assets | 2.3B | 2.3B | 2.2B | 2.2B | 2.1B | 2.1B | 2.1B | 2B | 2.1B | 2.1B | 2.1B | 2.2B |
| Accounts payable | 382.2M | 367.5M | 348.4M | 346.2M | 356M | 354.2M | 384.5M | 354.7M | 382.7M | 403.2M | 451.1M | 552.7M |
| Short-term debt | 4.3M | 4.3M | 5.1M | 5.9M | 6.8M | 6.7M | 6.7M | 3.8M | 3.8M | 3.8M | 3.8M | 3.8M |
| Total current liabilities | 699.1M | 713.5M | 667.8M | 643.1M | 639.1M | 649.1M | 636.4M | 592.1M | 618.9M | 635.6M | 669.2M | 795.3M |
| Long-term debt | 542.5M | 450.1M | 430.1M | 400.2M | 386.2M | 359.5M | 375.4M | 308.3M | 314.4M | 305.5M | 300.6M | 273.6M |
| Total liabilities | 1.3B | 1.2B | 1.1B | 1.1B | 1B | 1B | 1B | 924M | 958.1M | 971.9M | 999.7M | 1.1B |
| Shareholders' equity | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Total debt | 546.8M | 454.3M | 435.2M | 406.1M | 392.9M | 366.2M | 382.1M | 312.1M | 318.2M | 309.3M | 304.3M | 277.3M |
| Net debt | 287.2M | 177M | 139.1M | 96.8M | 68.5M | 51M | 26.7M | 47.5M | 32.8M | -12.8M | -20.6M | -37.5M |
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 | 63.9M | -31.9M | 22.8M | 23.4M | 14.1M | 35.8M | 68.2M | 64.3M | 63.3M | 24.9M |
| Depreciation & amortization | 55.1M | 48.7M | 51.8M | 48.4M | 48.8M | 44.2M | 44.3M | 45.4M | 46.1M | 47.6M |
| Stock-based compensation | 5.3M | 7.8M | 10.1M | 10.2M | 10.4M | 15.3M | 18.5M | 15.3M | 13.4M | 17.2M |
| Change in working capital | 138.9M | 106.6M | -26M | -13.2M | 51.3M | -82.7M | -300.8M | 79.7M | 89.7M | 73M |
| Operating cash flow | 271.7M | 138.6M | 66.4M | 61.5M | 117.2M | 5.6M | -177.1M | 189.7M | 206.6M | 124M |
| Capital expenditure | -30.1M | -50.5M | -62.6M | -32.3M | -34.2M | -38.6M | -43M | -72.8M | -29.3M | — |
| Investing cash flow | -19.4M | -52.4M | -64.9M | -32.3M | -29.4M | -38.5M | -37.8M | -72.9M | -30.8M | 5.1M |
| Dividends paid | 0 | 0 | -21M | -23.3M | -23M | -23.3M | -23.2M | -23.5M | -23.9M | -24.4M |
| Share repurchases | -41.9M | -29.3M | -211.9M | -122.1M | -25.2M | -40.2M | -9.4M | 0 | -5.1M | -26.8M |
| Financing cash flow | -29.1M | 57.4M | -244.6M | -160M | -176M | -229.9M | -474.5M | -23.7M | -109.6M | -105.9M |
| Net change in cash | 223.1M | 143.6M | -243.1M | -130.8M | -88.2M | -262.8M | -689.4M | 93.2M | 66.2M | 23.1M |
| Free cash flow | 240.8M | 91.3M | 10M | 58M | 80.9M | -44.8M | -224.2M | 96.6M | 156M | 85.4M |
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 | 20.4M | 17.6M | 14M | 15.5M | 15.4M | 18.4M | 3.6M | 972K | 14.3M | 6M | 13M | 19.9M |
| Depreciation & amortization | 11.6M | 11.3M | 11.6M | 11.4M | 11.6M | 11.6M | 11.8M | 12M | 11.8M | 12M | 11.9M | 12M |
| Stock-based compensation | 3.7M | 3M | 2.2M | 4.2M | 4.4M | 2.6M | 4.4M | 5.3M | 5.3M | 2.1M | 5.4M | 6.2M |
| Change in working capital | 59K | 104.7M | 36.9M | 41.4M | 16.2M | -4.9M | 40M | -14.4M | 7.1M | 40.3M | 19.8M | 2.1M |
| Operating cash flow | 34.3M | 126M | 62.8M | 71.4M | 45.4M | 26.9M | 58.2M | 3.7M | 36.6M | 58.7M | 47M | 34.7M |
| Capital expenditure | -19.3M | -9.5M | -5.2M | -7.5M | -7.8M | -8.7M | -3.3M | -11M | — | — | -2.3M | — |
| Investing cash flow | -19.3M | -9.5M | -5.4M | -8.7M | -7.9M | -8.7M | -3.3M | -11M | — | 0 | -113K | -85K |
| Dividends paid | -5.9M | -5.9M | -5.9M | -5.9M | -6M | -6.1M | -6.1M | -6.1M | -6.1M | -6.1M | -6.1M | -6.1M |
| Share repurchases | 0 | 0 | — | — | -5.1M | 1K | -8M | -8M | -10M | -854K | -5.8M | 0 |
| Financing cash flow | -1.1M | -107.5M | -27.5M | -31.9M | -22.3M | -27.9M | -2.5M | -82.9M | -7.5M | -13M | -25.9M | -30.3M |
| Net change in cash | 13.9M | 9M | 29.9M | 30.8M | 15.2M | -9.7M | 52.4M | -90.2M | 29.1M | 45.7M | 21M | 4.3M |
| Free cash flow | 17.9M | 126.1M | 42.6M | 47.3M | 29.2M | 36.9M | 27.3M | -15.1M | 25.1M | 48.1M | 28.8M | 21.8M |
| Date | Ratio |
|---|---|
| Apr 4, 2006 | 3:2 |
| Nov 14, 2003 | 3:2 |
| Aug 15, 1997 | 2:1 |