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 | $2.31 | $2.96 | +28.1% | — | $736.6M | — |
| Q3 26 | $0.67 | $0.77 | +14.9% | — | $592.6M | — |
| Q2 26 | $0.38 | $0.47 | +23.7% | — | $529.5M | — |
| Q1 26 | $0.24 | $0.34 | +41.7% | — | $498M | — |
| Q4 25 | $0.39 | $0.34 | -12.8% | — | $516.4M | — |
| Q3 25 | $0.24 | $0.47 | +95.8% | — | $486.4M | — |
| Q2 25 | $0.26 | $0.25 | -3.8% | — | $482.1M | — |
| Q1 25 | $0.26 | $0.29 | +11.5% | — | $481.9M | — |
| Q4 24 | $0.44 | $0.49 | +11.4% | — | $543.3M | — |
| Q3 24 | $0.3 | $0.3 | 0.0% | — | $515.8M | — |
| Q2 24 | $0.25 | $0.29 | +16.0% | — | $495.3M | — |
| Q1 24 | $0.35 | $0.37 | +5.7% | — | $492.5M | — |
| Q4 23 | $0.59 | $0.51 | -13.6% | — | $550.2M | — |
| Q3 23 | $0.34 | $0.39 | +14.7% | — | $536M | — |
| Q2 23 | $0.22 | $0.27 | +22.7% | — | $497.1M | — |
| Q1 23 | $0.37 | $0.34 | -8.1% | — | $494.8M | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $4.49 | — | — | $2.4B | — |
| FY25 | — | $1.21 | — | — | $2B | — |
| FY24 | — | $1.38 | — | — | $2B | — |
| FY23 | — | $1.47 | — | — | $2.1B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1B | $2.4B | $2.4B | $1.9B | $1.8B | $2B | $2.1B | $2B | $2B | $2.4B |
| YoY change | -1.91% | +15% | +0.31% | -20.6% | -2.33% | +9.29% | +3.27% | -1.51% | -3.91% | +19.8% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.1B | 2.4B | 2.4B | 1.9B | 1.8B | 2B | 2.1B | 2B | 2B | 2.4B |
| Cost of revenue | 1.4B | 1.5B | 1.5B | 1.4B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B |
| Gross profit | 644.9M | 820.1M | 831.5M | 529.5M | 552.5M | 648M | 646.4M | 627.1M | 598.1M | 970M |
| Gross margin | 31.3% | 34.6% | 35% | 28.1% | 30% | 32.2% | 31.1% | 30.6% | 30.4% | 41.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 468.6M | 503.2M | 474.2M | 388.4M | 407.2M | 419.1M | 437.3M | 433.2M | 430.8M | 479M |
| Operating income | 159.8M | 302.2M | 342.9M | 127.2M | 131.2M | 215.9M | 196.5M | 182.4M | 156.4M | 481.4M |
| Operating margin | 7.76% | 12.8% | 14.4% | 6.75% | 7.13% | 10.7% | 9.46% | 8.91% | 7.95% | 20.4% |
| Non-operating income, net | -49.1M | 2.9M | 1.3M | -90.1M | -20.2M | 16.8M | -8.4M | -11.5M | 486K | 8.4M |
| Pretax income | 81.9M | 275M | 311.2M | 2M | 64.7M | 206.7M | 159.6M | 144.4M | 132M | 461.3M |
| Income tax | 29.9M | 70M | 63.4M | 7M | 6.2M | 56.5M | 36.3M | 30.8M | 33.3M | 110.9M |
| Net income | 52M | 205.1M | 247.9M | -5M | 58.4M | 150.2M | 123.4M | 113.6M | 98.7M | 350.4M |
| Net margin | 2.53% | 8.66% | 10.4% | -0.27% | 3.17% | 7.46% | 5.94% | 5.55% | 5.02% | 14.9% |
