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 % |
|---|---|---|---|---|---|---|
| Q1 26 | $0.91 | $0.96 | +5.5% | — | $1.9B | — |
| Q4 25 | $0.95 | $0.99 | +4.2% | — | $1.9B | — |
| Q3 25 | $0.95 | $1.02 | +7.4% | — | $1.9B | — |
| Q2 25 | $0.88 | $0.91 | +3.4% | — | $2B | — |
| Q1 25 | $0.86 | $0.98 | +14.0% | — | $2.1B | — |
| Q4 24 | $0.82 | $0.91 | +11.0% | — | $2.1B | — |
| Q3 24 | $0.84 | $0.84 | 0.0% | — | $1.9B | — |
| Q2 24 | $0.79 | $0.83 | +5.1% | — | $1.9B | — |
| Q1 24 | $0.7 | $0.77 | +10.0% | — | $1.8B | — |
| Q4 23 | $0.69 | $0.69 | 0.0% | — | $1.7B | — |
| Q3 23 | $0.74 | $0.75 | +1.4% | — | $1.8B | — |
| Q2 23 | $0.72 | $0.74 | +2.8% | — | $1.8B | — |
| Q1 23 | $0.58 | $0.67 | +15.5% | — | $1.7B | — |
| Q4 22 | $0.58 | $0.69 | +19.0% | — | $1.6B | — |
| Q3 22 | $0.63 | $0.65 | +3.2% | — | $1.6B | — |
| Q2 22 | $0.65 | $0.76 | +16.9% | — | $1.6B | — |
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 | — | $3.27 | — | — | $7.8B | — |
| FY24 | — | $2.81 | — | — | $7.7B | — |
| FY23 | — | -$1.96 | — | — | $7B | — |
| FY22 | — | $1.39 | — | — | $6.6B |
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 | $4.3B | $4.2B | $4.9B | $5.6B | $5.8B | $7.3B | $6.6B | $7B | $7.7B | $7.8B |
| YoY change | -16.2% | -2.27% | +17.8% | +14.8% | +2.27% | +27.3% | -10.6% | +5.97% | +11.3% | +0.57% |
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 | 4.3B | 4.2B | 4.9B | 5.6B | 5.8B | 7.3B | 6.6B | 7B | 7.7B | 7.8B |
| Cost of revenue | 4.2B | 3.7B | 4.3B | 5B | 5.1B | 6.5B | 5.7B | 6B | 6.6B | 6.6B |
| Gross profit | 112M | 439M | 584M | 653M | 666M | 806M | 828M | 977M | 1.1B | 1.1B |
| Gross margin | 2.62% | 10.5% | 11.9% | 11.6% | 11.5% | 11% | 12.6% | 14% | 14.2% | 14.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 133M | 244M | 294M | 341M | 335M | 393M | 420M | 488M | 544M | 578M |
| Operating expenses | 133M | 244M | 294M | 341M | 335M | 407M | 424M | 492M | 555M | 582M |
| Operating income | -21M | 195M | 290M | 312M | 331M | 399M | 404M | 485M | 548M | 568M |
| Operating margin | -0.49% | 4.68% | 5.9% | 5.53% | 5.74% | 5.44% | 6.15% | 6.97% | 7.08% | 7.3% |
| Non-operating income, net | 67M | 73M | 172M | 55M | -273M | -173M | -33M | -536M | 107M | — |
| Pretax income | 33M | 247M | 396M | 268M | -25M | 146M | 284M | -166M | 511M | 614M |
| Income tax | 84M | -193M | 86M | 59M | 26M | 111M | 92M | 95M | 130M | 156M |
| Net income | -51M | 440M | 310M | 209M | -51M | 35M | 192M | -261M | 381M | 403M |
| Net margin | -1.19% | 10.5% | 6.31% | 3.71% | -0.88% | 0.48% | 2.93% | -3.75% | 4.92% | 5.18% |
| EBITDA | 133M | 317M | 426M | 456M | 477M | 366M | 473M | 241M | 804M | 941M |
| EPS | -0.43 | 3.06 | 1.99 | 1.42 | -0.51 | 0.13 | 1.39 | -1.96 | 2.81 | 3.27 |
| Diluted EPS | -0.43 | 3.06 | 1.99 | 1.41 | -0.51 | 0.12 | 1.26 | -1.96 | 2.79 | 3.21 |
