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 | $0.65 | $0.79 | +21.5% | — | — | — |
| Q3 26 | $0.73 | $0.82 | +12.3% | — | — | — |
| Q2 26 | $0.56 | $0.57 | +1.8% | — | — | — |
| Q1 26 | $0.64 | $0.66 | +3.1% | — | — | — |
| Q4 25 | $0.93 | $0.96 | +3.2% | — | — | — |
| Q3 25 | $0.6 | $0.68 | +13.3% | — | — | — |
| Q2 25 | $0.37 | $0.48 | +29.7% | — | — | — |
| Q1 25 | $0.42 | $0.46 | +9.5% | — | — | — |
| Q4 24 | $0.59 | $0.69 | +16.9% | — | — | — |
| Q3 24 | $0.49 | $0.63 | +28.6% | — | — | — |
| Q2 24 | $0.35 | $0.46 | +31.4% | — | — | — |
| Q1 24 | $0.25 | $0.3 | +20.0% | — | — | — |
| Q4 23 | $0.82 | $0.99 | +20.7% | — | — | — |
| Q3 23 | $1.2 | $1.3 | +8.3% | — | — | — |
| Q2 23 | $1.41 | $1.37 | -2.8% | — | — | — |
| Q1 23 | $1.26 | $1.27 | +0.8% | — | — | — |
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 | — | $2.76 | — | — | $3B | — |
| FY24 | — | $1.1 | — | — | $2.3B | — |
| FY23 | — | $3.61 | — | — | $2.6B | — |
| FY22 | — | $4.79 | — | — | $5.3B |
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 | $1.4B | $2.4B | $3.3B | $2.6B | $1.8B | $3.6B | $5.3B | $2.6B | $2.3B | $3B |
| YoY change | +15.2% | +76.1% | +39% | -22% | -31.5% | +101% | +49% | -52.1% | -8.08% | +27.3% |
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 | 1.4B | 2.4B | 3.3B | 2.6B | 1.8B | 3.6B | 5.3B | 2.6B | 2.3B | 3B |
| Cost of revenue | 1.4B | 1.8B | 2.4B | 2.3B | 1.8B | 2B | 2.1B | 1.8B | 1.8B | 1.9B |
| Gross profit | -19.4M | 614.1M | 898.8M | 318.7M | 17.7M | 1.6B | 3.2B | 790.2M | 574.8M | 1.1B |
| Gross margin | -1.42% | 25.6% | 27% | 12.3% | 0.99% | 44.7% | 60.5% | 30.9% | 24.5% | 37% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 184.8M | 233.4M | 209.8M | 181.1M | 158.4M | 168.4M | 168.1M | 164.7M | 172.1M | 178.3M |
| Operating expenses | 217.1M | 287.1M | 243.9M | 217.8M | 191M | 192M | 194.9M | 191.3M | 199M | 208.5M |
| Operating income | -236.5M | 327M | 654.9M | 100.9M | -199M | 1.4B | 3B | 575.2M | 354.1M | 865.3M |
| Operating margin | -17.4% | 13.6% | 19.6% | 3.88% | -11.2% | 38.4% | 56.2% | 22.5% | 15.1% | 29% |
| Non-operating income, net | -397.4M | -49.2M | -2.2B | -2.1B | -345.7M | -746.8M | -1.4B | 649.2M | 2.5M | 66.3M |
| Pretax income | -802.1M | 82.1M | -1.8B | -2.2B | -737.3M | 402M | 1.4B | 1.1B | 250.6M | 831.7M |
| Income tax | -280.8M | -251M | -30.5M | -500.3M | -25.6M | -9.7M | 230.5M | 229.2M | -15.7M | 173.7M |
| Net income | -521.4M | 333.1M | -1.7B | -1.7B | -711.8M | 411.8M | 1.2B | 871.1M | 266.3M | 658M |
| Net margin | -38.3% | 13.9% | -52.4% | -66% | -40% | 11.5% | 22.2% | 34.1% | 11.3% | 22% |
| EBITDA | 311.5M | 1.1B | 1.3B | 1.8B | 261.8M | 1.7B | 3.3B | 898.8M | 716.1M | 1.2B |
| EPS | -2.75 | 1.34 | -7.1 | -6.92 | -2.95 | 1.65 | 4.79 | 3.61 | 1.1 | 2.76 |
| Diluted EPS | -2.75 | 1.34 | -7.1 | -6.92 | -2.95 | 1.61 | 4.69 | 3.57 | 1.09 | 2.74 |