| EBITDA | 283.4M | 425.7M | 470.4M | 261.9M | 266.6M | 362.1M | 326.2M | 317.8M | 306.8M | 642M |
| EPS | 0.61 | 2.45 | 2.94 | -0.07 | 0.65 | 1.74 | 1.47 | 1.38 | 1.21 | 4.49 |
| Diluted EPS | 0.61 | 2.42 | 2.9 | -0.07 | 0.65 | 1.72 | 1.46 | 1.37 | 1.2 | 4.42 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 492.5M | 495.3M | 515.8M | 543.3M | 481.9M | 482.1M | 486.4M | 516.4M | 498M | 529.5M | 592.6M | 736.6M |
| Cost of revenue | 329.6M | 355.7M | 362.5M | 372M | 330.9M | 337M | 330M | 370.8M | 343.4M | 355.7M | 384.6M | 303.1M |
| Gross profit | 162.9M | 139.6M | 153.3M | 171.3M | 151M | 145M | 156.4M | 145.7M | 154.6M | 173.9M | 208M | 433.6M |
| Gross margin | 33.1% | 28.2% | 29.7% | 31.5% | 31.3% | 30.1% | 32.1% | 28.2% | 31% | 32.8% | 35.1% | 58.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 111.6M | 107.3M | 108.7M | 105.5M | 111.7M | 109.3M | 104M | 105.9M | 113M | 116.3M | 124M | 125.6M |
| Operating income | 48.2M | 29.5M | 41.7M | 63M | 36.6M | 33M | 49.6M | 37.2M | 39.1M | 55.2M | 81.5M | 305.6M |
| Operating margin | 9.79% | 5.96% | 8.08% | 11.6% | 7.6% | 6.85% | 10.2% | 7.2% | 7.86% | 10.4% | 13.8% | 41.5% |
| Non-operating income, net | -3.2M | -346K | -6.4M | -1.5M | 1M | 142K | -135K | -568K | 733K | -431K | 4.4M | 3.7M |
| Pretax income | 38.4M | 22.3M | 28.5M | 55.2M | 31.4M | 27M | 43.3M | 30.4M | 33.7M | 48.7M | 79.7M | 299.3M |
| Income tax | 8.1M | -2M | 7.8M | 16.9M | 7.9M | 7.9M | 10.2M | 7.2M | 9.1M | 13.5M | 18.6M | 69.8M |
| Net income | 30.4M | 24.3M | 20.7M | 38.2M | 23.5M | 19M | 33.1M | 23.1M | 24.6M | 35.2M | 61.1M | 229.5M |
| Net margin | 6.17% | 4.91% | 4.02% | 7.04% | 4.87% | 3.95% | 6.8% | 4.48% | 4.95% | 6.65% | 10.3% | 31.2% |
| EBITDA | 81.6M | 63M | 75.2M | 97.9M | 71.9M | 68.5M | 89M | 77.5M | 76.5M | 91.7M | 126.3M | 347.5M |
| EPS | 0.38 | 0.29 | 0.24 | 0.47 | 0.28 | 0.23 | 0.41 | 0.28 | 0.31 | 0.44 | 0.76 | 2.98 |
| Diluted EPS | 0.37 | 0.29 | 0.24 | 0.47 | 0.28 | 0.23 | 0.41 | 0.28 | 0.3 | 0.44 | 0.75 | 2.91 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 3B | 2.9B | 3B | 2.4B | 3B | 1.9B | 2.3B | 1.9B | 1.8B | 2.7B | 2.4B |
| Enterprise value | 3.5B | 3.4B | 3.5B | 2.9B | 3.5B | 2.5B | 2.8B | 2.4B | 2.3B | 3.3B | 3.1B |
| Shares outstanding | 80.4M | 81.5M | 82.4M | 83M | 83.6M | 83.3M | 80.8M | 79.4M | 77.3M | 76.2M | 76.2M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 57.8 | 14.3 | 12.3 | — | 51.4 | 12.9 | 18.6 | 16.4 | 18 | 7.62 | 7.25 |
| P/S | 1.46 | 1.24 | 1.28 | 1.26 | 1.63 | 0.96 | 1.1 | 0.91 | 0.9 | 1.13 | 1.04 |
