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 | $1.29 | $1.42 | +10.1% | — | — | — |
| Q3 26 | $0.88 | $1.18 | +34.1% | — | — | — |
| Q2 26 | $1.1 | $1.16 | +5.5% | — | — | — |
| Q1 26 | $1.06 | $1.17 | +10.4% | — | — | — |
| Q4 25 | $0.73 | $0.76 | +4.1% | — | — | — |
| Q3 25 | $0.87 | $0.87 | 0.0% | — | — | — |
| Q2 25 | $0.84 | $0.88 | +4.8% | — | — | — |
| Q1 25 | $0.84 | $0.95 | +13.1% | — | — | — |
| Q4 24 | $0.56 | $0.64 | +14.3% | — | — | — |
| Q3 24 | $0.66 | $0.74 | +12.1% | — | — | — |
| Q2 24 | $0.66 | $0.71 | +7.6% | — | — | — |
| Q1 24 | $0.62 | $0.67 | +8.1% | — | — | — |
| Q4 23 | $0.4 | $0.46 | +15.0% | — | — | — |
| Q3 23 | $0.56 | $0.57 | +1.8% | — | — | — |
| Q2 23 | $0.53 | $0.53 | 0.0% | — | — | — |
| Q1 23 | $0.47 | $0.53 | +12.8% | — | — | — |
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 | — | $4.06 | — | — | $2.2B | — |
| FY24 | — | $3.55 | — | — | $1.9B | — |
| FY23 | — | $2.59 | — | — | $1.7B | — |
| FY22 | — | $1.99 | — | — | $1.4B |
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 | $707.9M | $898.5M | $1.1B | $1.2B | $1.1B | $1.2B | $1.4B | $1.7B | $1.9B | $2.2B |
| YoY change | -7.83% | +26.9% | +21.3% | +12.1% | -7.41% | +7.29% | +18.3% | +20.1% | +8.06% | +17.1% |
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 | 707.9M | 898.5M | 1.1B | 1.2B | 1.1B | 1.2B | 1.4B | 1.7B | 1.9B | 2.2B |
| Cost of revenue | 524.5M | 677.3M | 807.4M | 898.5M | 837.2M | 924.5M | 1.1B | 1.3B | 1.3B | 1.5B |
| Gross profit | 183.4M | 221.2M | 282.1M | 322.8M | 293.6M | 288.7M | 344.9M | 450.2M | 533M | 631.2M |
| Gross margin | 25.9% | 24.6% | 25.9% | 26.4% | 26% | 23.8% | 24% | 26.1% | 28.6% | 28.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 119.5M | 150.4M | 159.1M | 164.4M | 149.2M | 159.5M | 171.7M | 210.1M | 237.8M | 255.9M |
| Operating expenses | 119.5M | 150.4M | 159.1M | 164.4M | 149.2M | 159.5M | 171.7M | 210.1M | 237.8M | 255.9M |
| Operating income | 63.9M | 70.8M | 123M | 149.6M | 134.8M | 118.3M | 160.3M | 224.9M | 280.2M | 356.9M |
| Operating margin | 9.03% | 7.88% | 11.3% | 12.2% | 11.9% | 9.75% | 11.2% | 13.1% | 15.1% | 16.4% |
| Non-operating income, net | -4.9M | -2.5M | -2.1M | -3.1M | -4.5M | 3.8M | 900K | -2.2M | -3.8M | -18.3M |
| Pretax income | 56.8M | 61M | 111.6M | 138.6M | 124.6M | 117.6M | 150.9M | 203M | 263.9M | 324.5M |
| Income tax | 17.4M | 500K | 17.9M | 30.2M | 28.5M | 17M | 30.5M | 45.6M | 47.6M | 77.9M |
| Net income | 43.8M | 61.6M | 94M | 108.5M | 96.2M | 100.6M | 120.4M | 157.4M | 216.3M | 246.6M |
| Net margin | 6.19% | 6.86% | 8.63% | 8.88% | 8.51% | 8.29% | 8.39% | 9.14% | 11.6% | 11.3% |
