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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $1.25 | $1.38 | +10.4% | — | — | — |
| Q2 26 | $1.28 | $1.27 | -0.8% | — | — | — |
| Q1 26 | $1.46 | $1.55 | +6.2% | — | — | — |
| Q4 25 | $1.41 | $1.55 | +9.9% | — | — | — |
| Q3 25 | $1.19 | $1.14 | -4.2% | — | — | — |
| Q2 25 | $1.39 | $1.5 | +7.9% | — | — | — |
| Q1 25 | $1.5 | $1.51 | +0.7% | — | — | — |
| Q4 24 | $1.6 | $1.65 | +3.1% | — | — | — |
| Q3 24 | $1.28 | $1.49 | +16.4% | — | — | — |
| Q2 24 | $1.25 | $1.28 | +2.4% | — | — | — |
| Q1 24 | $1.32 | $1.49 | +12.9% | — | — | — |
| Q4 23 | $1.26 | $1.31 | +4.0% | — | — | — |
| Q3 23 | $1.04 | $1.14 | +9.6% | — | — | — |
| Q2 23 | $1.19 | $0.67 | -43.7% | — | — | — |
| Q1 23 | $1.4 | $1.35 | -3.6% | — | — | — |
| Q4 22 | $1.45 | $1.5 | +3.4% | — | — | — |
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 | — | -$0.59 | — | — | $2.1B | — |
| FY24 | — | $5.21 | — | — | $2.1B | — |
| FY23 | — | $2.59 | — | — | $2.2B | — |
| FY22 | — | $3.74 | — | — | $2.1B |
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 | $1.6B | $1.7B | $1.8B | $1.8B | $1.6B | $1.9B | $2.1B | $2.2B | $2.1B | $2.1B |
| YoY change | -8.88% | +2.3% | +7.87% | -0.92% | -11% | +16.5% | +14.4% | +2.09% | -2.37% | -2.17% |
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 | 1.6B | 1.7B | 1.8B | 1.8B | 1.6B | 1.9B | 2.1B | 2.2B | 2.1B | 2.1B |
| Cost of revenue | 1.2B | 1.2B | 1.3B | 1.4B | 1.2B | 1.4B | 1.7B | 1.7B | 1.6B | 1.6B |
| Gross profit | 460.4M | 467.2M | 461.4M | 440.6M | 405.4M | 446.5M | 465M | 507.1M | 547.7M | 518M |
| Gross margin | 28.1% | 27.9% | 25.5% | 24.6% | 25.4% | 24% | 21.9% | 23.4% | 25.9% | 25% |
| Research & development | 23.8M | 23.7M | 22.7M | 20.3M | 19.9M | 19.5M | 20.4M | 21.2M | 23M | 22.9M |
| Selling, general & administrative | 176.4M | 180.7M | 178.6M | 187.5M | 176.5M | 188M | 195.6M | 206M | 209.2M | 208M |
| Operating expenses | 200.2M | 204.4M | 201.3M | 207.8M | 196.4M | 207.5M | 216M | 227.2M | 232.2M | 230.9M |
| Operating income | 260.2M | 262.8M | 260.1M | 232.8M | 209M | 239M | 249M | 279.9M | 315.5M | 287.1M |
| Operating margin | 15.9% | 15.7% | 14.4% | 13% | 13.1% | 12.9% | 11.7% | 12.9% | 14.9% | 13.9% |
| Non-operating income, net | -35.5M | -28.5M | -10.1M | -32.3M | -32.8M | 500K | -48.4M | -113M | -35.5M | -246.6M |
| Pretax income | 170.3M | 190.9M | 204.1M | 157.3M | 138M | 202.3M | 156.7M | 107.7M | 223.6M | -14M |
| Income tax | 35.3M | -6.6M | 34.4M | 22.8M | 24.4M | 36.6M | 32.1M | 23.7M | 59.4M | 4.9M |