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 | 1.8B | 1.7B | 1.8B | 1.9B | 1.9B | 2.1B | 2.1B | 2B | 1.9B | 1.9B | 1.9B | 2B |
| Cost of revenue | 1.5B | 1.5B | 1.6B | 1.6B | 1.7B | 1.8B | 1.8B | 1.7B | 1.7B | 1.6B | 1.7B | 1.7B |
| Gross profit | 244M | 237M | 248M | 271M | 291M | 293M | 298M | 290M | 270M | 290M | 265M | 293M |
| Gross margin | 13.8% | 13.7% | 13.6% | 14.6% | 14.9% | 13.8% | 14.5% | 14.9% | 14% | 15.4% | 13.8% | 14.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 127M | 118M | 121M | 129M | 140M | 154M | 145M | 146M | 149M | 143M | 133M | 143M |
| Operating expenses | 129M | 119M | 118M | 130M | 145M | 168M | 145M | 147M | 149M | 146M | 136M | 142M |
| Operating income | 115M | 118M | 130M | 141M | 146M | 125M | 153M | 143M | 121M | 144M | 129M | 151M |
| Operating margin | 6.5% | 6.82% | 7.15% | 7.6% | 7.5% | 5.89% | 7.45% | 7.33% | 6.27% | 7.64% | 6.71% | 7.61% |
| Non-operating income, net | -80M | -41M | 30M | 38M | 25M | 20M | 45M | 43M | 70M | 46M | 51M | 19M |
| Pretax income | 5M | 47M | 129M | 147M | 134M | 101M | 157M | 145M | 152M | 153M | 143M | 135M |
| Income tax | 23M | 26M | 35M | 40M | 32M | 23M | 42M | 39M | 34M | 40M | 40M | 38M |
| Net income | -18M | 21M | 94M | 107M | 102M | 78M | 115M | 58M | 117M | 113M | 101M | 99M |
| Net margin | -1.02% | 1.21% | 5.17% | 5.77% | 5.24% | 3.68% | 5.6% | 2.97% | 6.06% | 5.99% | 5.25% | 4.99% |
| EBITDA | 69M | 121M | 190M | 214M | 212M | 182M | 239M | 231M | 234M | 230M | 221M | 243M |
| EPS | -0.16 | 0.16 | 0.69 | 0.79 | 0.75 | 0.57 | 0.89 | 0.56 | 0.89 | 0.87 | 0.8 | 0.76 |
| Diluted EPS | -0.16 | 0.15 | 0.69 | 0.79 | 0.75 | 0.57 | 0.88 | 0.56 | 0.89 | 0.87 | 0.8 | 0.75 |
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 | 2.4B | 2.8B | 2.1B | 4.3B | 4.4B | 6.7B | 7.2B | 7.5B | 7.7B | 5.1B | 4.4B |
| Enterprise value | 2.6B | 2.9B | 3B | 5.3B | 5.9B | 8.5B | 8.9B | 9.4B | 10.3B | 7.5B | 6.8B |
| Shares outstanding | 142M | 141M | 140M | 141.8M | 140.8M | 139.8M | 136.5M | 135M | 132.4M | 126.5M | 126.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 6.35 | 6.86 | 20.7 | — | 190.2 | 37.5 | — | 20.1 | 12.6 | 10.4 |
| P/S | 0.56 | 0.67 | 0.43 | 0.77 | 0.75 | 0.91 | 1.1 | 1.08 | 0.99 | 0.65 | 0.57 |
| P/B | 3.18 | 2.29 | 1.24 | 2.33 | 2.71 | 3.96 | 4.42 | 5.37 | 5.23 | 3.36 | 2.67 |
| EV/EBITDA | 19.4 | 9.23 | 6.99 | 11.7 | 12.4 | 23.3 | 18.8 | 38.9 | 12.8 | 8 | 10.1 |
| EV/Sales | 0.61 | 0.7 | 0.61 | 0.95 | 1.02 | 1.16 | 1.36 | 1.35 | 1.33 | 0.97 | 0.89 |
| Earnings yield | — | 15.7% | 14.6% | 4.83% | — | 0.53% | 2.66% | — | 4.97% | 7.93% | 9.59% |
| FCF yield | 2.11% | 6.62% | 6.96% | 5.46% | 7.97% | 3.73% | 4.51% | 3.36% | 5.02% | 10.1% | 6.41% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.3 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 2.62% | 10.5% | 11.9% | 11.6% | 11.5% | 11% | 12.6% | 14% | 14.2% | 14.8% | 14.8% |