| EBITDA | 80.9M | 101.6M | 158.8M | 190.5M | 178.5M | 170.4M | 215.4M | 283.5M | 344.3M | 435.1M |
| EPS | 0.72 | 1.03 | 1.57 | 1.8 | 1.59 | 1.65 | 1.99 | 2.59 | 3.55 | 4.06 |
| Diluted EPS | 0.71 | 1.02 | 1.54 | 1.76 | 1.56 | 1.63 | 1.97 | 2.56 | 3.5 | 4.01 |
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 | 446.4M | 448.4M | 424.9M | 490.4M | 474.2M | 472M | 463.8M | 564.6M | 555M | 597.1M | 625.6M | 670.2M |
| Cost of revenue | 328.7M | 329M | 308.9M | 346.4M | 333.8M | 339.4M | 333M | 395M | 393.5M | 427.8M | 446.2M | 466.4M |
| Gross profit | 117.7M | 119.4M | 116M | 144M | 140.4M | 132.6M | 130.8M | 169.6M | 161.5M | 169.3M | 179.4M | 203.8M |
| Gross margin | 26.4% | 26.6% | 27.3% | 29.4% | 29.6% | 28.1% | 28.2% | 30% | 29.1% | 28.4% | 28.7% | 30.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 50.6M | 54.1M | 57.2M | 58.3M | 60.1M | 62.2M | 60.2M | 66.9M | 61.4M | 67.4M | 72M | 78.3M |
| Operating expenses | 50.6M | 54.1M | 57.2M | 58.3M | 60.1M | 62.2M | 60.2M | 66.9M | 61.4M | 67.4M | 72M | 78.3M |
| Operating income | 63.2M | 61.5M | 55.2M | 81.9M | 76.5M | 66.6M | 66.3M | 98.2M | 95.6M | 96.8M | 100.9M | 118.9M |
| Operating margin | 14.2% | 13.7% | 13% | 16.7% | 16.1% | 14.1% | 14.3% | 17.4% | 17.2% | 16.2% | 16.1% | 17.7% |
| Non-operating income, net | -1M | 1.3M | -1.1M | -1.2M | -900K | -600K | -1.3M | -1.3M | -2.3M | -13.4M | -1.8M | -1.5M |
| Pretax income | 57.1M | 58.5M | 50.9M | 77.5M | 72.6M | 62.9M | 62M | 93.4M | 90.5M | 78.6M | 92.2M | 111.4M |
| Income tax | 13.8M | 12.1M | -700K | 16.7M | 18.7M | 12.9M | 15.7M | 22M | 22.4M | 17.8M | 21.8M | 25.3M |
| Net income | 43.3M | 46.4M | 51.6M | 60.8M | 53.9M | 50M | 46.3M | 71.4M | 68.1M | 60.8M | 70.4M | 86.1M |
| Net margin | 9.7% | 10.3% | 12.1% | 12.4% | 11.4% | 10.6% | 9.98% | 12.6% | 12.3% | 10.2% | 11.3% | 12.8% |
| EBITDA | 78.2M | 76.5M | 70.4M | 97.3M | 92.7M | 83.9M | 84.3M | 117.3M | 115.2M | 118.3M | 124.1M | 142.7M |
| EPS | 0.71 | — | 0.85 | 1 | 0.88 | — | 0.76 | 1.18 | 1.12 | — | 1.16 | 1.41 |
| Diluted EPS | 0.71 | — | 0.84 | 0.99 | 0.87 | — | 0.75 | 1.16 | 1.11 | — | 1.14 | 1.4 |
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 | 942.8M | 1.2B | 1.2B | 1.9B | 2B | 2.6B | 2.8B | 4.7B | 5.6B | 6.6B | 7B |
| Enterprise value | 956.1M | 1.4B | 1.4B | 2.2B | 2.2B | 2.9B | 3.2B | 4.9B | 5.8B | 7.1B | 7.4B |
| Shares outstanding | 60.4M | 59.7M | 59.9M | 60.2M | 60.3M | 60.8M | 60.5M | 60.7M | 60.9M | 60.8M | 60.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.5 | 19.5 | 12.7 | 17.9 | 20.8 | 26.2 | 23.4 | 29.6 | 26 | 26.8 | 24.7 |