| Net income | 137.1M | 199M | 173.2M | 136.4M | 115.8M | 168.5M | 126.3M | 88.3M | 170.9M | -14M |
| Net margin | 8.37% | 11.9% | 9.58% | 7.62% | 7.26% | 9.07% | 5.94% | 4.07% | 8.07% | -0.68% |
| EBITDA | 352.9M | 347.6M | 348.5M | 323M | 291.2M | 339.2M | 339.4M | 370M | 405.7M | 371.4M |
| EPS | 3.82 | 5.54 | 4.79 | 3.79 | 3.29 | 4.89 | 3.74 | 2.59 | 5.21 | -0.59 |
| Diluted EPS | 3.79 | 5.48 | 4.75 | 3.78 | 3.29 | 4.86 | 3.73 | 2.58 | 5.21 | -0.59 |
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 | 547.8M | 524.5M | 534.5M | 541.2M | 524.7M | 518.1M | 491.8M | 528.9M | 532.4M | 519.5M | 546.9M | 548.4M |
| Cost of revenue | 414.7M | 399.2M | 398.6M | 397.3M | 389.5M | 385.4M | 372.2M | 392M | 395.4M | 395M | 415.8M | 414.6M |
| Gross profit | 133.1M | 125.3M | 135.9M | 143.9M | 135.2M | 132.7M | 119.6M | 136.9M | 137M | 124.5M | 131.1M | 133.8M |
| Gross margin | 24.3% | 23.9% | 25.4% | 26.6% | 25.8% | 25.6% | 24.3% | 25.9% | 25.7% | 24% | 24% | 24.4% |
| Research & development | 5.2M | 5.1M | 5.6M | 5.8M | 5.9M | 5.7M | 5.8M | 5.7M | 5.6M | 5.8M | 6.1M | 5.9M |
| Selling, general & administrative | 50.9M | 51M | 53M | 53.3M | 50.1M | 52.8M | 50.6M | 52.2M | 53M | 52.2M | 57.5M | 53.3M |
| Operating expenses | 56.1M | 56.1M | 58.6M | 59.1M | 56M | 58.5M | 56.4M | 57.9M | 58.6M | 58M | 63.6M | 59.2M |
| Operating income | 77M | 69.2M | 77.3M | 54.8M | 79.2M | 74.2M | 63.2M | 79M | 78.4M | 66.5M | 67.5M | 74.6M |
| Operating margin | 14.1% | 13.2% | 14.5% | 10.1% | 15.1% | 14.3% | 12.9% | 14.9% | 14.7% | 12.8% | 12.3% | 13.6% |
| Non-operating income, net | -84.3M | -5.4M | -2.3M | -5.3M | -5.7M | 7.8M | -225.3M | -6.3M | -8M | -7M | -8.3M | -293.8M |
| Pretax income | -22.6M | 48.6M | 60.1M | 34.6M | 59.5M | 69.4M | -176.3M | 59.1M | 56.6M | 46.6M | 45.9M | -231.3M |
| Income tax | -3.5M | 9.2M | 13.9M | 15.6M | 13.7M | 16.2M | -32.1M | 13.9M | 13.5M | 9.6M | 9.9M | -46.2M |
| Net income | -18.1M | 40.7M | 47.6M | 20.9M | 47.7M | 54.7M | -143M | 46.3M | 44.2M | 38.5M | 37.3M | -182.6M |
| Net margin | -3.3% | 7.76% | 8.91% | 3.86% | 9.09% | 10.6% | -29.1% | 8.75% | 8.3% | 7.41% | 6.82% | -33.3% |
| EBITDA | 101.9M | 89.7M | 100.6M | 77.7M | 99.2M | 98.2M | 84.7M | 99.1M | 100.3M | 87.3M | 92.9M | 99.2M |
| EPS | -0.59 | 1.22 | 1.45 | 0.61 | 1.45 | 1.69 | -4.51 | 1.44 | 1.37 | 1.19 | 1.17 | -5.9 |
| Diluted EPS | -0.59 | 1.22 | 1.44 | 0.61 | 1.45 | 1.69 | -4.51 | 1.44 | 1.37 | 1.19 | 1.17 | -5.9 |
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 | 2.7B | 2.4B | 1.8B | 2B | 2.1B | 2.5B | 2B | 2.3B | 2.4B | 1.9B | 2.1B |
