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 | $0.85 | $0.9 | +5.9% | — | $582.8M | — |
| Q1 26 | $0.81 | $0.89 | +9.9% | — | $589.2M | — |
| Q4 25 | $0.84 | $0.95 | +13.1% | — | $575.8M | — |
| Q3 25 | $0.65 | $0.75 | +15.4% | — | $548.9M | — |
| Q2 25 | $0.72 | $0.79 | +9.7% | — | $564.5M | — |
| Q1 25 | $0.74 | $0.81 | +9.5% | — | $558.8M | — |
| Q4 24 | $0.92 | $0.98 | +6.5% | — | $561M | — |
| Q3 24 | $0.61 | $0.73 | +19.7% | — | $505.2M | — |
| Q2 24 | $0.59 | $0.62 | +5.1% | — | $525.2M | — |
| Q1 24 | $0.48 | $0.5 | +4.2% | — | $516.3M | — |
| Q4 23 | $0.74 | $0.79 | +6.8% | — | $455M | — |
| Q3 23 | $0.54 | $0.56 | +3.7% | — | $417.5M | — |
| Q2 23 | $0.52 | $0.61 | +17.3% | — | $428.5M | — |
| Q1 23 | $0.38 | $0.44 | +15.8% | — | $406.2M | — |
| Q4 22 | $0.66 | $0.72 | +9.1% | — | $408.7M | — |
| Q3 22 | $0.48 | $0.59 | +22.9% | — | $383.8M | — |
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 | — | -$20.8 | — | — | $2.2B | — |
| FY24 | — | -$14.9 | — | — | $2.1B | — |
| FY23 | — | -$0.61 | — | — | $1.7B | — |
| FY22 | — | -$0.25 | — | — | $1.6B |
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 | $3.2B | $1.9B | $2.2B | $3.3B | $1.1B | $1.4B | $1.6B | $1.7B | $2.1B | $2.2B |
| YoY change | -7.24% | -39.2% | +13.2% | +51.7% | -66.3% | +27.3% | +9.6% | +9.22% | +23.5% | +6.66% |
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 | 3.2B | 1.9B | 2.2B | 3.3B | 1.1B | 1.4B | 1.6B | 1.7B | 2.1B | 2.2B |
| Cost of revenue | 2.2B | 1.3B | 1.5B | 1.9B | 517.1M | 648.5M | 693.7M | 716.4M | 926.9M | 902.8M |
| Gross profit | 992.4M | 671.6M | 729.4M | 1.4B | 603.6M | 777.7M | 869.4M | 990.8M | 1.2B | 1.3B |
| Gross margin | 31.2% | 34.7% | 33.3% | 42.1% | 53.9% | 54.5% | 55.6% | 58% | 56% | 59.8% |
| Research & development | — | — | — | — | 34.3M | 49.1M | 60.8M | 75.3M | 91.3M | 120.3M |
| Selling, general & administrative | 696.8M | 500.6M | 548.8M | 1.1B | 515.5M | 665.8M | 772.9M | 830.3M | 1B | 1.1B |
| Operating expenses | 696.8M | 500.6M | 548.8M | 1.1B | 549.7M | 714.9M | 833.7M | 905.6M | 1.1B | 1.2B |
| Operating income | 295.6M | 170.9M | 180.6M | 268.9M | -49.4M | -54.1M | -90.7M | -48.4M | -103.4M | -18.9M |
| Operating margin | 9.28% | 8.82% | 8.24% | 8.08% | -4.41% | -3.79% | -5.8% | -2.83% | -4.91% | -0.84% |
| Non-operating income, net | -58.8M | -82.3M | -39.2M | -98.9M | -16.8M | -38.6M | 112.6M | 995K | -662.4M | -1.1B |
| Pretax income | 206.5M | 48.6M | 92.4M | 50.5M | -119M | -121.8M | -2.1M | -67.1M | -822.9M | -1.2B |
