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 | $0.14 | $0.13 | -7.1% | — | — | — |
| Q1 26 | $0.1 | $0.13 | +30.0% | — | $214M | — |
| Q4 25 | $0.12 | $0.08 | -33.3% | — | $203.4M | — |
| Q3 25 | $0.14 | $0.14 | 0.0% | — | $201.8M | — |
| Q2 25 | $0.16 | $0.17 | +6.3% | — | $200.6M | — |
| Q1 25 | $0.32 | $0.91 | +184.4% | — | $200.4M | — |
| Q4 24 | $0.08 | -$0.09 | -212.5% | — | $205.5M | — |
| Q3 24 | $0.16 | $0.13 | -18.8% | — | $204.3M | — |
| Q2 24 | $0.18 | $0.26 | +44.4% | — | $204.7M | — |
| Q1 24 | $0.21 | $0.17 | -19.0% | — | $211.3M | — |
| Q4 23 | $0.3 | $0.09 | -70.0% | — | $206.9M | — |
| Q3 23 | $0.21 | $0.21 | 0.0% | — | $207.1M | — |
| Q2 23 | $0.29 | $0.4 | +37.9% | — | $207.3M | — |
| Q1 23 | $0.23 | $0.31 | +34.8% | — | $212.8M | — |
| Q4 22 | $0.27 | $0.26 | -3.7% | — | $211.7M | — |
| Q3 22 | $0.32 | $0.36 | +12.5% | — | $207M | — |
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 | — | $1.45 | — | — | $806.1M | — |
| FY24 | — | $0.94 | — | — | $825.9M | — |
| FY23 | — | $1.39 | — | — | $834M | — |
| FY22 | — | $1.49 | — | — | $828.9M |
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 | $665.6M | $702.7M | $720M | $736M | $736.9M | $768M | $828.9M | $834M | $825.9M | $806.1M |
| YoY change | +10.1% | +5.57% | +2.46% | +2.21% | +0.13% | +4.22% | +7.93% | +0.61% | -0.98% | -2.39% |
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 | 665.6M | 702.7M | 720M | 736M | 736.9M | 768M | 828.9M | 834M | 825.9M | 806.1M |
| Cost of revenue | 231.1M | 236.9M | 242.4M | 248.5M | 231.8M | 236.4M | 259.8M | 268.8M | 272.2M | 261.4M |
| Gross profit | 434.5M | 465.8M | 477.6M | 487.5M | 505.1M | 531.6M | 569.1M | 565.2M | 553.7M | 544.7M |
| Gross margin | 65.3% | 66.3% | 66.3% | 66.2% | 68.5% | 69.2% | 68.7% | 67.8% | 67% | 67.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 38.2M | 39.6M | 40M | 44.1M | 41M | 40.6M | 42.3M | 42.9M | 41.9M | 40.3M |
| Operating expenses | 38.2M | 39.6M | 40M | 44.1M | 41M | 40.6M | 42.3M | 42.9M | 41.9M | 40.3M |
| Operating income | 176.3M | 198.4M | 207.7M | 188.9M | 222.5M | 231.8M | 239.2M | 222.9M | 212.7M | 209.5M |
| Operating margin | 26.5% | 28.2% | 28.8% | 25.7% | 30.2% | 30.2% | 28.9% | 26.7% | 25.8% | 26% |
| Non-operating income, net | 20.6M | 62.4M | 41.4M | 34.4M | 216.4M | 177.4M | 30.1M | 65.1M | 38.7M | 105.6M |
| Pretax income | 122.5M | 191.7M | 177.6M | 141.7M | 357.9M | 323.3M | 164M | 151.3M | 104.3M | 162.7M |
| Income tax | — | — | — | — | — | — | — | — | — | — |
| Net income | 541.1M | 191.7M | 177.6M | 141.7M | 357.9M | 323.3M | 164M | 151.3M | 104.3M | 162.7M |
| Net margin | 81.3% | 27.3% | 24.7% | 19.3% | 48.6% | 42.1% | 19.8% | 18.1% | 12.6% | 20.2% |