| Enterprise value | 3.6B | 3.2B | 2.6B | 2.7B | 2.7B | 3.2B | 2.8B | 3B | 3.1B | 2.5B | 2.7B |
| Shares outstanding | 34.9M | 35.2M | 35.3M | 35M | 34.2M | 33.6M | 32.7M | 32.5M | 32.1M | 31.4M | 31.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 19.7 | 12.2 | 10.5 | 14.8 | 18.3 | 14.6 | 15.7 | 26.2 | 14.3 | — | 14 |
| P/S | 1.65 | 1.45 | 1 | 1.13 | 1.33 | 1.32 | 0.93 | 1.07 | 1.15 | 0.92 | 0.97 |
| P/B | 2.62 | 1.89 | 1.31 | 1.41 | 1.42 | 1.56 | 1.23 | 1.37 | 1.37 | 1.09 | 1.34 |
| EV/EBITDA | 10.2 | 9.14 | 7.51 | 8.36 | 9.23 | 9.35 | 8.24 | 8.14 | 7.59 | 6.85 | 7.18 |
| EV/Sales | 2.19 | 1.9 | 1.45 | 1.51 | 1.68 | 1.71 | 1.32 | 1.39 | 1.45 | 1.23 | 1.27 |
| Earnings yield | 5.09% | 8.21% | 9.56% | 6.76% | 5.45% | 6.86% | 6.36% | 3.81% | 6.99% | — | 7.17% |
| FCF yield | 6.03% | 5.4% | 7.05% | 8.59% | 8.18% | 5.96% | 1.18% | 6.05% | 6% | 4.52% | 18.9% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.03 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.1% | 27.9% | 25.5% | 24.6% | 25.4% | 24% | 21.9% | 23.4% | 25.9% | 25% | 24.4% |
| Operating margin | 15.9% | 15.7% | 14.4% | 13% | 13.1% | 12.9% | 11.7% | 12.9% | 14.9% | 13.9% | 13.6% |
| Net margin | 8.37% | 11.9% | 9.58% | 7.62% | 7.26% | 9.07% | 5.94% | 4.07% | 8.07% | -0.68% | -3.13% |
| ROE | 13.3% | 15.6% | 12.5% | 9.51% | 7.73% | 10.7% | 7.83% | 5.24% | 9.58% | -0.8% | -3.84% |
| ROA | 4.79% | 6.7% | 5.61% | 4.38% | 3.61% | 4.99% | 3.71% | 2.64% | 5.04% | -0.4% | 5.16% |
| ROIC | 10.7% | 12.9% | 9.88% | 9.39% | 8.35% | 8.54% | 8.17% | 9.17% | 9.58% | 12.1% | 13.1% |
| Return on tangible assets | 15.3% | 19.5% | 16.8% | 12.5% | 9.64% | 16% | 11.6% | 8.35% | 15.1% | -1.15% | -4.97% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.54 | 2.75 | 2.29 | 2.31 | 3.49 | 2.45 | 2.13 | 2.4 | 2.84 | 2.08 | 1.43 |
| Quick ratio | 1.91 | 2.04 | 1.67 | 1.67 | 2.66 | 1.74 | 1.44 | 1.69 | 1.98 | 1.45 | 1 |
| Debt / equity | 1.05 | 0.76 | 0.73 | 0.65 | 0.62 | 0.64 | 0.66 | 0.6 | 0.54 | 0.55 | 0.61 |
| Debt / assets | 0.38 | 0.33 | 0.33 | 0.3 | 0.29 | 0.3 | 0.31 | 0.3 | 0.29 | 0.28 | 0.28 |
| Net debt / EBITDA | 2.53 | 2.17 | 2.31 | 2.12 | 1.93 | 2.1 | 2.39 | 1.87 | 1.56 | 1.69 | 1.63 |
| Interest coverage | 4.13 | 5.4 | 5.45 | 4.64 | 4.61 | 6.44 | 4.57 | 2.82 | 4.96 | 0.74 | -0.58 |
| Effective tax rate | 20.7% | 0% | 16.9% | 14.5% | 17.7% | 18.1% | 20.5% | 22% | 26.6% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 46.9 | 47.6 | 51.2 | 51.2 | 46.6 | 55.3 | 65 | 66.8 | 66 | 66 | 69 |
| EPS (basic) | 3.82 | 5.54 | 4.79 | 3.79 | 3.29 | 4.89 | 3.74 | 2.59 | 5.21 | -0.59 | -0.59 |