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 | 571.3M | 650.3M | 598.8M | 513.2M | 567.9M | 667M | 846.3M | 699.6M | 655.3M | 786.9M | 1.1B | 759.6M |
| Cost of revenue | 433.6M | 441.5M | 431.8M | 425.9M | 455.2M | 459.3M | 480.2M | 454.3M | 467.6M | 479.3M | 498.7M | 497M |
| Gross profit | 137.7M | 208.8M | 167M | 87.3M | 112.7M | 207.7M | 366.1M | 245.3M | 187.7M | 307.6M | 568.8M | 262.6M |
| Gross margin | 24.1% | 32.1% | 27.9% | 17% | 19.9% | 31.1% | 43.3% | 35.1% | 28.6% | 39.1% | 53.3% | 34.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 38.1M | 44M | 43.9M | 40.1M | 41.5M | 46.5M | 41.7M | 42.1M | 44.7M | 49.8M | 45.4M | 47.7M |
| Operating expenses | 45.1M | 51.5M | 48.5M | 46.8M | 48.9M | 54.9M | 48.1M | 50.1M | 52.8M | 57.5M | 51.4M | 54.2M |
| Operating income | 87.9M | 153.3M | 113.2M | 35.5M | 58.8M | 146.7M | 311M | 187.4M | 126.6M | 240.3M | 511.6M | 201.4M |
| Operating margin | 15.4% | 23.6% | 18.9% | 6.92% | 10.3% | 22% | 36.7% | 26.8% | 19.3% | 30.5% | 47.9% | 26.5% |
| Non-operating income, net | 7.8M | 263.8M | 27.7M | 4.2M | 36.8M | -66.1M | -175.2M | 139.6M | 81M | 20.9M | -59.1M | 61.6M |
| Pretax income | 65.1M | 386.9M | 110.3M | 10M | 66.2M | 64M | 109.7M | 302M | 183.3M | 236.6M | 433.2M | 248.6M |
| Income tax | 15.7M | 76.9M | 18.2M | -18.7M | 15.6M | -30.8M | 12.7M | 64.5M | 39M | 57.5M | 91.5M | 53.3M |
| Net income | 49.4M | 310M | 92.1M | 28.7M | 50.7M | 94.8M | 97.1M | 237.6M | 144.3M | 179.1M | 341.6M | 195.3M |
| Net margin | 8.65% | 47.7% | 15.4% | 5.59% | 8.92% | 14.2% | 11.5% | 34% | 22% | 22.8% | 32% | 25.7% |
| EBITDA | 166.5M | 247.2M | 193.9M | 117.7M | 151.8M | 248.4M | 401.8M | 280.8M | 221.4M | 335.9M | 597.7M | 296.7M |
| EPS | 0.2 | — | 0.38 | 0.12 | 0.21 | 0.39 | 0.4 | 0.99 | 0.61 | 0.76 | 1.45 | 0.83 |
| Diluted EPS | 0.2 | — | 0.38 | 0.12 | 0.21 | 0.39 | 0.4 | 0.99 | 0.6 | 0.75 | 1.44 | 0.83 |
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 | 1.2B | 1.6B | 4.3B | 6B | 7.2B | 8.7B | 8.4B | 8.8B |
| Enterprise value | — | — | 6.2B | 4.4B | 4.7B | 7.1B | 7.9B | 8.8B | 10.2B | 9.8B | 10B |
| Shares outstanding | 189.9M | 245.1M | 246.2M | 248M | 241.4M | 242.9M | 240.9M | 237M | 240.7M | 237.9M | 237.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | 10.5 | 5.09 | 8.28 | 32.5 | 12.8 | 10.7 |
| P/S | — | — | 0.71 | 0.46 | 0.91 | 1.21 | 1.13 | 2.83 | 3.69 | 2.81 | 2.76 |
| P/B | — | — | 0.58 | 0.51 | 0.99 | 2.08 | 2.1 | 1.92 | 2.2 | 1.94 | 1.92 |
| EV/EBITDA | — | — | 4.65 | 2.51 | 18.1 | 4.23 | 2.4 | 9.78 | 14.2 | 7.87 | 6.18 |
| EV/Sales | — | — | 1.86 | 1.7 | 2.66 | 1.97 | 1.48 | 3.44 | 4.34 | 3.27 | 3.07 |
| Earnings yield | — | — | — | — | — | 9.51% | 19.6% | 12.1% | 3.08% | 7.84% | 9.38% |
| FCF yield | — | — | -1.31% | -5.44% | -10.1% | 8.67% | 22.9% | 5.15% | 3.67% | 6.35% | 5.14% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.66 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | -1.42% | 25.6% | 27% | 12.3% | 0.99% | 44.7% | 60.5% | 30.9% | 24.5% | 37% | 34.6% |