| P/S | 1.33 | 1.33 | 1.09 | 1.59 | 1.77 | 2.17 | 1.96 | 2.7 | 3.02 | 3.03 | 2.86 |
| P/B | 2.39 | 2.62 | 2.25 | 3.03 | 2.85 | 3.36 | 3.27 | 4.65 | 4.74 | 4.78 | 4.65 |
| EV/EBITDA | 11.8 | 14.2 | 8.59 | 11.3 | 12.1 | 17.1 | 14.6 | 17.3 | 16.8 | 16.4 | 14.9 |
| EV/Sales | 1.35 | 1.6 | 1.25 | 1.77 | 1.9 | 2.4 | 2.2 | 2.85 | 3.11 | 3.27 | 3.03 |
| Earnings yield | 4.65% | 5.14% | 7.89% | 5.59% | 4.81% | 3.82% | 4.28% | 3.38% | 3.84% | 3.74% | 4.04% |
| FCF yield | 1.97% | 5.4% | 6.6% | 3.49% | 5.32% | 2.44% | 0.67% | 3.52% | 3.39% | 3.44% | 2.77% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.27 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.9% | 24.6% | 25.9% | 26.4% | 26% | 23.8% | 24% | 26.1% | 28.6% | 28.9% | 30.4% |
| Operating margin | 9.03% | 7.88% | 11.3% | 12.2% | 11.9% | 9.75% | 11.2% | 13.1% | 15.1% | 16.4% | 17.7% |
| Net margin | 6.19% | 6.86% | 8.63% | 8.88% | 8.51% | 8.29% | 8.39% | 9.14% | 11.6% | 11.3% | 11.7% |
| ROE | 11.1% | 13.5% | 17.7% | 16.9% | 13.7% | 12.8% | 14% | 15.7% | 18.2% | 17.8% | 20.6% |
| ROA | 6.81% | 6.21% | 9.18% | 9.31% | 7.96% | 7.36% | 7.9% | 9.71% | 12.3% | 10.3% | 11.8% |
| ROIC | 10.9% | 10.1% | 14.7% | 13.6% | 12.2% | 9.57% | 10.6% | 13.8% | 17% | 14.2% | 16.3% |
| Return on tangible assets | 29.2% | -93.5% | -746% | 174.7% | 84.8% | 111.4% | 59.9% | 60.5% | 52.7% | 63.7% | 72.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.06 | 2.59 | 2.07 | 2.25 | 2.73 | 2.53 | 2.94 | 2.91 | 2.66 | 3.02 | 2.74 |
| Quick ratio | 1.64 | 1.42 | 1.08 | 1.11 | 1.49 | 1.18 | 1.32 | 1.36 | 1.29 | 1.35 | 1.21 |
| Debt / equity | 0.16 | 0.61 | 0.4 | 0.39 | 0.33 | 0.4 | 0.45 | 0.32 | 0.21 | 0.43 | 0.32 |
| Debt / assets | 0.1 | 0.28 | 0.21 | 0.21 | 0.19 | 0.23 | 0.25 | 0.2 | 0.14 | 0.25 | 0.2 |
| Net debt / EBITDA | 0.16 | 2.36 | 1.09 | 1.15 | 0.85 | 1.6 | 1.58 | 0.92 | 0.47 | 1.22 | 0.85 |
| Interest coverage | 30.9 | 9.36 | 13 | 18.5 | 22.9 | 27.1 | 15.7 | 11.3 | 22.1 | 24 | 19.2 |
| Effective tax rate | 30.6% | 0.82% | 16% | 21.8% | 22.9% | 14.5% | 20.2% | 22.5% | 18% | 24% | 23.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11.7 | 15.1 | 18.2 | 20.3 | 18.8 | 20 | 23.7 | 28.4 | 30.6 | 35.9 | 40.3 |
| EPS (basic) | 0.72 | 1.03 | 1.57 | 1.8 | 1.59 | 1.65 | 1.99 | 2.59 | 3.55 | 4.06 | 4.06 |
| EPS (diluted) | 0.71 | 1.02 | 1.54 | 1.76 | 1.56 | 1.63 | 1.97 | 2.56 | 3.5 | 4.01 | 4.64 |
| Book value per share | 6.52 | 7.66 | 8.85 | 10.7 | 11.6 | 12.9 | 14.2 | 16.5 | 19.5 | 22.7 | 24.7 |
| FCF per share | 0.31 | 1.09 | 1.31 | 1.12 | 1.77 | 1.06 | 0.31 | 2.7 | 3.13 | 3.74 | 5.52 |