| EPS (diluted) | 3.79 | 5.48 | 4.75 | 3.78 | 3.29 | 4.86 | 3.73 | 2.58 | 5.21 | -0.59 | -2.22 |
| Book value per share | 29.5 | 36.3 | 39.2 | 41 | 43.8 | 47 | 49.3 | 51.9 | 55.6 | 55.7 | 49.6 |
| FCF per share | 4.66 | 3.72 | 3.62 | 4.95 | 5.08 | 4.36 | 0.72 | 4.31 | 4.58 | 2.76 | 3.87 |
| Cash per share | 5.46 | 6.11 | 6.02 | 6.95 | 10.9 | 9.06 | 7.73 | 9.89 | 10.5 | 10.6 | 11.1 |
| Capex per share | 1.79 | 2.18 | 2.15 | 1.86 | 1.95 | 2.56 | 2.52 | 2.88 | 2.79 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.81% | 4.58% | 4.2% | 3.63% | 4.19% | 4.63% | 3.87% | 4.31% | 4.22% | — | — |
| Capex / operating cash flow | 31.2% | 40.1% | 33.3% | 27.6% | 30.5% | 34.3% | 76.3% | 51.5% | 38.6% | — | — |
| Payout ratio | 5.11% | 3.52% | 4.1% | 5.13% | 5.87% | 4.04% | 5.15% | 9.17% | 7.72% | -101.4% | 9.04% |
| Dividend yield | 0.26% | 0.29% | 0.39% | 0.35% | 0.32% | 0.28% | 0.33% | 0.35% | 0.54% | 0.74% | 0.72% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.12 |
| Jun 2, 2026 | $0.12 |
| Feb 13, 2026 | $0.12 |
| — |
| FY21 | — | $4.89 | — | — | $1.9B | — |
| FY20 | — | $3.29 | — | — | $1.6B | — |
| FY19 | — | $3.79 | — | — | $1.8B | — |
| FY18 | — | $4.79 | — | — | $1.8B | — |
| FY17 | — | $5.54 | — | — | $1.7B | — |
| FY16 | — | $3.82 | — | — | $1.6B | — |
| 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 | $547.8M | $524.5M | $534.5M | $541.2M | $524.7M | $518.1M | $491.8M | $528.9M | $532.4M | $519.5M | $546.9M | $548.4M |
| YoY change | +1.09% | +3.33% | -2.12% | -1.87% | -4.22% | -1.22% | -7.99% | -2.27% | +1.47% | +0.27% | +11.2% | +3.69% |
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 | 190.5M | 214.9M | 212.6M | 243.2M | 371.8M | 304.4M | 252.8M | 321.5M | 337.1M | 332.6M |
| Receivables | 341.3M | 383M | 387.3M | 376.2M | 369M | 367.8M | 404M | 399.1M | 385.2M | 400.1M |
| Inventory | 186.9M | 219.3M | 239.2M | 253.3M | 248.2M | 297.7M | 348.8M | 325.4M | 342.1M | 350.2M |
| Total current assets | 751.1M | 852.2M | 876.3M | 919.2M | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.2B |
| Property, plant & equipment | 856.2M | 861.7M | 883.5M | 834.7M | 814M | 819.9M | 840.6M | 779.5M | 787.7M | 813.1M |
| Goodwill & intangibles | 2B | 2B | 2.1B | 2B | 2B | 2.3B | 2.3B | 2.3B | 2.3B | 2.2B |
| Total assets | 2.9B | 3B | 3.1B | 3.1B | 3.2B | 3.4B | 3.4B | 3.3B | 3.4B | 3.5B |
| Accounts payable | 144.9M | 179M | 169.1M | 163.4M | 148.3M | 196.1M | 193.8M | 188.7M | 185.5M | 187.9M |
| Short-term debt | 12.9M | 10.1M | 108.5M | 103.3M | 1M | 80.8M | 134.2M | 103.4M | 11.6M | 6.7M |