| Operating margin | -0.49% | 4.68% | 5.9% | 5.53% | 5.74% | 5.44% | 6.15% | 6.97% | 7.08% | 7.3% | 7.61% |
| Net margin | -1.19% | 10.5% | 6.31% | 3.71% | -0.88% | 0.48% | 2.93% | -3.75% | 4.92% | 5.18% | 5.49% |
| ROE | -6.85% | 36% | 18% | 11.3% | -3.17% | 2.08% | 11.8% | -18.7% | 26% | 26.7% | 27.5% |
| ROA | -1.23% | 12% | 6.14% | 3.9% | -0.89% | 0.56% | 3.45% | -4.69% | 5.72% | 6.12% | 5.2% |
| ROIC | 0% | 14.4% | 8.83% | 8.51% | 10.5% | 2.7% | 8.2% | 14.8% | 9.99% | 10.7% | 9.62% |
| Return on tangible assets | -2.95% | 34.9% | 20.8% | 11.4% | -6.24% | 5.24% | 188.2% | -235.1% | -309.8% | -179.9% | -754.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.31 | 1.33 | 1.38 | 1.34 | 1.12 | 1.15 | 0.96 | 1.05 | 1.05 | 1.22 | 1.15 |
| Quick ratio | 1.31 | 1.33 | 1.38 | 1.34 | 1.12 | 1.15 | 0.96 | 1.05 | 1.05 | 1.22 | 1.15 |
| Debt / equity | 0.93 | 0.42 | 0.74 | 0.79 | 1.14 | 1.26 | 1.21 | 1.47 | 1.95 | 1.91 | 1.7 |
| Debt / assets | 0.17 | 0.14 | 0.25 | 0.27 | 0.32 | 0.34 | 0.36 | 0.37 | 0.43 | 0.44 | 0.42 |
| Net debt / EBITDA | 1.6 | 0.41 | 2 | 2.21 | 3.25 | 5.1 | 3.59 | 7.82 | 3.26 | 2.59 | 2.74 |
| Interest coverage | 3.54 | 12.8 | 7 | 3.71 | 0.7 | 2.83 | 4.26 | -0.44 | 4.55 | 4.89 | 4.94 |
| Effective tax rate | 100% | 0% | 21.7% | 22% | 0% | 76% | 32.4% | 0% | 25.4% | 25.4% | 26.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 30.1 | 29.6 | 35.1 | 39.8 | 41 | 52.5 | 48.1 | 51.5 | 58.5 | 61.6 | 60.6 |
| EPS (basic) | -0.43 | 3.06 | 1.99 | 1.42 | -0.51 | 0.13 | 1.39 | -1.96 | 2.81 | 3.27 | 3.27 |
| EPS (diluted) | -0.43 | 3.06 | 1.99 | 1.41 | -0.51 | 0.12 | 1.26 | -1.96 | 2.79 | 3.21 | 3.32 |
| Book value per share | 5.25 | 8.66 | 12.3 | 13.1 | 11.4 | 12 | 12 | 10.3 | 11.1 | 12 | 13 |
| FCF per share | 0.35 | 1.31 | 1.06 | 1.66 | 2.47 | 1.77 | 2.38 | 1.86 | 2.91 | 4.07 | 2.8 |
| Cash per share | 3.38 | 2.68 | 3.01 | 3.19 | 2.02 | 1.82 | 2.07 | 1.27 | 1.74 | 3.54 | 2.56 |
| Capex per share | 0.08 | 0.06 | 0.12 | 0.14 | 0.14 | 0.21 | 0.52 | 0.59 | 0.58 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.26% | 0.19% | 0.35% | 0.35% | 0.35% | 0.41% | 1.08% | 1.15% | 0.99% | — | — |
| Capex / operating cash flow | 5.76% | 4.17% | 10.9% | 8.06% | 14.1% | 103.4% | 26.4% | 23.4% | 18.4% | — | — |
| Payout ratio | -90.2% | 10.2% | 14.2% | 22% | -105.9% | 174.3% | 34.4% | -27.6% | 20.7% | 20.8% | 19.9% |
| Dividend yield | 1.94% | 1.61% | 2.07% | 1.06% | 1.24% | 0.92% | 0.92% | 0.96% | 1.03% | 1.65% | 1.89% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.165 |
| Jun 15, 2026 | $0.165 |
| Mar 13, 2026 | $0.165 |
| — |
| FY21 | — | $0.13 | — | — | $7.3B | — |
| FY20 | — | -$0.51 | — | — | $5.8B | — |
| FY19 | — | $1.42 | — | — | $5.6B | — |
| FY18 | — | $1.99 | — | — | $4.9B | — |
