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 | $1.02 | $1.19 | +16.7% | — | $1.1B | — |
| Q1 26 | -$0.06 | -$0.06 | 0.0% | — | $643.1M | — |
| Q3 25 | $0.46 | $0.87 | +89.1% | — | $857.5M | — |
| Q2 25 | $0.75 | $0.63 | -16.0% | — | — | — |
| Q1 25 | -$0.2 | -$0.35 | -75.0% | — | — | — |
| Q4 24 | $0.41 | $0.33 | -19.5% | — | — | — |
| Q3 24 | $0.6 | $1.21 | +101.7% | — | — | — |
| Q2 24 | $0.07 | $0.32 | +357.1% | — | — | — |
| Q1 24 | -$0.18 | $0.14 | +177.8% | — | — | — |
| Q4 23 | -$0.08 | -$0.15 | -87.5% | — | — | — |
| Q3 23 | $0.42 | $0.61 | +45.2% | — | — | — |
| Q2 23 | $0.54 | $0.8 | +48.1% | — | $942.3M | — |
| Q1 23 | -$0.28 | -$0.02 | +92.9% | — | $610.7M | — |
| Q4 22 | -$0.28 | -$0.82 | -192.9% | — | $599.7M | — |
| Q3 22 | -$0.17 | -$0.2 | -17.6% | — | $650.4M | — |
| Q2 22 | $0.2 | -$0.61 | -405.0% | — | $744.1M | — |
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 | — | $1.18 | — | — | $3.1B | — |
| FY24 | — | $2.54 | — | — | $3B | — |
| FY23 | — | $1.55 | — | — | $3.1B | — |
| FY22 | — | -$2.26 | — | — | $2.5B |
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 | $2.9B | $3B | $3.2B | $3.3B | $686.3M | $1.5B | $2.5B | $3.1B | $3B | $3.1B |
| YoY change | +2.32% | +2.49% | +7.69% | +1.9% | -79.1% | +120.1% | +62.5% | +24.9% | -0.56% | +2.15% |
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 | 2.9B | 3B | 3.2B | 3.3B | 686.3M | 1.5B | 2.5B | 3.1B | 3B | 3.1B |
| Cost of revenue | 1.1B | 1.1B | 1.2B | 1.2B | 235.4M | 512.9M | 873.7M | 1.1B | 1.1B | 1.1B |
| Gross profit | 1.8B | 1.9B | 2B | 2.1B | 450.9M | 997.6M | 1.6B | 2B | 2B | 2B |
| Gross margin | 61.7% | 62.1% | 63.4% | 63.1% | 65.7% | 66% | 64.4% | 64.6% | 64.4% | 64.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.1B | 1.2B | 1.3B | 1.4B | 552.4M | 674M | 858.6M | 931.6M | 945.2M | 969M |
| Operating expenses | 1.5B | 1.5B | 1.8B | 1.9B | 781.9M | 956.9M | 1.3B | 1.4B | 1.4B | 1.5B |
| Operating income | 446.2M | 430.2M | 459.4M | 407.4M | -590.8M | -224.7M | 77M | 371.8M | 362.4M | 341.8M |
| Operating margin | 15.3% | 14.4% | 14.3% | 12.4% | -86.1% | -14.9% | 3.14% | 12.1% | 11.9% | 11% |
| Non-operating income, net | 16.3M | 14.9M | -29.6M | -17.7M | -187.8M | -47.4M | -183.9M | -32.4M | 3.2M | -63M |
| Pretax income | 360.6M | 345.4M | 310.7M | 273.8M | -927.3M | -439M | -265M | 221.4M | 252.8M | 153.9M |
| Income tax | 103.8M | 79.4M | 95.4M | 79.9M | -309.4M | -16.8M | 3M | 29.9M | -60.1M | 12.4M |
| Net income | 256.8M | 266M | 215.3M | 193.8M | -617.9M | -422.2M | -268M | 191.5M | 312.9M | 141.5M |
| Net margin | 8.8% | 8.89% | 6.68% | 5.9% | -90% | -28% | -10.9% | 6.24% | 10.3% | 4.54% |
| EBITDA | 708.3M | 726.3M | 785.8M | 735.9M | -345M | 35.3M | 330M | 639.9M | 625M | 590.7M |
| EPS | 2.19 | 2.26 | 1.83 | 1.63 | -5.25 | -3.55 | -2.26 | 1.55 | 2.54 | 1.18 |
| Diluted EPS | 2.19 | 2.26 | 1.83 | 1.63 | -5.25 | -3.55 | -2.26 | 1.34 | 2.06 | 1.04 |