| Cash per share | 0.84 | 0.63 | 0.62 | 0.52 | 1.35 | 0.67 | 0.79 | 1 | 1.5 | 1.05 | 1.03 |
| Capex per share | 0.1 | 0.13 | 0.24 | 0.59 | 0.49 | 0.62 | 0.88 | 0.5 | 0.67 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.86% | 0.89% | 1.29% | 2.9% | 2.63% | 3.08% | 3.69% | 1.76% | 2.18% | — | — |
| Capex / operating cash flow | 16.9% | 13.2% | 15.1% | 34.4% | 20.5% | 36.2% | 73% | 16.6% | 18% | — | — |
| Payout ratio | 38.6% | 27.3% | 19.9% | 17.8% | 20.2% | 21.9% | 18.1% | 15.1% | 13.5% | 13.8% | 12.5% |
| Dividend yield | 1.79% | 1.4% | 1.57% | 0.99% | 0.97% | 0.83% | 0.78% | 0.51% | 0.52% | 0.52% | 0.52% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.15 |
| May 15, 2026 | $0.15 |
| Mar 13, 2026 | $0.15 |
| — |
| FY21 | — | $1.65 | — | — | $1.2B | — |
| FY20 | — | $1.59 | — | — | $1.1B | — |
| FY19 | — | $1.8 | — | — | $1.2B | — |
| FY18 | — | $1.57 | — | — | $1.1B | — |
| FY17 | — | $1.03 | — | — | $898.5M | — |
| FY16 | — | $0.72 | — | — | $707.9M | — |
| 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 | $446.4M | $448.4M | $424.9M | $490.4M | $474.2M | $472M | $463.8M | $564.6M | $555M | $597.1M | $625.6M | $670.2M |
| YoY change | +28.9% | +14.5% | +10.2% | +10.8% | +6.23% | +5.26% | +9.16% | +15.1% | +17% | +26.5% | +34.9% | +18.7% |
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 | 50.7M | 37.5M | 37.4M | 31.6M | 81.7M | 40.5M | 47.5M | 61M | 91.1M | 63.7M |
| Receivables | 81.3M | 118.2M | 124.4M | 134.2M | 127M | 136M | 173.8M | 186.2M | 196.4M | 292.2M |
| Inventory | 120.1M | 137.2M | 157.3M | 182.9M | 185M | 229.1M | 292.7M | 303.4M | 331M | 471.6M |
| Total current assets | 259.6M | 303.8M | 328.5M | 360.7M | 405.5M | 431M | 531.4M | 570.2M | 642.5M | 853.8M |
| Property, plant & equipment | 97.7M | 219.8M | 122.8M | 181M | 178.8M | 197.3M | 195.2M | 221.2M | 271.5M | 328M |
| Goodwill & intangibles | 493.4M | 1.1B | 1B | 1.1B | 1.1B | 1.3B | 1.3B | 1.4B | 1.4B | 2B |
| Total assets | 643.2M | 992.3M | 1B | 1.2B | 1.2B | 1.4B | 1.5B | 1.6B | 1.8B | 2.4B |
| Accounts payable | 35.3M | 51.5M | 66.1M | 65M | 51.6M | 64.8M | 72.4M | 66.7M | 79M | 98M |
| Short-term debt | 500K | 300K | 200K | 8.4M | 8.4M | 9.4M | 8.4M | 11.5M | 26.2M | 8.4M |
| Total current liabilities | 84.9M | 117.1M | 158.8M | 160.2M | 148.4M | 170.4M | 180.5M | 195.8M | 241.8M | 282.4M |
| Long-term debt | 63.5M | 277.4M | 209.9M | 241.9M | 225.3M | 304.3M | 380M | 309.2M | 226.2M | 586.2M |
| Total liabilities | 249.1M | 534.9M | 493.7M | 523.9M | 506.7M | 582.1M | 663.4M | 618.6M | 579.1M | 1B |