| P/B | 2.86 | 2.38 | 2.22 | 1.88 | 2.19 | 1.5 | 1.75 | 1.45 | 1.34 | 1.66 | 1.56 |
| EV/EBITDA | 12.4 | 7.9 | 7.35 | 11.1 | 13.1 | 6.94 | 8.67 | 7.51 | 7.42 | 5.2 | 4.96 |
| EV/Sales | 1.71 | 1.42 | 1.46 | 1.55 | 1.9 | 1.25 | 1.36 | 1.17 | 1.16 | 1.42 | 1.3 |
| Earnings yield | 1.73% | 7% | 8.13% | — | 1.95% | 7.77% | 5.38% | 6.08% | 5.56% | 13.1% | 13.8% |
| FCF yield | 2.57% | 3.63% | 2.89% | -0.86% | 3.61% | 4.37% | 7.13% | 9.07% | 6.73% | -3.03% | -7.08% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.01 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.3% | 34.6% | 35% | 28.1% | 30% | 32.2% | 31.1% | 30.6% | 30.4% | 41.2% | 58.9% |
| Operating margin | 7.76% | 12.8% | 14.4% | 6.75% | 7.13% | 10.7% | 9.46% | 8.91% | 7.95% | 20.4% | 41.3% |
| Net margin | 2.53% | 8.66% | 10.4% | -0.27% | 3.17% | 7.46% | 5.94% | 5.55% | 5.02% | 14.9% | 14.5% |
| ROE | 4.94% | 16.7% | 18% | -0.4% | 4.27% | 11.6% | 9.39% | 8.82% | 7.45% | 21.7% | 23.9% |
| ROA | 2.15% | 7.01% | 9.33% | -0.17% | 2.19% | 5.84% | 4.84% | 4.54% | 3.88% | 11.1% | 10.4% |
| ROIC | 6.51% | 13.5% | 15.3% | 0% | 6.35% | 8.39% | 8.22% | 7.94% | 6.4% | 16% | 16% |
| Return on tangible assets | 3.63% | 10.4% | 14.3% | -0.23% | 3.12% | 8.19% | 6.77% | 6.32% | 5.35% | 14% | 14% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.41 | 1.74 | 2.58 | 1.6 | 2.3 | 2.11 | 2.37 | 2.41 | 2.46 | 2.62 | 2.62 |
| Quick ratio | 1.36 | 1.15 | 1.34 | 1.02 | 1.21 | 0.93 | 1.08 | 1.17 | 1.19 | 0.98 | 0.98 |
| Debt / equity | 0.66 | 0.81 | 0.43 | 0.9 | 0.48 | 0.51 | 0.49 | 0.5 | 0.49 | 0.47 | 0.47 |
| Debt / assets | 0.29 | 0.34 | 0.22 | 0.38 | 0.24 | 0.26 | 0.25 | 0.26 | 0.25 | 0.24 | 0.24 |
| Net debt / EBITDA | 1.78 | 1.02 | 0.87 | 2.05 | 1.87 | 1.6 | 1.63 | 1.63 | 1.64 | 1.04 | 1.04 |
| Interest coverage | 3.84 | 10.1 | 10.4 | 1.06 | 2.39 | 8.98 | 6.6 | 6.46 | 6.29 | 17.2 | 17.2 |
| Effective tax rate | 36.5% | 25.4% | 20.4% | 100% | 9.66% | 27.3% | 22.7% | 21.3% | 25.2% | 24% | 24% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 25.6 | 29 | 28.8 | 22.7 | 22 | 24.2 | 25.7 | 25.8 | 25.5 | 30.9 | 30.9 |
| EPS (basic) | 0.61 | 2.45 | 2.94 | -0.07 | 0.65 | 1.74 | 1.47 | 1.38 | 1.21 | 4.49 | 4.49 |
| EPS (diluted) | 0.61 | 2.42 | 2.9 | -0.07 | 0.65 | 1.72 | 1.46 | 1.37 | 1.2 | 4.42 | 4.42 |
| Book value per share | 13.1 | 15.1 | 16.7 | 15.3 | 16.4 | 15.5 | 16.3 | 16.2 | 17.1 | 21.2 | 20.6 |
| FCF per share | 0.96 | 1.3 | 1.07 | -0.25 | 1.3 | 1.02 | 2.02 | 2.14 | 1.54 | -1.06 | -1.04 |