| Total current liabilities | 295.5M | 310M | 381.9M | 398.5M | 295.8M | 419.8M | 502.6M | 457.3M | 397.7M | 555.4M |
| Long-term debt | 1.1B | 959.8M | 907.8M | 824.3M | 933.2M | 936.2M | 928.1M | 911.1M | 959.6M | 955M |
| Total liabilities | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B | 1.8B | 1.8B | 1.7B | 1.6B | 1.7B |
| Shareholders' equity | 1B | 1.3B | 1.4B | 1.4B | 1.5B | 1.6B | 1.6B | 1.7B | 1.8B | 1.7B |
| Total debt | 1.1B | 969.9M | 1B | 927.6M | 934.2M | 1B | 1.1B | 1B | 971.2M | 961.7M |
| Net debt | 894.3M | 757.7M | 807.5M | 686M | 566.5M | 717.5M | 815.1M | 697.3M | 638.1M | 632.7M |
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 | 278.2M | 321.5M | 320.1M | 316.4M | 324.5M | 337.1M | 312.2M | 319.9M | 328.3M | 332.6M | 321.3M | 346.2M |
| Receivables | 418.3M | 399.1M | 396.3M | 405.1M | 412.5M | 385.2M | 405.9M | 425.9M | 413.4M | 400.1M | 412.7M | 412.6M |
| Inventory | 337.5M | 325.4M | 326M | 333M | 342.2M | 342.1M | 352.5M | 359.6M | 363.7M | 350.2M | 357.9M | 355.6M |
| Total current assets | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
| Property, plant & equipment | -1.2B | 779.5M | -1.2B | -1.2B | -1.3B | 787.7M | -1.3B | -1.3B | -1.3B | 813.1M | -1.3B | -1.3B |
| Goodwill & intangibles | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.2B | 2.2B | 2.2B |
| Total assets | 3.3B | 3.3B | 3.3B | 3.3B | 3.4B | 3.4B | 3.4B | 3.5B | 3.5B | 3.5B | 3.5B | 3.5B |
| Accounts payable | 184.8M | 188.7M | 194.7M | 184.4M | 189.8M | 185.5M | 189.9M | 198M | 196.9M | 187.9M | 199.7M | 202.6M |
| Short-term debt | 123.6M | 103.4M | 97.1M | 93.7M | 88.2M | 11.6M | 26.3M | 24.3M | 19.9M | 6.7M | 12.2M | 12M |
| Total current liabilities | 473.5M | 457.3M | 441.8M | 453.6M | 464M | 397.7M | 599.9M | 602.8M | 591.5M | 555.4M | 543.4M | 828.5M |
| Long-term debt | 918M | 911.1M | 904.4M | 897.7M | 894.7M | 959.6M | 960.1M | 959M | 957.8M | 955M | 954M | 952.9M |
| Total liabilities | 1.7B | 1.7B | 1.6B | 1.6B | 1.6B | 1.6B | 1.8B | 1.8B | 1.7B | 1.7B | 1.7B | 1.9B |
| Shareholders' equity | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B | 1.8B | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B | 1.6B |
| Total debt | 1B | 1B | 1B | 991.4M | 982.9M | 971.2M | 986.4M | 983.3M | 977.7M | 961.7M | 966.2M | 964.9M |
| Net debt | 773.2M | 697.3M | 685.8M | 680.8M | 665.8M | 638.1M | 679.8M | 669.5M | 658.1M | 632.7M | 650.3M | 622.7M |
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 | 137.1M | 199M | 173.2M | 136.4M | 115.8M | 168.5M | 126.3M | 88.3M | 170.9M | -14M |