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 | — | — | — | — | — | — | — | — | 857.5M | 776.3M | 643.1M | 1.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | 311.1M | 276.8M | 218.2M | 393.9M |
| Gross profit | 563.6M | 418.8M | 380.9M | 473.6M | 591.7M | 518.3M | 355M | 596.6M | 546.4M | 499.5M | 424.9M | 692.5M |
| Gross margin | — | — | — | — | — | — | — | — | 63.7% | 64.3% | 66.1% | 63.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | 250.1M | 249.4M | 231.4M | 268.4M |
| Operating expenses | — | — | — | — | — | — | — | — | 377.5M | 376.4M | 346.1M | 405.1M |
| Operating income | — | — | — | — | — | — | — | — | 118M | 71M | 27.2M | 235.8M |
| Operating margin | — | — | — | — | — | — | — | — | 13.8% | 9.15% | 4.23% | 21.7% |
| Non-operating income, net | — | — | — | — | — | — | — | — | -63M | 3.5M | -2.3M | -1.3M |
| Pretax income | — | — | — | — | — | — | — | — | 27.6M | 42.4M | -9.8M | 203.2M |
| Income tax | — | — | — | — | — | — | — | — | -22.9M | 7.5M | -4M | 62.4M |
| Net income | — | — | — | — | — | — | — | — | 50.5M | 34.9M | -5.8M | 140.8M |
| Net margin | — | — | — | — | — | — | — | — | 5.89% | 4.5% | -0.9% | 13% |
| EBITDA | — | — | — | — | — | — | — | — | 180.8M | 130.1M | 80.2M | 291.7M |
| EPS | 0.74 | — | 0.2 | 0.37 | 1.54 | 0.42 | -0.32 | 0.81 | 0.43 | 0.29 | -0.06 | 1.2 |
| Diluted EPS | 0.61 | — | 0.19 | 0.32 | 1.19 | 0.33 | -0.32 | 0.63 | 0.4 | 0.16 | -0.06 | 1.19 |
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 | 4.4B | 4B | 4.2B | 4B | 2B | 1.9B | 1B | 1.7B | 3.7B | 2.7B | 4.4B |
| Enterprise value | 5.9B | 5.6B | 5.8B | 6.9B | 5.3B | 5.2B | 4.1B | 4.4B | 6.1B | 5.3B | 6.8B |
| Shares outstanding | 115.5M | 116.1M | 116.8M | 117.4M | 116.7M | 119.1M | 120M | 119.1M | 119.9M | 115.6M | 115.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 17.3 | 15.2 | 19.4 | 20.5 | — | — | — | 8.76 | 11.9 | 19 | 21.5 |
| P/S | 1.52 | 1.35 | 1.3 | 1.21 | 2.96 | 1.27 | 0.42 | 0.55 | 1.22 | 0.86 | 1.33 |
| P/B | 3.48 | 2.87 | 2.97 | 2.74 | 2.54 | 5.74 | 8.7 | 5.26 | 6.16 | 6.49 | 8.9 |
| EV/EBITDA | 8.35 | 7.69 | 7.38 | 9.32 | -15.4 | 146.1 | 12.6 | 6.85 | 9.78 | 9.03 | 10.3 |
| EV/Sales | 2.03 | 1.87 | 1.8 | 2.09 | 7.73 | 3.41 | 1.69 | 1.43 | 2 | 1.71 | 2.02 |
| Earnings yield | 5.8% | 6.58% | 5.15% | 4.88% | — | — | — | 11.4% | 8.42% | 5.27% | 4.65% |
| FCF yield | 3.07% | 3.67% | 5.04% | 6.5% | -20.4% | 3.68% | 2.43% | 17.6% | 8.49% | 6.6% | 5.12% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.45 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.7% | 62.1% | 63.4% | 63.1% | 65.7% | 66% | 64.4% | 64.6% | 64.4% | 64.1% | 63.7% |
| Operating margin | 15.3% | 14.4% | 14.3% | 12.4% | -86.1% | -14.9% | 3.14% | 12.1% | 11.9% | 11% | 21.7% |
| Net margin | 8.8% | 8.89% | 6.68% | 5.9% | -90% | -28% | -10.9% | 6.24% | 10.3% | 4.54% | 6.44% |