| EBITDA | 404.5M | 435.9M | 441.8M | 444.2M | 466.3M | 494.4M | 529.9M | 527.9M | 528.3M | 516.4M |
| EPS | 5.3 | 1.78 | 1.64 | 1.3 | 3.32 | 2.98 | 1.49 | 1.39 | 0.94 | 1.45 |
| Diluted EPS | 5.3 | 1.78 | 1.64 | 1.3 | 3.32 | 2.98 | 1.49 | 1.39 | 0.94 | 1.45 |
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 | 207.1M | 206.9M | 211.3M | 204.7M | 204.3M | 205.5M | 200.4M | 200.6M | 201.8M | 203.4M | 214M | — |
| Cost of revenue | 67.2M | 69.6M | 70.4M | 64.6M | 65.7M | 71.5M | 65M | 63.7M | 65.9M | 66.8M | 71.1M | — |
| Gross profit | 139.9M | 137.3M | 140.8M | 140.2M | 138.6M | 134.1M | 135.3M | 136.9M | 135.8M | 136.6M | 142.9M | — |
| Gross margin | 67.6% | 66.4% | 66.7% | 68.5% | 67.8% | 65.2% | 67.5% | 68.3% | 67.3% | 67.2% | 66.8% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 8.9M | 12.2M | 12.5M | 9.4M | 9.9M | 10.1M | 12.5M | 10.3M | 9M | 8.5M | 13.4M | — |
| Operating expenses | 8.9M | 12.2M | 12.5M | 9.4M | 9.9M | 10.1M | 12.5M | 10.3M | 9M | 8.5M | 13.4M | — |
| Operating income | 56.3M | 46.1M | 54.7M | 57.1M | 49.6M | 51.4M | 51.5M | 51.9M | 53M | 53.1M | 51.9M | — |
| Operating margin | 27.2% | 22.3% | 25.9% | 27.9% | 24.3% | 25% | 25.7% | 25.9% | 26.2% | 26.1% | 24.3% | — |
| Non-operating income, net | 1.2M | 28.5M | 9.1M | 43.6M | 3.3M | -17.3M | 85.2M | 4.9M | -775K | 16.3M | 23.1M | — |
| Pretax income | 23.2M | 39.3M | 27.2M | 64.8M | 15.5M | -3.2M | 100M | 19.2M | 13.7M | 29.7M | 33.4M | — |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | 23.2M | 39.3M | 27.2M | 64.8M | 15.5M | -3.2M | 100M | 19.2M | 13.7M | 29.7M | 33.4M | — |
| Net margin | 11.2% | 19% | 12.9% | 31.6% | 7.57% | -1.56% | 49.9% | 9.58% | 6.79% | 14.6% | 15.6% | — |
| EBITDA | 132.2M | 125.7M | 130.2M | 139.4M | 131.7M | 127M | 125.8M | 131.6M | 129.2M | 129.8M | 135.6M | — |
| EPS | 0.21 | — | 0.25 | 0.59 | 0.14 | — | 0.91 | 0.17 | 0.12 | — | 0.29 | 0.85 |
| Diluted EPS | 0.21 | — | 0.25 | 0.59 | 0.14 | — | 0.91 | 0.17 | 0.12 | — | 0.29 | 0.85 |
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 | 5B | 5.2B | 4B | 5.1B | 4.1B | 4.6B | 2.9B | 2.4B | 3.2B | 2.8B | 3.5B |
| Enterprise value | 6.9B | 7.2B | 6.1B | 7.6B | 6.5B | 7.4B | 6.1B | 5.6B | 6.5B | 6.3B | 7.2B |
| Shares outstanding | 98.4M | 102.7M | 103.4M | 103.7M | 103.9M | 104.2M | 105.1M | 105.5M | 106.2M | 108.5M | 108.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 9.28 | 27.3 | 22.5 | 35.8 | 11.5 | 14.4 | 17.9 | 16 | 31.1 | 17.2 | 21.9 |
| P/S | 7.54 | 7.44 | 5.56 | 6.89 | 5.59 | 6.05 | 3.55 | 2.91 | 3.93 | 3.47 | 4.34 |
| P/B | 2.18 | 2.2 | 1.69 | 2.2 | 1.67 | 1.78 | 1.15 | 0.97 | 1.34 | 1.15 | 1.51 |
| EV/EBITDA | 17.1 | 16.6 | 13.8 | 17.1 | 13.9 | 15 | 11.5 | 10.6 | 12.3 | 12.3 | 15 |
| EV/Sales | 10.4 | 10.3 | 8.45 | 10.3 | 8.79 | 9.65 | 7.38 | 6.73 | 7.89 | 7.85 | 8.62 |