| Depreciation & amortization | 91.9M | 91M | 94.3M | 98.4M | 93.9M | 94.6M | 94.2M | 95M | 94.9M | 91.2M |
| Stock-based compensation | 6.3M | 8.1M | 6.2M | 8.1M | 10.2M | 10.7M | 10.4M | 11.3M | 11.8M | 11.9M |
| Change in working capital | -21.4M | -30.8M | -58M | -16.5M | -8.1M | -34.9M | -117M | 4.9M | -31.8M | -20.8M |
| Operating cash flow | 199.9M | 191.3M | 227.6M | 235.8M | 219.2M | 250.5M | 107.8M | 181.4M | 231.6M | 193.7M |
| Capital expenditure | -62.4M | -76.7M | -75.9M | -65M | -66.8M | -86M | -82.3M | -93.5M | -89.5M | — |
| Investing cash flow | -61.6M | -77.5M | -200M | -62M | -78.7M | -278.6M | -101.6M | -91.7M | -94.5M | -15.7M |
| Dividends paid | -7M | -7M | -7.1M | -7M | -6.8M | -6.8M | -6.5M | -8.1M | -13.2M | -14.2M |
| Share repurchases | -2.6M | -700K | -21.7M | -41M | -40.7M | -74.7M | -56M | -14.2M | -63.6M | -58.5M |
| Financing cash flow | -200.4M | -133M | -12.8M | -149.5M | -147.4M | -27.7M | -39.8M | -111.3M | -206.3M | -96.5M |
| Net change in cash | -62.1M | -19.2M | 14.8M | 24.3M | -6.9M | -55.8M | -33.6M | -21.6M | -69.2M | 81.5M |
| Free cash flow | 162.7M | 130.9M | 127.7M | 173.3M | 173.8M | 146.4M | 23.4M | 140.1M | 146.9M | 86.6M |
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 | -18.1M | 40.7M | 47.6M | 20.9M | 47.7M | 54.7M | -143M | 46.3M | 44.2M | 38.5M | 37.3M | -182.6M |
| Depreciation & amortization | 24.3M | 23.5M | 23.5M | 24M | 23.1M | 24.3M | 23.5M | 22M | 22.4M | 23.3M | 24.9M | 23.5M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | -7.7M | 77.7M | 81.7M | 47.4M | 50.6M | 82.9M | 61.1M | 62.9M | 70.9M | 64.3M | 32.1M | 63M |
| Capital expenditure | -25.1M | -22.5M | -16.5M | -20.2M | -24.7M | -28.1M | -18.3M | — | — | — | — | — |
| Investing cash flow | -26.5M | -15.9M | -16.6M | -25.2M | -31.8M | -16.9M | -21.8M | -6.8M | 38.7M | 4.9M | -6.3M | -56.3M |
| Dividends paid | -1.6M | -3.2M | -3.2M | -3.3M | -3.2M | -3.5M | -3.6M | -3.4M | -3.4M | -3.8M | -3.7M | — |
| Share repurchases | 0 | -14.2M | -15M | -19.6M | -22.8M | -6.2M | -11.5M | -19M | -17M | -11M | -5.4M | -1.7M |
| Financing cash flow | -2M | -70.4M | -44M | -40.1M | -44.8M | -652.4M | -4M | -29.8M | -100K | -36M | -13.6M | -18.1M |
| Net change in cash | -36.2M | -8.6M | 21.1M | -17.9M | -26M | -586.4M | 35.3M | 26.3M | 109.5M | 33.2M | 12.2M | -11.4M |
| Free cash flow | 34M | 72.8M | 39.4M | 29.9M | 35.3M | 42.3M | -22.7M | 33.8M | 43.6M | 31.9M | 9M | 35.8M |
| Oct 30, 2025 |
| $0.12 |
| Aug 15, 2025 | $0.11 |
| May 30, 2025 | $0.11 |
| Feb 14, 2025 | $0.11 |
| Oct 31, 2024 | $0.11 |
| Date | Ratio |
|---|---|
| Dec 12, 2012 | 2:1 |