| Shareholders' equity | 394.1M | 457.4M | 530.1M | 641.6M | 702.1M | 784M | 860.9M | 1B | 1.2B | 1.4B |
| Total debt | 64M | 277.7M | 210.1M | 250.3M | 233.7M | 313.7M | 388.4M | 320.7M | 252.4M | 594.6M |
| Net debt | 13.3M | 240.2M | 172.7M | 218.7M | 152M | 273.2M | 340.9M | 259.7M | 161.3M | 530.9M |
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 | 41M | 61M | 48.9M | 48.6M | 73.7M | 91.1M | 57.5M | 64.7M | 54.4M | 63.7M | 71.4M | 62.8M |
| Receivables | 213.3M | 186.2M | 191.4M | 213.6M | 220.3M | 196.4M | 223.2M | 238.3M | 263.6M | 292.2M | 310.1M | 288.8M |
| Inventory | 330.1M | 303.4M | 322.7M | 326.9M | 337M | 331M | 362M | 356.5M | 367.3M | 471.6M | 477.8M | 479.8M |
| Total current assets | 603.7M | 570.2M | 595.3M | 611.8M | 649.2M | 642.5M | 664.8M | 684.1M | 706.5M | 853.8M | 876.8M | 856.9M |
| Property, plant & equipment | 342.3M | 221.2M | 357.5M | 385.4M | 392.4M | 271.5M | 448.4M | 464.2M | 465.4M | 328M | 527.1M | 530.4M |
| Goodwill & intangibles | 1.4B | 1.4B | 1.3B | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B | 1.5B | 2B | 2B | 2B |
| Total assets | 1.7B | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B | 1.9B | 1.9B | 1.9B | 2.4B | 2.5B | 2.4B |
| Accounts payable | 82.4M | 66.7M | 88.8M | 87M | 88.9M | 79M | 103.8M | 102.8M | 103.1M | 98M | 115.8M | 114.6M |
| Short-term debt | 11.3M | 11.5M | 12.1M | 13.8M | 15.2M | 26.2M | 17M | 17.6M | 19.2M | 8.4M | 11.1M | 14M |
| Total current liabilities | 202.6M | 195.8M | 211M | 211.7M | 229.4M | 241.8M | 278.4M | 263M | 271.2M | 282.4M | 308.2M | 312.9M |
| Long-term debt | 379M | 309.2M | 281.5M | 270.1M | 244M | 226.2M | 288.2M | 278.6M | 223.9M | 586.2M | 571.7M | 471.8M |
| Total liabilities | 698.7M | 618.6M | 607M | 591.9M | 584.2M | 579.1M | 677M | 653.8M | 616.7M | 1B | 1B | 932.4M |
| Shareholders' equity | 955.9M | 1B | 1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B | 1.4B | 1.5B |
| Total debt | 390.3M | 320.7M | 293.6M | 283.9M | 259.2M | 252.4M | 305.2M | 296.2M | 243.1M | 594.6M | 582.8M | 485.8M |
| Net debt | 349.3M | 259.7M | 244.7M | 235.3M | 185.5M | 161.3M | 247.7M | 231.5M | 188.7M | 530.9M | 511.4M | 423M |
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 | 43.8M | 61.6M | 94M | 108.5M | 96.2M | 100.6M | 120.4M | 157.4M | 216.3M | 246.6M |
| Depreciation & amortization | 19.1M | 30M | 36.4M | 41.5M | 44.8M | 50.4M | 54.7M | 60.4M | 65.3M | 80.5M |
| Stock-based compensation | 4.8M | 4.6M | 7.6M | 8.8M | 8.4M | 7.6M | 10.2M | 13.1M | 15.6M | 15M |
| Change in working capital | -34.2M | -18.8M | -38.3M | -57.3M | -10.6M | -45.5M | -108.9M | -44.5M | -75.3M | -112.6M |