| Earnings yield | 10.8% | 3.67% | 4.44% | 2.79% | 8.69% | 6.96% | 5.57% | 6.25% | 3.21% | 5.81% | 4.57% |
| FCF yield | 6.09% | 6.74% | 8.96% | 7.21% | 8.7% | 8.92% | 14.3% | 16% | 12.4% | 12.8% | 7.66% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 65.3% | 66.3% | 66.3% | 66.2% | 68.5% | 69.2% | 68.7% | 67.8% | 67% | 67.6% | 67.4% |
| Operating margin | 26.5% | 28.2% | 28.8% | 25.7% | 30.2% | 30.2% | 28.9% | 26.7% | 25.8% | 26% | 26.3% |
| Net margin | 81.3% | 27.3% | 24.7% | 19.3% | 48.6% | 42.1% | 19.8% | 18.1% | 12.6% | 20.2% | 20.1% |
| ROE | 23.5% | 8.05% | 7.49% | 6.14% | 14.5% | 12.4% | 6.39% | 6.08% | 4.29% | 6.68% | 6.82% |
| ROA | 11.9% | 4.15% | 3.8% | 2.76% | 6.87% | 5.68% | 2.7% | 2.52% | 1.73% | 2.59% | 2.18% |
| Return on tangible assets | 11.9% | 4.15% | 3.8% | 2.76% | 6.87% | 5.68% | 2.7% | 2.52% | 1.73% | 2.59% | 1.46% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.01 | 1.53 | 1.33 | 1.17 | 2.01 | 1.33 | 1.38 | 1.46 | 1.68 | 1.71 | 1.05 |
| Quick ratio | 1.01 | 1.53 | 1.33 | 1.17 | 2.01 | 1.33 | 1.38 | 1.46 | 1.5 | 1.63 | 1.73 |
| Debt / equity | 0.85 | 0.85 | 0.88 | 1.1 | 1 | 1.07 | 1.25 | 1.29 | 1.35 | 1.46 | 1.33 |
| Debt / assets | 0.43 | 0.44 | 0.45 | 0.5 | 0.47 | 0.49 | 0.53 | 0.54 | 0.55 | 0.57 | 0.56 |
| Net debt / EBITDA | 4.69 | 4.61 | 4.71 | 5.71 | 5.06 | 5.59 | 5.99 | 6.04 | 6.19 | 6.83 | 6.98 |
| Interest coverage | 2.6 | 3.77 | 3.49 | 2.74 | 5.42 | 4.77 | 2.56 | 2.11 | 1.71 | 2.07 | 1.61 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 6.76 | 6.84 | 6.96 | 7.1 | 7.09 | 7.37 | 7.89 | 7.9 | 7.78 | 7.43 | 7.65 |
| EPS (basic) | 5.3 | 1.78 | 1.64 | 1.3 | 3.32 | 2.98 | 1.49 | 1.39 | 0.94 | 1.45 | 1.45 |
| EPS (diluted) | 5.3 | 1.78 | 1.64 | 1.3 | 3.32 | 2.98 | 1.49 | 1.39 | 0.94 | 1.45 | 1.48 |
| Book value per share | 23.4 | 23.2 | 22.9 | 22.3 | 23.8 | 25.1 | 24.4 | 23.6 | 22.9 | 22.5 | 21.4 |
| FCF per share | 3.11 | 3.43 | 3.47 | 3.53 | 3.45 | 3.98 | 4.01 | 3.67 | 3.8 | 3.31 | 3.35 |
| Cash per share | 0.5 | 0.03 | 0.04 | 0.09 | 1.05 | 0.22 | 0.2 | 0.24 | 0.21 | 0.25 | 1.32 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 31.3% | 138% | 109.1% | 140.8% | 56.4% | 63.9% | 129.7% | 141.1% | 206.1% | 134.7% | 132.4% |
| Dividend yield | 3.37% | 5.06% | 4.84% | 3.93% | 4.9% | 4.45% | 7.23% | 8.81% | 6.62% | 7.82% | 6.35% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 17, 2026 | $0.50 |
| May 18, 2026 | $0.50 |
| Feb 17, 2026 | $0.50 |
| — |
| FY21 | — | $2.98 | — | — | $768M | — |
| FY20 | — | $3.32 | — | — | $736.9M | — |
| FY19 | — | $1.3 | — | — | $736M | — |
| FY18 | — | $1.64 | — | — | $720M | — |
| FY17 | — | $1.78 | — | — | $702.7M | — |
| FY16 | — | $5.3 | — | — | $665.6M | — |