| FY17 | — | $3.06 | — | — | $4.2B | — |
| FY16 | — | -$0.43 | — | — | $4.3B | — |
| 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 | $1.8B | $1.7B | $1.8B | $1.9B | $1.9B | $2.1B | $2.1B | $2B | $1.9B | $1.9B | $1.9B | $2B |
| YoY change | +8.86% | +7.59% | +6.75% | +5.82% | +10% | +22.7% | +13% | +5.23% | -0.82% | -11.2% | -6.42% | +1.64% |
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 | 480M | 378M | 421M | 452M | 285M | 254M | 282M | 172M | 231M | 448M |
| Receivables | 592M | 510M | 927M | 938M | 899M | 1.4B | 942M | 981M | 1.1B | 1.1B |
| Inventory | 5M | — | — | — | — | — | — | — | — | — |
| Total current assets | 2B | 1.4B | 2B | 2B | 1.6B | 2.2B | 1.7B | 1.7B | 1.9B | 2.1B |
| Property, plant & equipment | 359M | 346M | 348M | 568M | 570M | 594M | 701M | 226M | 327M | 270M |
| Goodwill & intangibles | 2.4B | 2.4B | 3.6B | 3.5B | 4.9B | 5.5B | 5.5B | 5.5B | 6.8B | 6.8B |
| Total assets | 4.1B | 3.7B | 5.1B | 5.4B | 5.7B | 6.2B | 5.6B | 5.6B | 6.7B | 6.6B |
| Accounts payable | 582M | 380M | 579M | 613M | 596M | 1B | 637M | 593M | 777M | 712M |
| Short-term debt | 9M | 10M | 32M | 77M | 61M | 57M | 412M | 79M | 94M | 105M |
| Total current liabilities | 1.6B | 1.1B | 1.4B | 1.5B | 1.5B | 1.9B | 1.8B | 1.6B | 1.8B | 1.7B |
| Long-term debt | 684M | 498M | 1.2B | 1.4B | 1.8B | 2.1B | 1.6B | 2B | 2.8B | 2.8B |
| Total liabilities | 3.4B | 2.5B | 3.3B | 3.5B | 4.1B | 4.5B | 3.9B | 4.2B | 5.2B | 5.1B |
| Shareholders' equity | 745M | 1.2B | 1.7B | 1.9B | 1.6B | 1.7B | 1.6B | 1.4B | 1.5B | 1.5B |
| Total debt | 693M | 508M | 1.3B | 1.5B | 1.8B | 2.1B | 2B | 2.1B | 2.9B | 2.9B |
| Net debt | 213M | 130M | 854M | 1B | 1.5B | 1.9B | 1.7B | 1.9B | 2.6B | 2.4B |
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 | 234M | 172M | 191M | 282M | 315M | 231M | 315M | 285M | 418M | 448M | 321M | 252M |
| Receivables | 1B | 981M | 1B | 479M | 1.1B | 1.1B | 1.1B | 611M | 575M | 1.1B | 1B | 1.1B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.1B | 1.7B | 1.7B | 1.8B | 2B | 1.9B | 2.1B | 2.1B | 2.1B | 2.1B | 1.9B | 2B |
| Property, plant & equipment | 370M | 226M | 387M | 409M | 489M | 327M | 488M | 429M | 453M | 270M | 439M | 451M |
| Goodwill & intangibles | 5.4B | 5.5B | 5.4B | 5.4B | 6.9B | 6.8B | 6.8B | 6.9B | 6.8B | 6.8B | 6.8B | 6.7B |
| Total assets | 6B | 5.6B | 5.6B | 5.8B | 6.8B | 6.7B | 6.8B | 6.8B | 6.6B | 6.6B | 6.6B | 6.7B |
| Accounts payable | 687M | 593M | 669M | 676M | 737M | 777M | 792M | 813M | 733M | 712M | 706M | 749M |
| Short-term debt | 288M | 79M | 22M | 22M | 46M | 94M | 39M | 43M | 46M | 105M | 49M | 49M |
| Total current liabilities | 2.1B | 1.6B | 1.6B | 1.7B | 1.8B | 1.8B | 1.9B | 1.9B | 1.8B | 1.7B | 1.7B | 1.7B |
| Long-term debt | 1.7B | 2B | 2B | 2.1B | 2.8B | 2.8B | 2.9B | 2.8B | 2.8B | 2.8B | 2.8B | 2.7B |