| Operating margin | -17.4% | 13.6% | 19.6% | 3.88% | -11.2% | 38.4% | 56.2% | 22.5% | 15.1% | 29% | 36.1% |
| Net margin | -38.3% | 13.9% | -52.4% | -66% | -40% | 11.5% | 22.2% | 34.1% | 11.3% | 22% | 26.3% |
| ROE | -9.64% | 5.77% | -43% | -73.1% | -43.5% | 19.7% | 41.1% | 23.1% | 6.77% | 15.2% | 19.5% |
| ROA | -4.62% | 2.84% | -18% | -26% | -11.6% | 6.18% | 17.9% | 12.1% | 3.62% | 8.87% | 10.5% |
| ROIC | -2.58% | 3.31% | 8.29% | 1.81% | -4.18% | 28.5% | 52.9% | 8.52% | 6.49% | 12% | 14.7% |
| Return on tangible assets | -6.54% | 3.94% | -18% | -26% | -11.6% | 6.18% | 17.9% | 12.1% | 3.62% | 8.87% | 11.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.4 | 0.57 | 0.8 | 0.76 | 0.41 | 0.64 | 0.53 | 1.49 | 0.57 | 0.67 | 0.65 |
| Quick ratio | 0.36 | 0.54 | 0.77 | 0.76 | 0.41 | 0.64 | 0.53 | 1.49 | 0.57 | 0.67 | 0.65 |
| Debt / equity | 0.7 | 0.71 | 0.95 | 1.37 | 1.91 | 1.41 | 0.65 | 0.48 | 0.46 | 0.32 | 0.22 |
| Debt / assets | 0.33 | 0.35 | 0.4 | 0.49 | 0.51 | 0.44 | 0.28 | 0.25 | 0.25 | 0.18 | 0.13 |
| Net debt / EBITDA | 12.1 | 3.82 | 2.88 | 1.82 | 12 | 1.64 | 0.57 | 1.76 | 2.12 | 1.11 | 0.7 |
| Interest coverage | -3.77 | 1.42 | -7.45 | -10.4 | -2.83 | 2.77 | 9.56 | 9.87 | 3.11 | 8.93 | 14.3 |
| Effective tax rate | 0% | 0% | 0% | 0% | 0% | 0% | 16.3% | 20.8% | 0% | 20.9% | 21.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.17 | 9.78 | 13.5 | 10.5 | 7.38 | 14.7 | 22.2 | 10.8 | 9.75 | 12.6 | 13.9 |
| EPS (basic) | -2.75 | 1.34 | -7.1 | -6.92 | -2.95 | 1.65 | 4.79 | 3.61 | 1.1 | 2.76 | 2.76 |
| EPS (diluted) | -2.75 | 1.34 | -7.1 | -6.92 | -2.95 | 1.61 | 4.69 | 3.57 | 1.09 | 2.74 | 3.62 |
| Book value per share | 28.5 | 23.6 | 16.5 | 9.47 | 6.78 | 8.59 | 11.9 | 15.9 | 16.4 | 18.2 | 20.2 |
| FCF per share | -0.65 | -1.59 | -0.13 | -0.26 | -0.68 | 1.55 | 5.72 | 1.57 | 1.32 | 2.24 | 2.92 |
| Cash per share | 0 | 0 | 0 | 0 | 0 | 0.88 | 0 | 0.89 | 1.27 | 0 | 0 |
| Capex per share | 2.68 | 4.92 | 4.15 | 3.01 | 1.79 | 1.72 | 2.02 | 2.56 | 2.6 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 37.4% | 50.3% | 30.6% | 28.7% | 24.3% | 11.7% | 9.14% | 23.7% | 26.7% | — | — |
| Capex / operating cash flow | 334.3% | 156.9% | -74.9% | -373.3% | -201.8% | 62.7% | 25.9% | 36.4% | 97.5% | — | — |
| Payout ratio | -3.2% | 5.96% | -1.14% | -1.17% | 0% | 0% | 3.27% | 8.87% | 29.1% | 13% | 10.5% |
| Dividend yield | — | — | 0.85% | 1.67% | 0% | 0% | 0.64% | 1.07% | 0.89% | 1.02% | 1.06% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 11, 2026 | $0.10 |
| Jun 12, 2026 | $0.10 |
| Mar 13, 2026 | $0.10 |
| — |
| FY21 | — | $1.65 | — | — | $3.6B | — |
| FY20 | — | -$2.95 | — | — | $1.8B | — |
| FY19 | — | -$6.92 | — | — | $2.6B | — |
| FY18 | — | -$7.1 | — | — | $3.3B | — |
| FY17 | — | $1.34 | — | — | $2.4B | — |
| FY16 | — | -$2.75 | — | — | $1.4B | — |