| Cash per share | 2.37 | 6.82 | 2.21 | 7.31 | 1.84 | 1.03 | 1.31 | 1.61 | 1.82 | 1.26 | 1.26 |
| Capex per share | 1.41 | 1.92 | 2.44 | 2.91 | 1.47 | 1.15 | 1.11 | 1.29 | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 5.49% | 6.62% | 8.47% | 12.8% | 6.68% | 4.77% | 4.3% | 4.99% | — | — | — |
| Capex / operating cash flow | 60% | 58.8% | 69% | 106.9% | 48.4% | 55.7% | 34.8% | 33.7% | — | — | — |
| Payout ratio | 123.4% | 31.7% | 26.5% | -1.3K% | 114.2% | 44.3% | 52.3% | 55.8% | 62.7% | 17.4% | 18.1% |
| Dividend yield | 2.13% | 2.22% | 2.16% | 2.78% | 2.22% | 3.44% | 2.81% | 3.39% | 3.49% | 2.28% | 2.52% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 11, 2026 | $0.20 |
| May 12, 2026 | $0.20 |
| Feb 10, 2026 | $0.20 |
| — |
| FY22 | — | $1.74 | — | — | $2B | — |
| FY21 | — | $0.65 | — | — | $1.8B | — |
| FY20 | — | -$0.07 | — | — | $1.9B | — |
| FY19 | — | $2.94 | — | — | $2.4B | — |
| FY18 | — | $2.45 | — | — | $2.4B | — |
| FY17 | — | $0.61 | — | — | $2.1B | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $492.5M | $495.3M | $515.8M | $543.3M | $481.9M | $482.1M | $486.4M | $516.4M | $498M | $529.5M | $592.6M | $736.6M |
| YoY change | -0.47% | -0.36% | -3.78% | -1.26% | -2.14% | -2.68% | -5.7% | -4.94% | +3.33% | +9.85% | +21.8% | +42.6% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 190.6M | 556.2M | 182M | 606.7M | 154M | 85.6M | 106M | 128M | 140.5M | 95.8M |
| Receivables | 380.4M | 401.3M | 379.9M | 238M | 302.9M | 295.3M | 307.3M | 302.8M | 295.4M | 408.4M |
| Inventory | 487.7M | 525.5M | 571.6M | 522.4M | 476.3M | 570.8M | 557.6M | 514.6M | 538.2M | 1.1B |
| Total current assets | 1.1B | 1.5B | 1.2B | 1.4B | 1B | 1B | 1B | 1B | 1B | 1.8B |
| Property, plant & equipment | 744.4M | 824.2M | 934.9M | 1.1B | 1.1B | 1B | 1B | 986.2M | 965.1M | 889.4M |
| Goodwill & intangibles | 983.8M | 956.5M | 922M | 806.3M | 795.3M | 739.9M | 725.4M | 706M | 699.9M | 670.2M |
| Total assets | 2.4B | 2.9B | 2.7B | 3B | 2.7B | 2.6B | 2.5B | 2.5B | 2.5B | 3.2B |
| Accounts payable | 215.7M | 221.9M | 212.9M | 164.6M | 177.7M | 227.9M | 203.3M | 191.5M | 195.9M | 369.8M |
| Short-term debt | 925K | 400.2M | 157K | 513.6M | 22.6M | 33.6M | 12.1M | 14.1M | 13.2M | 43.9M |
| Total current liabilities | 461.5M | 886.5M | 461.7M | 898.1M | 437.4M | 485.6M | 434M | 416M | 422.3M | 676.7M |
| Long-term debt | 695M | 591.5M | 592.5M | 629.5M | 628.9M | 629.7M | 627.4M | 631.6M | 630.2M | 719.8M |
| Total liabilities | 1.4B | 1.7B | 1.3B | 1.8B | 1.3B | 1.3B | 1.2B | 1.2B | 1.2B | 1.6B |