| Income tax | 51.8M | 2.5M | -29.5M | 31.6M | -44.6M | -19.5M | 36.1M | -13.3M | 4.5M | 22.3M |
| Net income | 145.2M | 169.5M | 154.5M | -517.1M | 45.8M | 76.3M | -11.8M | -32.7M | -824.8M | -1.2B |
| Net margin | 4.56% | 8.75% | 7.04% | -15.5% | 4.08% | 5.35% | -0.75% | -1.92% | -39.1% | -52.7% |
| EBITDA | 432.7M | 256.2M | 322.5M | 471.3M | 196.8M | 208.8M | 131.1M | 194.4M | 191.3M | 275.1M |
| EPS | 3.12 | 3.69 | 3.48 | -11.7 | 0.93 | 1.41 | -0.25 | -0.61 | -14.9 | -20.8 |
| Diluted EPS | 3.12 | 3.66 | 3.48 | -11.7 | 0.93 | 1.38 | -0.25 | -0.61 | -14.9 | -20.8 |
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 | 417.5M | 455M | 516.3M | 525.2M | 505.2M | 561M | 558.8M | 564.5M | 548.9M | 575.8M | 589.2M | 582.8M |
| Cost of revenue | 174.6M | 190.6M | 218.4M | 236.3M | 218.8M | 253.5M | 226.6M | 229.8M | 220M | 226.3M | 223.7M | 223.5M |
| Gross profit | 243M | 264.4M | 297.9M | 288.9M | 286.5M | 307.5M | 332.2M | 334.7M | 328.9M | 349.4M | 365.5M | 359.2M |
| Gross margin | 58.2% | 58.1% | 57.7% | 55% | 56.7% | 54.8% | 59.5% | 59.3% | 59.9% | 60.7% | 62% | 61.6% |
| Research & development | 19.9M | 18.3M | 23.4M | 23.5M | 20.5M | 24M | 28.5M | 30.7M | 29.7M | 31.4M | 31.5M | 31.7M |
| Selling, general & administrative | 204.2M | 211M | 255.7M | 264.1M | 249.9M | 257.7M | 269M | 267.1M | 263.6M | 270.4M | 282.8M | 263.7M |
| Operating expenses | 224.1M | 229.3M | 279.1M | 287.6M | 270.3M | 281.7M | 333.3M | 307.8M | 293.4M | 301.8M | 314.3M | 295.4M |
| Operating income | -15.2M | -202K | -22.1M | -39.6M | -26.7M | -15M | -42.9M | -16.1M | -8.1M | 48.3M | 9.2M | 22.3M |
| Operating margin | -3.63% | -0.04% | -4.28% | -7.55% | -5.28% | -2.68% | -7.68% | -2.85% | -1.48% | 8.38% | 1.57% | 3.82% |
| Non-operating income, net | -4.6M | 12.1M | -37.1M | 29.2M | -4.9M | -649.6M | -5.3M | -280K | -549.9M | -550.3M | 565K | -6.8M |
| Pretax income | -25.5M | 7.7M | -79.2M | -27.4M | -42.6M | -673.7M | -57.3M | -25.7M | -566.9M | -509.5M | 634K | 7.5M |
| Income tax | -6.1M | 4.6M | -7.4M | -8.9M | -9.1M | 29.9M | -1.8M | 10.8M | 4M | 9.3M | 9M | 8.5M |
| Net income | -2.8M | 3.1M | -71.8M | -18.5M | -31.3M | -703.2M | -55.7M | -36.5M | -570.9M | -520.5M | -8.4M | -1M |
| Net margin | -0.68% | 0.68% | -13.9% | -3.53% | -6.19% | -125.4% | -9.97% | -6.47% | -104% | -90.4% | -1.43% | -0.18% |
| EBITDA | 41.1M | 81.4M | 27.1M | 60M | 44.8M | 59.5M | 27.1M | 55.9M | 66.7M | 125.4M | 85.9M | 91.4M |
| EPS | -0.05 | 0.05 | -1.32 | -0.34 | -0.58 | -12.1 | -0.98 | -0.64 | -9.99 | -9.1 | -0.15 | -0.02 |