| Operating cash flow | 36.2M | 60.7M | 93.4M | 102.9M | 144.7M | 103.4M | 72.6M | 182.1M | 225.7M | 254.7M |
| Capital expenditure | -6.1M | -8M | -14.1M | -35.4M | -29.7M | -37.4M | -53M | -30.3M | -40.6M | — |
| Investing cash flow | -103M | -277.1M | -11M | -84.4M | -34.4M | -168.7M | -99.7M | -83.7M | -78.9M | -500.3M |
| Dividends paid | -16.9M | -16.8M | -18.7M | -19.3M | -19.4M | -22M | -21.8M | -23.8M | -29.3M | -34.1M |
| Share repurchases | -40.5M | -2.9M | -1.7M | -3.1M | -22.8M | -26.1M | -22.3M | -12.5M | -12.8M | -53.3M |
| Financing cash flow | -37.6M | 189.1M | -82.5M | -26.3M | -54M | 22.2M | 35.3M | -101.8M | -123M | 240.8M |
| Net change in cash | -104.4M | -27.3M | -100K | -7.8M | 56.3M | -43.1M | 8.2M | -3.4M | 23.8M | -4.8M |
| Free cash flow | 18.6M | 64.8M | 78.7M | 67.7M | 106.5M | 64.4M | 18.8M | 164.1M | 190.7M | 227.1M |
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 | 43.3M | 46.4M | 51.6M | 60.8M | 53.9M | 50M | 46.3M | 71.4M | 68.1M | 60.8M | 70.4M | 86.1M |
| Depreciation & amortization | 15.3M | 15.3M | 15.4M | 15.8M | 16.5M | 17.6M | 18.7M | 19.9M | 20.3M | 21.6M | 23.8M | 24.6M |
| Stock-based compensation | 3.1M | 4.2M | 4.4M | 4.4M | 3.4M | 3.4M | 2.4M | 5.7M | 3.6M | 3.3M | 2.7M | 5.4M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 60.9M | 61.6M | 71.6M | 82M | 75.3M | 72.1M | 68.1M | 59.7M | 61.1M | 97.2M | 101.3M | 112.9M |
| Capital expenditure | -5.7M | -8.9M | -8.4M | -15.8M | -7.9M | -8.5M | -5.6M | — | — | — | — | — |
| Investing cash flow | -4.3M | -8M | -7.6M | -15.4M | -7.8M | -48.1M | -87.7M | 0 | 0 | -418.9M | -44.9M | 0 |
| Dividends paid | -6.1M | -6.1M | -7.3M | -7.4M | -7.3M | -7.3M | -8.6M | -8.5M | -8.5M | -8.5M | -9.2M | -9.1M |
| Share repurchases | -4.5M | -2.6M | -4.2M | -1.8M | -4.5M | -2.3M | -27.1M | -24M | -800K | -1.4M | -8.2M | -5.4M |
| Financing cash flow | -50.7M | -8.8M | -36.1M | -49.2M | -37M | 52.3M | 16.9M | -38.6M | -64.9M | 266.6M | -41.8M | -14.6M |
| Net change in cash | 5.9M | 44.8M | 27.9M | 17.4M | 30.5M | 76.3M | -2.7M | 21.1M | -3.8M | -55.1M | 14.6M | 98.3M |
| Free cash flow | 42.3M | 94.5M | 22.9M | 24.8M | 60.9M | 82.1M | 31.1M | 52.4M | 54.1M | 89.5M | 94.6M | 101M |
| Nov 14, 2025 |
| $0.14 |
| Aug 15, 2025 | $0.14 |
| May 16, 2025 | $0.14 |
| Mar 14, 2025 | $0.14 |
| Nov 15, 2024 | $0.12 |
| Date | Ratio |
|---|---|
| Mar 2, 1994 | 4:3 |
| Apr 10, 1992 | 3:2 |
| Mar 4, 1991 | 3:2 |
| Mar 2, 1990 | 3:2 |
| Feb 8, 1989 | 11:10 |
| Feb 8, 1988 | 11:10 |
| Jan 26, 1983 | 11:10 |
| Mar 1, 1982 | 5:4 |
| Mar 2, 1981 | 5:4 |