| ROE | 20.2% | 18.9% | 15.3% | 13.4% | -77.3% | -126.2% | -224.3% | 60.1% | 51.9% | 34.2% | 45.8% |
| ROA | 5.96% | 5.95% | 4.8% | 3.33% | -11.1% | -8.07% | -5.56% | 3.96% | 6.18% | 3.19% | 5.97% |
| ROIC | 11.5% | 11.2% | 10.5% | 6.65% | -14.5% | -6.29% | 2.39% | 10.6% | 12.1% | 10.3% | 12.7% |
| Return on tangible assets | 23.1% | 21.6% | 17% | 7.41% | -25.5% | -20% | -15.7% | 11.1% | 15.7% | 10.5% | 15.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.53 | 1.4 | 1.18 | 0.9 | 1.47 | 1.14 | 1.22 | 1.45 | 1.01 | 0.71 | 0.84 |
| Quick ratio | 1.49 | 1.36 | 1.14 | 0.87 | 1.45 | 1.12 | 1.19 | 1.42 | 0.99 | 0.67 | 0.81 |
| Debt / equity | 1.61 | 1.47 | 1.45 | 2.33 | 4.92 | 11.8 | 31.6 | 11.1 | 5.73 | 7.23 | 5.88 |
| Debt / assets | 0.47 | 0.46 | 0.46 | 0.58 | 0.71 | 0.75 | 0.78 | 0.73 | 0.68 | 0.67 | 0.65 |
| Net debt / EBITDA | 2.09 | 2.12 | 2.05 | 3.92 | -9.5 | 91.7 | 9.4 | 4.23 | 3.84 | 4.48 | 3.61 |
| Interest coverage | 4.33 | 4.26 | 3.4 | 3.13 | -5.04 | -1.53 | -0.48 | 2.28 | 2.52 | 1.94 | 2.87 |
| Effective tax rate | 28.8% | 23% | 30.7% | 29.2% | 0% | 0% | 0% | 13.5% | 0% | 8.06% | 16.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 25.3 | 25.8 | 27.6 | 28 | 5.88 | 12.7 | 20.5 | 25.7 | 25.4 | 26.9 | 29.3 |
| EPS (basic) | 2.19 | 2.26 | 1.83 | 1.63 | -5.25 | -3.55 | -2.26 | 1.55 | 2.54 | 1.18 | 1.18 |
| EPS (diluted) | 2.19 | 2.26 | 1.83 | 1.63 | -5.25 | -3.55 | -2.26 | 1.34 | 2.06 | 1.04 | 1.79 |
| Book value per share | 11 | 12.1 | 12.1 | 12.3 | 6.85 | 2.81 | 1 | 2.68 | 5.03 | 3.58 | 4.32 |
| FCF per share | 1.18 | 1.28 | 1.8 | 2.2 | -3.55 | 0.59 | 0.21 | 2.48 | 2.63 | 1.53 | 2.69 |
| Cash per share | 4.86 | 4.5 | 3.65 | 4.16 | 5.62 | 5.94 | 5.62 | 7.13 | 8.82 | 2.98 | 4.42 |
| Capex per share | 2.8 | 3.15 | 2.96 | 2.59 | 0.72 | 0.8 | 0.92 | 1.26 | 1.23 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 11.1% | 12.2% | 10.7% | 9.25% | 12.2% | 6.32% | 4.51% | 4.87% | 4.84% | — | — |
| Capex / operating cash flow | 71.2% | 72.9% | 71.1% | 59.2% | -15.7% | 87.6% | -209.3% | 33.8% | 30.3% | — | — |
| Payout ratio | 48.9% | 50.8% | 69.4% | 82.2% | -6.85% | 0% | 0% | — | — | 27.5% | 19.5% |
| Dividend yield | 2.83% | 3.34% | 3.57% | 4.01% | 2.08% | 0% | 0% | — | — | 1.45% | 0.47% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 26, 2026 | $0.09 |
| May 28, 2026 | $0.09 |
| Mar 3, 2026 | $0.09 |
| — |
| FY21 | — | -$3.55 | — | — | $1.5B | — |
| FY20 | — | -$5.25 | — | — | $686.3M | — |
| FY19 | — | $1.63 | — | — | $3.3B | — |
| FY18 | — | $1.83 | — | — | $3.2B | — |
| FY17 | — | $2.26 | — | — | $3B | — |
| FY16 | — | $2.19 | — | — | $2.9B | — |
| 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 | — | — | — | — | — | — | — | — | $857.5M | $776.3M | $643.1M | $1.1B |
| YoY change | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 561.2M | 522.5M | 426.2M | 488.3M | 655.3M | 707.3M | 674.5M | 849.1M | 1.1B | 344.3M |