| Diluted EPS | -0.05 | 0.05 | -1.32 | -0.34 | -0.58 | -12.1 | -0.98 | -0.64 | -9.99 | -9.1 | -0.15 | -0.02 |
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 | 2.5B | 2.8B | 1.4B | — | 3B | — | 2.8B | 3.1B | 2.4B | 1.5B | 1B |
| Enterprise value | 3.6B | 3.4B | 2.6B | — | 5.3B | — | 3.2B | 3.6B | 3.8B | 2.9B | 2.4B |
| Shares outstanding | 41.1M | 40.9M | 40.3M | 45.2M | 45.8M | 50.8M | 53.2M | 54.5M | 55.3M | 57.1M | 57.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 17.5 | 16.5 | 9.38 | — | 65.9 | — | — | — | — | — | -0.88 |
| P/S | 0.8 | 1.44 | 0.66 | — | 2.69 | — | 1.82 | 1.79 | 1.15 | 0.68 | 0.46 |
| P/B | 0.82 | 0.75 | 0.42 | — | 0.84 | — | 0.82 | 0.89 | 0.95 | 1.02 | 0.72 |
| EV/EBITDA | 8.37 | 13.4 | 7.97 | — | 27.1 | — | 24.1 | 18.3 | 19.8 | 10.4 | 6.38 |
| EV/Sales | 1.14 | 1.78 | 1.17 | — | 4.76 | — | 2.02 | 2.08 | 1.79 | 1.27 | 1.05 |
| Earnings yield | 5.72% | 6.07% | 10.7% | — | 1.52% | — | — | — | — | — | -114.3% |
| FCF yield | 7.24% | 5.37% | 10.8% | — | 6.2% | — | -5.67% | 0.42% | -2.77% | 1.31% | 17.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.2% | 34.7% | 33.3% | 42.1% | 53.9% | 54.5% | 55.6% | 58% | 56% | 59.8% | 61.6% |
| Operating margin | 9.28% | 8.82% | 8.24% | 8.08% | -4.41% | -3.79% | -5.8% | -2.83% | -4.91% | -0.84% | 4.18% |
| Net margin | 4.56% | 8.75% | 7.04% | -15.5% | 4.08% | 5.35% | -0.75% | -1.92% | -39.1% | -52.7% | -48% |
| ROE | 4.69% | 4.55% | 4.44% | -14.8% | 1.28% | 1.64% | -0.34% | -0.96% | -32.2% | -79.3% | -54.1% |
| ROA | 2.29% | 2.53% | 2.33% | -7% | 0.62% | 0.9% | -0.28% | -0.73% | -17.5% | -30.9% | 1.2% |
| ROIC | 5.3% | 3.71% | 3.93% | 1.71% | -0.84% | -0.88% | -2.41% | -1.23% | -2.64% | -0.67% | 2.53% |
| Return on tangible assets | -74% | -42.2% | 6.54% | 21.1% | -1.76% | 3.26% | 0.61% | 1.75% | 63.4% | 1.6K% | -2.4K% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.64 | 1.89 | 1.63 | 1.64 | 1.68 | 2.25 | 1.41 | 2.43 | 2.17 | 2.02 | 1.99 |
| Quick ratio | 1.3 | 1.49 | 1.33 | 0.97 | 0.98 | 1.9 | 0.65 | 1.16 | 1.13 | 1.04 | 1 |
| Debt / equity | 0.42 | 0.28 | 0.34 | 0.71 | 0.67 | 0.46 | 0.1 | 0.16 | 0.55 | 0.92 | 0.93 |
| Debt / assets | 0.2 | 0.16 | 0.18 | 0.34 | 0.33 | 0.25 | 0.08 | 0.12 | 0.3 | 0.36 | 0.36 |
| Net debt / EBITDA | 2.5 | 2.53 | 3.47 | 5.05 | 11.8 | 7.11 | 2.37 | 2.57 | 7.09 | 4.88 | 3.67 |
| Interest coverage | 7.82 | 2.21 | 2.88 | 1.42 | -1.25 | -3.18 | 0.91 | -2.4 | -13.4 | -32.3 | -30.8 |
| Effective tax rate | 25.1% | 5.11% | 0% | 62.6% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 77.6 | 47.3 | 54.4 | 73.6 | 24.5 | 28.1 | 29.4 | 31.3 | 38.1 | 39.4 | 40.1 |