| Shareholders' equity | 1.1B | 1.2B | 1.4B | 1.3B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.6B |
| Total debt | 695.9M | 991.7M | 592.6M | 1.1B | 651.5M | 663.3M | 639.4M | 645.8M | 643.4M | 763.7M |
| Net debt | 505.3M | 435.6M | 410.6M | 536.4M | 497.4M | 577.7M | 533.4M | 517.8M | 502.8M | 667.9M |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 95.1M | 90.7M | 92.1M | 128M | 119.6M | 121.2M | 97.5M | 140.5M | 103.5M | 129.3M | 106.8M | 95.8M |
| Receivables | 288.7M | 290.5M | 303.5M | 302.8M | 282.5M | 254.1M | 290.9M | 295.4M | 288M | 288.2M | 334.4M | 408.4M |
| Inventory | 570.3M | 570.8M | 547.7M | 514.6M | 543.4M | 536.6M | 556M | 538.2M | 565.2M | 621.9M | 747.3M | 1.1B |
| Total current assets | 1B | 1B | 999.9M | 1B | 1B | 968.8M | 1B | 1B | 1B | 1.1B | 1.3B | 1.8B |
| Property, plant & equipment | 1B | 1B | 995.9M | 986.2M | 991.7M | 954.3M | 955.7M | 965.1M | 940.6M | 926.6M | 902.9M | 889.4M |
| Goodwill & intangibles | 712.8M | 727M | 713.1M | 706M | 713.2M | 689M | 692.4M | 699.9M | 694.8M | 691M | 680.5M | 670.2M |
| Total assets | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.4B | 2.5B | 2.5B | 2.5B | 2.6B | 2.7B | 3.2B |
| Accounts payable | 197.4M | 193M | 192.8M | 191.5M | 201.9M | 198.5M | 192.9M | 195.9M | 193.4M | 220.4M | 263.1M | 369.8M |
| Short-term debt | 42.9M | 35.6M | 24.7M | 14.1M | 14.9M | 13.5M | 24.8M | 13.2M | 13.6M | 13.7M | 28.5M | 43.9M |
| Total current liabilities | 419.8M | 414.1M | 413.2M | 416M | 398.4M | 382.2M | 415.6M | 422.3M | 397M | 439.4M | 536.1M | 676.7M |
| Long-term debt | 627.2M | 630.6M | 631.7M | 631.6M | 632.7M | 628.7M | 628.6M | 630.2M | 628M | 630.7M | 631M | 719.8M |
| Total liabilities | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.6B |
| Shareholders' equity | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.6B |
| Total debt | 670.1M | 666.2M | 656.4M | 645.8M | 647.5M | 642.2M | 653.3M | 643.4M | 641.6M | 644.4M | 659.6M | 763.7M |
| Net debt | 575M | 575.5M | 564.3M | 517.8M | 527.9M | 521M | 555.8M | 502.8M | 538.1M | 515.1M | 552.7M | 667.9M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 52M | 205.1M | 247.9M | -5M | 58.4M | 150.2M | 123.4M | 113.6M | 98.7M | 350.4M |
| Depreciation & amortization | 107.7M | 108.7M | 112.1M | 119.9M | 126.5M | 131.7M | 134M | 134.7M | 136.5M | 143.2M |
| Stock-based compensation | 21.1M | 20.8M | 22.8M | 16M | 24.8M | 21M | 24.7M | 24.3M | 22.1M | 34.9M |
| Change in working capital | -399K | -95.7M | -96.5M | 82.1M | 44M | -139M | -26.9M | 24.6M | -19.5M | -598.5M |