| 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 | $207.1M | $206.9M | $211.3M | $204.7M | $204.3M | $205.5M | $200.4M | $200.6M | $201.8M | $203.4M | $214M | — |
| YoY change | +0.05% | -2.29% | -0.69% | -1.23% | -1.34% | -0.64% | -5.16% | -2.02% | -1.25% | -1.06% | +6.81% | — |
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 | 49.5M | 3.3M | 3.8M | 9.5M | 109.3M | 23.2M | 21.4M | 25.1M | 22.4M | 27.4M |
| Receivables | 190.2M | 225.1M | 246M | 260.1M | 286.9M | 282.3M | 25.5M | 28.1M | 28.3M | 28.3M |
| Inventory | 0 | — | 0 | — | — | — | — | — | 55.4M | 23.2M |
| Total current assets | 318.1M | 348.4M | 290.6M | 335.3M | 540.3M | 393.3M | 414.4M | 440.2M | 512.3M | 486M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 4.6B | 4.6B | 4.7B | 5.1B | 5.2B | 5.7B | 6.1B | 6B | 6B | 6.3B |
| Accounts payable | 313.9M | 228.2M | 218.9M | 286.9M | 268.7M | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 313.9M | 228.2M | 218.9M | 286.9M | 268.7M | 295M | 301.2M | 302.2M | 304.6M | 284M |
| Long-term debt | 1.9B | 2B | 2.1B | 2.5B | 2.5B | 2.8B | 3.2B | 3.2B | 3.3B | 3.6B |
| Total liabilities | 2.3B | 2.2B | 2.3B | 2.8B | 2.7B | 3.1B | 3.5B | 3.5B | 3.6B | 3.8B |
| Shareholders' equity | 2.3B | 2.4B | 2.4B | 2.3B | 2.5B | 2.6B | 2.6B | 2.5B | 2.4B | 2.4B |
| Total debt | 1.9B | 2B | 2.1B | 2.5B | 2.5B | 2.8B | 3.2B | 3.2B | 3.3B | 3.6B |
| Net debt | 1.9B | 2B | 2.1B | 2.5B | 2.4B | 2.8B | 3.2B | 3.2B | 3.3B | 3.5B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 17M | 16.9M | 25.1M | 16.4M | 27M | 23.6M | 22.4M | 20.1M | 21.2M | 26.3M | 27.4M | 32.4M |
| Receivables | 324.3M | 333.9M | 28.1M | 347.2M | 344.2M | 341.2M | 28.3M | 340.5M | 342.3M | 30.3M | 28.3M | 29.8M |
| Inventory | — | — | — | — | 3.8M | — | 55.4M | 0 | 0 | 10.5M | 23.2M | 0 |
| Total current assets | 434.6M | 436.5M | 440.2M | 460M | 474.4M | 461M | 512.3M | 453.4M | 458M | 470.5M | 486M | 482.4M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 6B | 6B | 6B | 6B | 6B | 6B | 6B | 6.1B | 6.1B | 6.1B | 6.3B | 6.6B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 297.6M | 310.4M | 302.2M | 287.2M | 304.7M | 295.2M | 304.6M | 258M | 281.2M | 283.9M | 284M | 279.4M |
| Long-term debt | 3.2B | 3.2B | 3.2B | 3.3B | 3.2B | 3.3B | 3.3B | 3.3B | 3.3B | 3.4B | 3.6B | 3.7B |
| Total liabilities | 3.5B | 3.5B | 3.5B | 3.5B | 3.5B | 3.6B | 3.6B | 3.6B | 3.6B | 3.7B | 3.8B | 4B |
| Shareholders' equity | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.4B | 2.4B | 2.5B | 2.4B | 2.5B | 2.4B | 2.6B |
| Total debt | 3.2B | 3.2B | 3.2B | 3.3B | 3.2B | 3.3B | 3.3B | 3.3B | 3.3B | 3.4B | 3.6B | 3.7B |
| Net debt | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B | 3.3B | 3.3B | 3.3B | 3.3B | 3.4B | 3.5B | 3.7B |