| EPS (basic) | 3.12 | 3.69 | 3.48 | -11.7 | 0.93 | 1.41 | -0.25 | -0.61 | -14.9 | -20.8 | -20.8 |
| EPS (diluted) | 3.12 | 3.66 | 3.48 | -11.7 | 0.93 | 1.38 | -0.25 | -0.61 | -14.9 | -20.8 | -19.3 |
| Book value per share | 75.3 | 91 | 86.3 | 77.2 | 78.3 | 91.7 | 64.9 | 62.7 | 46.4 | 26.1 | 25.6 |
| FCF per share | 4.47 | 3.66 | 3.89 | 0.12 | 4.08 | 4.96 | -3.03 | 0.23 | -1.22 | 0.35 | 1.07 |
| Cash per share | 5.09 | 10.1 | 1.92 | 2.42 | 2.12 | 13.4 | 0.46 | 0.66 | 0.87 | 0.64 | 0.22 |
| Capex per share | 1.36 | 1.16 | 0.86 | 2.6 | 2.3 | 1.91 | 1.93 | 1.64 | 3.27 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.76% | 2.45% | 1.59% | 3.53% | 9.39% | 6.82% | 6.57% | 5.25% | 8.57% | — | — |
| Capex / operating cash flow | 23.3% | 15.4% | 15.4% | -30.8% | 34.8% | 28.6% | 294.6% | 53.8% | -34.2% | — | — |
| Payout ratio | 0% | — | — | — | — | — | — | — | — | — | 0% |
| Dividend yield | 0% | — | — | — | — | — | — | — | — | — | — |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Apr 5, 2022 | $25.7487 |
| Nov 14, 2006 | $0.0895 |
| Oct 12, 2006 | $0.0895 |
| — |
| FY21 | — | $1.41 | — | — | $1.4B | — |
| FY20 | — | $0.93 | — | — | $1.1B | — |
| FY19 | — | -$11.7 | — | — | $3.3B | — |
| FY18 | — | $3.48 | — | — | $2.2B | — |
| FY17 | — | $3.69 | — | — | $1.9B | — |
| FY16 | — | $3.12 | — | — | $3.2B | — |
| 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 | $417.5M | $455M | $516.3M | $525.2M | $505.2M | $561M | $558.8M | $564.5M | $548.9M | $575.8M | $589.2M | $582.8M |
| YoY change | +8.78% | +11.3% | +27.1% | +22.6% | +21% | +23.3% | +8.25% | +7.5% | +8.65% | +2.64% | +5.43% | +3.23% |
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 | 208.8M | 411.6M | 77.2M | 109.6M | 97.1M | 680.3M | 24.3M | 36.2M | 48.2M | 36.4M |
| Receivables | 838.8M | 970.2M | 386.6M | 561.9M | 517M | 255M | 267.4M | 291.5M | 407M | 442.8M |
| Inventory | 365M | 429.6M | 359.7M | 571.6M | 564.8M | 356.2M | 426.6M | 468.8M | 547.1M | 584.4M |
| Total current assets | 1.7B | 2.1B | 2B | 1.4B | 1.4B | 2.3B | 795M | 896.5M | 1.1B | 1.2B |
| Property, plant & equipment | 213M | 230.4M | 129.8M | 467.8M | 455.5M | 278.4M | 267.1M | 293.1M | 406.3M | 484.9M |
| Goodwill & intangibles | 6.5B | 7.1B | 4.3B | 9.8B | 10B | 6.2B | 6.2B | 6.4B | 6B | 3.9B |
| Total assets | 6.3B | 6.7B | 6.6B | 7.4B | 7.4B | 8.5B | 4.3B | 4.5B | 4.7B | 3.8B |
| Accounts payable | 515.5M | 587.1M | 291.2M | 359.8M | 330.3M | 155.2M | 135.6M | 132.5M | 179.1M | 187.5M |