| Operating cash flow | 188.5M | 266.2M | 291.5M | 225.9M | 254M | 172.2M | 257.1M | 302.8M | 208.3M | -4M |
| Capital expenditure | -113M | -156.6M | -201.1M | -241.5M | -122.9M | -96M | -89.4M | -102.1M | — | — |
| Investing cash flow | -112.7M | -156.9M | -201.5M | -218.3M | -123M | -94.9M | -89.2M | -109.4M | 25.3M | 3.8M |
| Dividends paid | -64.1M | -65.1M | -65.7M | -66.3M | -66.7M | -66.6M | -64.5M | -63.4M | -61.9M | -60.8M |
| Share repurchases | -241K | -217K | -214K | -209K | -197K | -85.5M | -49.3M | -65.6M | -60.1M | -10.1M |
| Financing cash flow | -71.9M | 229.2M | -466.7M | 430.9M | -1.1B | -143.8M | -156.1M | -132.5M | -127.3M | 39.7M |
| Net change in cash | 3.8M | 338.6M | -376.7M | 438.4M | -944.1M | -66.6M | 11.8M | 60.9M | 106.3M | 39.5M |
| Free cash flow | 77.3M | 106.3M | 88.2M | -20.4M | 108.4M | 84.5M | 163.6M | 169.5M | 119.4M | -80.9M |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 30.4M | 24.3M | 20.7M | 38.2M | 23.5M | 19M | 33.1M | 23.1M | 24.6M | 35.2M | 61.1M | 229.5M |
| Depreciation & amortization | 33.5M | 32.8M | 33.4M | 35M | 33.6M | 34M | 33.9M | 35.1M | 35M | 34.4M | 38.2M | 35.6M |
| Stock-based compensation | 8.7M | 6M | 6M | 3.7M | 7.9M | 5.4M | 5M | 3.8M | 8.2M | 8.7M | 9.1M | 8.8M |
| Change in working capital | -43.8M | 6M | 9.5M | 47.4M | -16.1M | 179K | -31.9M | 28.3M | -49.6M | -29.5M | -88.1M | -405.9M |
| Operating cash flow | 37.4M | 68.2M | 78.4M | 113.4M | 45M | 57.8M | 43.7M | 78.6M | 17.5M | 55.1M | -2.9M | -73.7M |
| Capital expenditure | -28.8M | -23.5M | -26.7M | -23.2M | -24.7M | -18.9M | -23.5M | — | — | — | — | — |
| Investing cash flow | -28.7M | -23.7M | -29.7M | -23.3M | -20M | -16.6M | -23.5M | 18.3M | 262K | 74K | 55K | 3.4M |
| Dividends paid | -15.9M | -15.9M | -15.9M | -15.7M | -15.6M | -15.6M | -15.5M | -15.2M | -15.1M | -15.2M | -15.2M | -15.2M |
| Share repurchases | -13.7M | -15M | -15M | -21.8M | -15M | -15M | -25M | -5M | -10M | -38K | 0 | -38K |
| Financing cash flow | 8.2M | -39.6M | -32.1M | -51.8M | -30.6M | -37.5M | -23.4M | -34.5M | -24.7M | -24.8M | -7.9M | 291.3M |
| Net change in cash | 16.8M | 4.9M | 16.6M | 38.3M | -5.6M | 3.7M | -3.2M | 62.4M | -7M | 30.4M | -10.8M | 221.1M |
| Free cash flow | -6.1M | 36.9M | 48.4M | 90.3M | 21M | 35.9M | 5.3M | 57.1M | -5.5M | 42.4M | -20.9M | -96.9M |
| Nov 10, 2025 |
| $0.20 |
| Aug 12, 2025 | $0.20 |
| May 13, 2025 | $0.20 |
| Feb 11, 2025 | $0.20 |
| Nov 12, 2024 | $0.20 |
| Date | Ratio |
|---|---|
| Dec 19, 2007 | 2:1 |
| Aug 23, 1994 | 2:1 |
| Mar 11, 1980 | 2:1 |
| Nov 20, 1975 | 2:1 |