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 | 541.1M | 191.7M | 177.6M | 141.7M | 357.9M | 323.3M | 164M | 151.3M | 104.3M | 162.7M |
| Depreciation & amortization | 220.1M | 227.8M | 230M | 254.5M | 241.6M | 259.3M | 287.6M | 299.4M | 299M | 295M |
| Stock-based compensation | 6.3M | 6.7M | 7.5M | 7.2M | 6.2M | 8.6M | 7.6M | 7M | 8M | 8.2M |
| Change in working capital | -32.5M | -38.7M | -28.5M | -8.9M | -42.1M | -8.2M | -18.2M | -21.2M | 1.2M | -26.5M |
| Operating cash flow | 735.8M | 389.6M | 388.4M | 398.4M | 565.7M | 586.8M | 448.3M | 445.3M | 421.4M | 359.2M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -10.7M | -15.2M | -4.9M | -15.7M | -10.6M | -136.5M | -278.4M | -49.1M | -172M | 2.3M |
| Dividends paid | -169.4M | -264.5M | -193.8M | -199.4M | -201.8M | -206.7M | -212.7M | -213.5M | -214.8M | -219.1M |
| Share repurchases | -4.4M | -4M | -1.7M | -1.8M | -1.2M | -1.7M | -5.9M | -1.5M | -1.4M | -2M |
| Financing cash flow | -1.1B | -677.8M | -632M | -319.4M | -644.3M | -594.9M | -171.1M | -820.4M | -354M | -462.1M |
| Net change in cash | -326.5M | -303.3M | -248.5M | 63.4M | -89.1M | -144.6M | -1.2M | -424.2M | -104.7M | -100.6M |
| Free cash flow | 305.8M | 352.5M | 358.6M | 365.8M | 358.2M | 414.6M | 421.8M | 387M | 403.6M | 359.2M |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 43.9M | 23.2M | 39.3M | 27.2M | 64.8M | 15.5M | -3.2M | 100M | 19.2M | 13.7M | 29.7M | 33.4M |
| Depreciation & amortization | 75M | 74.8M | 79M | 73.7M | 73.7M | 79.1M | 72.5M | 71.4M | 74.7M | 73.9M | 75M | 77.5M |
| Stock-based compensation | 796K | 833K | 830K | 4.8M | 1.1M | 1M | 999K | 5M | 1.3M | 1.2M | 763K | 6.5M |
| Change in working capital | 18.8M | -1.1M | 1.5M | -25.9M | 25.1M | -4.8M | 6.8M | -48.6M | 21.6M | -1.1M | 1.6M | -38.9M |
| Operating cash flow | 141M | 99.2M | 124.2M | 81.3M | 167M | 93.7M | 79.4M | 130.1M | 118.1M | 96.7M | 99.7M | 62.8M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 22.6M | -21.1M | -26.7M | -38.3M | -13.9M | -106M | -13.9M | 8.2M | -10M | -6.6M | 10.7M | -24.3M |
| Dividends paid | -53.3M | -53.5M | -53.5M | -53.5M | -53.6M | -53.6M | -54.1M | -54.4M | -54.5M | -54.6M | -55.5M | -55.5M |
| Share repurchases | -163K | 0 | 0 | -1.4M | -2K | -8K | -1K | -2M | 0 | 0 | 0 | -1.9M |
| Financing cash flow | -253.1M | -86.9M | -268.2M | -40M | -211.2M | 15.6M | -118.5M | -152.3M | -114M | -49.3M | -178.1M | 234M |
| Net change in cash | -89.5M | -8.8M | -170.7M | 3M | -58M | 3.4M | -53.1M | -14M | -5.9M | 40.7M | -67.7M | 272.5M |
| Free cash flow | 115.5M | 103.1M | 102.8M | 72.4M | 130M | 97.5M | 103.7M | 46.3M | 116.5M | 96.7M | 99.7M | 62.8M |
| Nov 17, 2025 |
| $0.50 |
| Aug 18, 2025 | $0.50 |
| May 19, 2025 | $0.50 |
| Feb 18, 2025 | $0.50 |
| Nov 18, 2024 | $0.50 |