| Short-term debt | 5.4M | 5.8M | 5M | 67.7M | 66.8M | 29.6M | 243.6M | 21.6M | 42.4M | 59.7M |
| Total current liabilities | 1.1B | 1.1B | 1.2B | 857.3M | 811.7M | 1B | 565.2M | 369.6M | 529M | 598.5M |
| Long-term debt | 1.3B | 1.1B | 1.2B | 2.4B | 2.3B | 2.1B | 91.3M | 514.8M | 1.4B | 1.3B |
| Total liabilities | 3.2B | 3B | 3.1B | 3.9B | 3.8B | 3.9B | 823.4M | 1.1B | 2.2B | 2.3B |
| Shareholders' equity | 3.1B | 3.7B | 3.5B | 3.5B | 3.6B | 4.7B | 3.4B | 3.4B | 2.6B | 1.5B |
| Total debt | 1.3B | 1.1B | 1.2B | 2.5B | 2.4B | 2.2B | 334.8M | 536.4M | 1.4B | 1.4B |
| Net debt | 1.1B | 799.1M | 1.1B | 2.4B | 2.3B | 1.5B | 310.5M | 500.2M | 1.4B | 1.3B |
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 | 32.1M | 36.2M | 66.3M | 35M | 35.4M | 48.2M | 38.5M | 44.1M | 33.6M | 36.4M | 33.1M | 12.6M |
| Receivables | 277M | 291.5M | 381.1M | 394.7M | 400.2M | 407M | 435.6M | 453.7M | 431.8M | 442.8M | 444.2M | 441.8M |
| Inventory | 470.9M | 468.8M | 586M | 615M | 609.7M | 547.1M | 585.9M | 628.2M | 613.8M | 584.4M | 602.5M | 601.7M |
| Total current assets | 854.2M | 896.5M | 1.2B | 1.2B | 1.2B | 1.1B | 1.2B | 1.3B | 1.3B | 1.2B | 1.2B | 1.2B |
| Property, plant & equipment | 323.7M | 293.1M | 415.8M | 446.7M | 466.6M | 406.3M | 492.2M | 525.3M | 559.3M | 484.9M | 594.2M | 602.4M |
| Goodwill & intangibles | 6.3B | 6.4B | 7.6B | 7.5B | 7.6B | 6B | 6.2B | 6.2B | 5B | 3.9B | 3.8B | 3.7B |
| Total assets | 4.4B | 4.5B | 5.5B | 5.4B | 5.6B | 4.7B | 4.9B | 5B | 4.4B | 3.8B | 3.8B | 3.8B |
| Accounts payable | 125.1M | 132.5M | 155.7M | 159.8M | 158M | 179.1M | 188.1M | 212M | 198.8M | 187.5M | 213.6M | 194.5M |
| Short-term debt | 20.9M | 21.6M | 43.3M | 37.3M | 41.6M | 42.4M | 42.2M | 43.1M | 44M | 59.7M | 60.2M | 62.8M |
| Total current liabilities | 355.3M | 369.6M | 549.1M | 518M | 530.2M | 529M | 477.4M | 568.2M | 575.4M | 598.5M | 608.7M | 612.1M |
| Long-term debt | 444.2M | 514.8M | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.4B | 1.3B |
| Total liabilities | 959.2M | 1.1B | 2.2B | 2.2B | 2.2B | 2.2B | 2.3B | 2.4B | 2.4B | 2.3B | 2.4B | 2.3B |
| Shareholders' equity | 3.4B | 3.4B | 3.3B | 3.3B | 3.3B | 2.6B | 2.6B | 2.6B | 2B | 1.5B | 1.5B | 1.5B |
| Total debt | 465.1M | 536.4M | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B |
| Net debt | 433M | 500.2M | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.4B | 1.4B |
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 | 145.2M | 169.5M | 154.5M | -517.1M | 45.8M | 76.3M | -11.8M | -32.7M | -824.8M | -1.2B |