| Total liabilities | 4.4B | 4.2B | 4.2B | 4.4B | 5.3B | 5.2B | 5.4B | 5.3B | 5.2B | 5.1B | 5B | 5B |
| Shareholders' equity | 1.6B | 1.4B | 1.4B | 1.4B | 1.5B | 1.5B | 1.4B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B |
| Total debt | 2B | 2.1B | 2B | 2.1B | 2.8B | 2.9B | 3B | 2.8B | 2.8B | 2.9B | 2.8B | 2.8B |
| Net debt | 1.7B | 1.9B | 1.8B | 1.8B | 2.5B | 2.6B | 2.6B | 2.5B | 2.4B | 2.4B | 2.5B | 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 | -51M | 440M | 310M | 209M | -51M | 35M | 192M | -261M | 381M | 458M |
| Depreciation & amortization | 45M | 48M | 63M | 104M | 115M | 146M | 137M | 141M | 156M | 169M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 177M | -14M | -171M | -39M | 121M | -207M | -81M | -45M | -98M | -15M |
| Operating cash flow | 191M | 192M | 156M | 248M | 142M | 29M | 269M | 342M | 419M | 557M |
| Capital expenditure | -11M | -8M | -17M | -20M | -20M | -30M | -71M | -80M | -77M | — |
| Investing cash flow | -981M | -12M | -491M | -158M | -877M | -428M | 37M | -70M | -776M | 58M |
| Dividends paid | -46M | -45M | -44M | -46M | -54M | -61M | -66M | -72M | -79M | -84M |
| Share repurchases | -4M | -53M | -3M | -4M | -51M | -82M | -203M | -138M | -218M | -329M |
| Financing cash flow | 575M | -299M | 532M | -203M | -56M | 236M | -415M | -159M | 283M | -439M |
| Net change in cash | -215M | -119M | 197M | -113M | -791M | -163M | -109M | 113M | -74M | 176M |
| Free cash flow | 50M | 185M | 148M | 236M | 347M | 248M | 325M | 251M | 385M | 515M |
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 | -18M | 21M | 94M | 107M | 103M | 78M | 115M | 106M | 118M | 113M | 103M | 97M |
| Depreciation & amortization | 34M | 37M | 36M | 35M | 41M | 44M | 41M | 45M | 43M | 40M | 41M | 42M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -3M | -66M | -15M | -62M | 0 | -52M | -116M | 113M | 21M | -20M | -58M | -44M |
| Operating cash flow | -15M | 66M | 119M | 102M | 153M | 55M | 32M | 217M | 198M | 51M | 110M | 50M |
| Capital expenditure | -22M | -20M | -25M | -10M | -30M | -23M | -9M | — | — | — | — | — |
| Investing cash flow | -22M | -27M | 11M | -3M | -770M | -25M | -9M | -8M | 77M | -11M | -176M | -12M |
| Dividends paid | -18M | -19M | -18M | -21M | -20M | -20M | -20M | -21M | -22M | -21M | -21M | -21M |
| Share repurchases | 0 | -1M | -61M | -97M | -9M | -51M | -156M | -48M | -100M | -25M | -4M | -25M |
| Financing cash flow | -127M | 702M | -133M | -73M | 633M | -144M | -15M | -222M | -140M | -62M | -55M | -98M |
| Net change in cash | -164M | 741M | -3M | 26M | 16M | -114M | 8M | -13M | 135M | -22M | -121M | -60M |
| Free cash flow | -62M | 63M | 66M | 160M | 136M | 17M | 89M | 203M | 190M | 33M | 98M | 34M |
| Dec 15, 2025 |
| $0.165 |
| Sep 15, 2025 | $0.165 |
| Jun 13, 2025 | $0.165 |
| Mar 14, 2025 | $0.165 |
| Dec 13, 2024 | $0.15 |