| Receivables | 75M | 89.3M | 95.1M | 83.7M | 25.3M | 68.8M | 69.6M | 80.4M | 104.6M | 110M |
| Inventory | 17M | 17.5M | 19.3M | 21.7M | 12.6M | 15.5M | 23.7M | 23.3M | 31M | 29.1M |
| Total current assets | 676.3M | 657.6M | 559M | 635M | 892.7M | 874.4M | 863.6M | 1.1B | 1.3B | 598.7M |
| Property, plant & equipment | 1.6B | 1.4B | 1.3B | 2.6B | 2.4B | 2.1B | 1.8B | 1.6B | 1.5B | 1.6B |
| Goodwill & intangibles | 3.2B | 3.2B | 3.2B | 3.2B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B |
| Total assets | 4.3B | 4.5B | 4.5B | 5.8B | 5.6B | 5.2B | 4.8B | 4.8B | 5.1B | 4.4B |
| Accounts payable | 110.2M | 110M | 104.6M | 91.6M | 70.6M | 76M | 72.2M | 53.3M | 86.1M | 86M |
| Short-term debt | 26.8M | 32.6M | 35M | 239.4M | 291.4M | 287.9M | 244.4M | 234.3M | 691.8M | 237.9M |
| Total current liabilities | 443.2M | 468.9M | 474.7M | 708.8M | 606.4M | 769.1M | 708.5M | 730.3M | 1.3B | 848.3M |
| Long-term debt | 2B | 2B | 2B | 3.1B | 3.6B | 3.7B | 3.5B | 3.3B | 2.8B | 2.8B |
| Total liabilities | 3B | 3.1B | 3.1B | 4.4B | 4.8B | 4.9B | 4.7B | 4.5B | 4.5B | 4B |
| Shareholders' equity | 1.3B | 1.4B | 1.4B | 1.4B | 799M | 334.5M | 119.5M | 318.8M | 603.4M | 413.8M |
| Total debt | 2B | 2.1B | 2B | 3.4B | 3.9B | 3.9B | 3.8B | 3.6B | 3.5B | 3B |
| Net debt | 1.5B | 1.5B | 1.6B | 2.9B | 3.3B | 3.2B | 3.1B | 2.7B | 2.4B | 2.6B |
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 | 805.9M | 849.1M | 788.6M | 788.8M | 928.3M | 1.1B | 699.4M | 928M | 460.9M | 344.3M | 261.4M | 504.3M |
| Receivables | 71.1M | 80.4M | 74.4M | 92.7M | 91.4M | 104.6M | 73.1M | 185.3M | 173.3M | 110M | 80.5M | 112.9M |
| Inventory | 26.9M | 23.3M | 23.7M | 26.5M | 29.3M | 31M | 30.9M | 33.2M | 30M | 29.1M | 32.5M | 32.3M |
| Total current assets | 1B | 1.1B | 984.4M | 1B | 1.1B | 1.3B | 894.4M | 1.2B | 766.1M | 598.7M | 486.7M | 761.3M |
| Property, plant & equipment | 2.2B | 1.6B | 2.1B | 2.1B | 2.1B | 1.5B | 2.1B | 2.1B | 2B | 1.6B | 2.1B | 2.1B |
| Goodwill & intangibles | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B |
| Total assets | 4.8B | 4.8B | 4.8B | 4.8B | 4.9B | 5.1B | 4.7B | 5B | 4.5B | 4.4B | 4.3B | 4.6B |
| Accounts payable | 412.9M | 53.3M | 427.9M | 544.2M | 463M | 86.1M | 433.4M | 565.8M | 519.5M | 86M | 538M | 656.2M |
| Short-term debt | 236.9M | 234.3M | 230.6M | 234M | 691.7M | 691.8M | 693.1M | 237.3M | 238.1M | 237.9M | 239.7M | 238.3M |
| Total current liabilities | 651.9M | 730.3M | 664M | 780.5M | 1.2B | 1.3B | 1.1B | 804.4M | 760.5M | 848.3M | 788.1M | 901M |
| Long-term debt | 3.4B | 3.3B | 3.3B | 3.2B | 2.8B | 2.8B | 2.8B | 2.8B | 2.7B | 2.8B | 2.8B | 2.7B |
| Total liabilities | 4.5B | 4.5B | 4.4B | 4.4B | 4.4B | 4.5B | 4.3B | 4B | 3.9B | 4B | 4B | 4B |
| Shareholders' equity | 335.1M | 318.8M | 335.4M | 375M | 567.9M | 603.4M | 357.6M | 1B | 564.9M | 413.8M | 389.7M | 505.1M |
| Total debt | 3.6B | 3.6B | 3.6B | 3.4B | 3.5B | 3.5B | 3.5B | 3B | 3B | 3B | 3B | 3B |