| Depreciation & amortization | 137.2M | 132.2M | 141.9M | 236M | 246.2M | 262.9M | 219.7M | 217.1M | 284.8M | 294.4M |
| Stock-based compensation | 19M | 21.5M | 25.1M | 22M | 28.9M | 35.4M | 39M | 34.1M | 29.7M | 32.9M |
| Change in working capital | -63.6M | -32.1M | -33.3M | -131.5M | 5M | -17.1M | -222.3M | -27.3M | -13.9M | 15.5M |
| Operating cash flow | 240.3M | 307.7M | 226M | -381.3M | 302.4M | 340M | 34.9M | 166.5M | -529M | 217.3M |
| Capital expenditure | -56M | -47.5M | -34.8M | -117.6M | -105.2M | -97.2M | -102.7M | -89.7M | -180.7M | — |
| Investing cash flow | -74.7M | 89.9M | -167.9M | -1.6B | -175.1M | -320.5M | -176.4M | -242.5M | -955.5M | 16.4M |
| Dividends paid | 0 | — | — | — | — | — | — | — | — | — |
| Share repurchases | -20.8M | 0 | -200M | 0 | 0 | — | — | — | — | — |
| Financing cash flow | -264M | -932.3M | 111.1M | 1.1B | -250M | 1.2B | -1.4B | -115M | 846.8M | -52.4M |
| Net change in cash | -98.4M | -534.7M | 169.2M | -913.6M | -122.6M | 1.2B | -1.5B | -191M | -637.7M | 181.3M |
| Free cash flow | 183.7M | 150M | 156.7M | 5.5M | 187.2M | 251.9M | -161.3M | 12.8M | -67.2M | 19.9M |
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 | -2.8M | 3.1M | -71.8M | -18.5M | -31.3M | -703.2M | -55.7M | -36.5M | -570.9M | -520.5M | -8.4M | -1M |
| Depreciation & amortization | 55.5M | 56.6M | 73.4M | 65.8M | 71.2M | 74.4M | 71.4M | 71.6M | 74.4M | 77M | 73.4M | 71M |
| Stock-based compensation | 8.8M | 8.3M | 6.4M | 7.7M | 7.8M | 7.7M | 7.4M | 8.7M | 8.7M | 8.1M | 8.8M | 9M |
| Change in working capital | 4.8M | 23.3M | -60.3M | -11.2M | 17.2M | 40.3M | -25.6M | 2.8M | 16.6M | 21.6M | -13.7M | -2M |
| Operating cash flow | 46.4M | 85.1M | -47.5M | 2.1M | 56.1M | -539.6M | -1.1M | 47.8M | 82.6M | 88.5M | 24M | 75M |
| Capital expenditure | 15.5M | -37.9M | -36.9M | -39.4M | -51.2M | -53.2M | -43.3M | — | — | — | — | — |
| Investing cash flow | -17.1M | -59.4M | -797.8M | -36.7M | -58.4M | -57.9M | -60.5M | -5.4M | -2.6M | 43.3M | -291K | -1.1M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -19.5M | -373.2M | 864.5M | 2.5M | -148K | -20.1M | 51.2M | 6.2M | -36.9M | -72.9M | 26M | -50.6M |
| Net change in cash | 9.8M | -347.5M | 19.2M | -32.1M | -2.5M | -617.6M | -10.4M | 48.6M | 43.1M | 58.9M | 49.7M | 23.4M |
| Free cash flow | 4M | 40.5M | -73.1M | -31.6M | 2.4M | 35.1M | -44.9M | 3.4M | 29.1M | 32.3M | -28.9M | 31.1M |
| Sep 14, 2006 |
| $0.0895 |
| Aug 14, 2006 | $0.0895 |
| Jul 13, 2006 | $0.0964 |
| Jun 14, 2006 | $0.0964 |
| May 12, 2006 | $0.0998 |
| Date | Ratio |
|---|---|
| Apr 5, 2022 | 581:1000 |