| Net debt | 2.8B | 2.7B | 2.8B | 2.6B | 2.6B | 2.4B | 2.8B | 2.1B | 2.5B | 2.6B | 2.7B | 2.5B |
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 | 256.8M | 266M | 215.3M | 193.8M | -617.9M | -422.2M | -268M | 191.5M | 312.9M | 141.5M |
| Depreciation & amortization | 209.1M | 237.5M | 261.2M | 261.2M | 259.8M | 265.4M | 238.2M | 209.5M | 197.5M | 201.9M |
| Stock-based compensation | 13.4M | 12.7M | 14.3M | 14.6M | 19.4M | 29.3M | 21.5M | 25M | 33.5M | 36.5M |
| Change in working capital | -22.7M | 10.3M | -14.1M | 57.4M | -163.2M | 260.6M | -26.1M | 23.6M | 67.1M | -15M |
| Operating cash flow | 454.2M | 501.5M | 486.9M | 512.5M | -533.5M | 109M | -52.9M | 442.7M | 486.3M | 396.1M |
| Capital expenditure | -323.3M | -365.8M | -346.1M | -303.6M | -83.9M | -95.5M | -110.7M | -149.5M | -147.5M | — |
| Investing cash flow | -327.8M | -410.5M | -451.4M | -310.6M | -83.4M | -89.3M | -96.3M | -131.8M | -146.9M | 0 |
| Dividends paid | -125.5M | -135.1M | -149.5M | -159.3M | -42.3M | 0 | 0 | — | — | -38.9M |
| Share repurchases | — | — | — | — | -5.4M | -4.1M | -4.3M | — | — | -275.1M |
| Financing cash flow | -163.7M | -158M | -192.6M | -186.5M | 489.6M | -24M | -56.5M | -125.4M | -103.1M | -815.2M |
| Net change in cash | -37.3M | -67M | -157.2M | 15.3M | -127.3M | -4.3M | -205.7M | 185.5M | 236.3M | -419.1M |
| Free cash flow | 136M | 148.1M | 210.8M | 258.4M | -414M | 70.7M | 25.3M | 294.8M | 315.2M | 177.2M |
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 | 91.2M | -17.6M | 25.3M | 46.6M | 188.9M | 52.1M | -38.6M | 94.7M | 50.5M | 34.9M | -5.8M | 140.8M |
| Depreciation & amortization | 51.9M | 49.9M | 49.4M | 49.8M | 49.1M | 49.2M | 49.5M | 49.4M | 50.9M | 52.1M | 51.6M | 51.6M |
| Stock-based compensation | 6.4M | 6.1M | 6.4M | 9.3M | 8.4M | 9.4M | 8.2M | 7.6M | 10.3M | 10.4M | 8.7M | 8.9M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 158.6M | 28.3M | 39.4M | 92.7M | 185.9M | 101.2M | -13.8M | 275.9M | 91.5M | 147.8M | -20.4M | 360.1M |
| Capital expenditure | -35.1M | -59.8M | -23.3M | -23.7M | -43.2M | -57.3M | -15.3M | — | — | — | — | — |
| Investing cash flow | -35.1M | -59.8M | -23.3M | -23.7M | -43.2M | -57.8M | -15.3M | — | 0 | 0 | — | — |
| Dividends paid | — | — | — | — | — | — | -9.9M | -9.2M | -9.2M | -10.6M | -10.5M | -10.5M |
| Share repurchases | — | — | — | — | — | — | — | — | 0 | -75.1M | — | — |
| Financing cash flow | -7.2M | -7.4M | -10.4M | -157.7M | 73.4M | -8.4M | -30.1M | -16.2M | -515.5M | -53.4M | -36.8M | -18.6M |
| Net change in cash | 116.3M | -38.9M | 5.7M | -88.7M | 216.1M | 35M | -59.2M | 259.7M | -424M | 94.4M | -57.2M | 341.5M |
| Free cash flow | 49.6M | 48.7M | -46.2M | 161.2M | 64.4M | 135.8M | -141.2M | 245.8M | 38.1M | 34.5M | -58.1M | 298.5M |
| Nov 28, 2025 |
| $0.09 |
| Aug 27, 2025 | $0.08 |
| May 29, 2025 | $0.08 |
| Mar 5, 2025 | $0.08 |
| Mar 5, 2020 | $0.36 |