| 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 | $571.3M | $650.3M | $598.8M | $513.2M | $567.9M | $667M | $846.3M | $699.6M | $655.3M | $786.9M | $1.1B | $759.6M |
| YoY change | -63.6% | -45% | -26.8% | -0% | -0.6% | +2.57% | +41.3% | +36.3% | +15.4% | +18% | +26.1% | +8.57% |
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 | 314K | 448K | 545K | 546K | 458K | 214.4M | 207K | 212M | 304.5M | 204K |
| Receivables | 241.7M | 348.8M | 490.7M | 272.9M | 252.6M | 471.8M | 481.1M | 274.7M | 302.2M | 358.7M |
| Inventory | 26.6M | 21.3M | 23M | — | — | — | — | — | — | — |
| Total current assets | 281.9M | 429.2M | 602.2M | 427.8M | 289.8M | 736.7M | 539.6M | 870.1M | 721.5M | 444.5M |
| Property, plant & equipment | -3.1B | -3.6B | -4.1B | -4.1B | -4B | -4.4B | -4.7B | -5.1B | -5.3B | -5.6B |
| Goodwill & intangibles | 3.3B | 3.3B | 0 | — | — | — | — | — | — | — |
| Total assets | 11.3B | 11.7B | 9.7B | 6.6B | 6.1B | 6.7B | 6.6B | 7.2B | 7.3B | 7.4B |
| Accounts payable | 229.2M | 343.9M | 227.3M | 155.3M | 132.4M | 178.4M | 206.7M | 110.1M | 133.1M | 164.4M |
| Short-term debt | — | — | — | — | 45.4M | 218M | — | — | 695.4M | 58.8M |
| Total current liabilities | 702.7M | 755.5M | 754.8M | 566.5M | 706.8M | 1.2B | 1B | 583.1M | 1.3B | 661.2M |
| Long-term debt | 3.8B | 4.1B | 3.8B | 3.2B | 3.1B | 2.7B | 1.9B | 1.8B | 1.1B | 1.3B |
| Total liabilities | 5.9B | 6B | 5.6B | 4.3B | 4.5B | 4.6B | 3.7B | 3.4B | 3.4B | 3.1B |
| Shareholders' equity | 5.4B | 5.8B | 4.1B | 2.3B | 1.6B | 2.1B | 2.9B | 3.8B | 3.9B | 4.3B |
| Total debt | 3.8B | 4.1B | 3.8B | 3.2B | 3.1B | 3B | 1.9B | 1.8B | 1.8B | 1.4B |
| Net debt | 3.8B | 4.1B | 3.8B | 3.2B | 3.1B | 2.7B | 1.9B | 1.6B | 1.5B | 1.4B |
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 | 162.8M | 212M | 343.1M | 251.1M | 277.4M | 304.5M | 344.6M | 134K | 175K | 204K | 247K | 247K |
| Receivables | 217.3M | 274.7M | 167.2M | 205.8M | 181.1M | 302.2M | 330.9M | 234.2M | 239.2M | 358.7M | 276.5M | 290M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 596M | 870.1M | 861.6M | 716.8M | 655.5M | 721.5M | 720.5M | 318.9M | 334.8M | 444.5M | 375.8M | 418.3M |
| Property, plant & equipment | -5B | -5.1B | -5B | -5.1B | -5.2B | -5.3B | -5.4B | -5.4B | -5.5B | -5.6B | -5.7B | -5.8B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 6.8B | 7.2B | 7.4B | 7.3B | 7.2B | 7.3B | 7.4B | 7.1B | 7.2B | 7.4B | 7.4B | 7.6B |
| Accounts payable | 132.2M | 110.1M | 150.5M | 124M | 96.9M | 133.1M | 139.6M | 124.3M | 139.6M | 164.4M | 231.9M | 193.6M |
| Short-term debt | — | — | 81M | 701.1M | 708.7M | 695.4M | 673.9M | 63.4M | 60.4M | 58.8M | 59.4M | 56.4M |
| Total current liabilities | 643.5M | 583.1M | 638.3M | 1.2B | 1.2B | 1.3B | 1.3B | 583.1M | 595.1M | 661.2M | 678.7M | 644.8M |
| Long-term debt | 1.8B | 1.8B | 1.8B | 1.1B | 1.1B | 1.1B | 1.1B | 1.3B | 1.3B | 1.3B | 919.7M | 960.2M |
| Total liabilities | 3.4B | 3.4B | 3.5B | 3.4B | 3.4B | 3.4B | 3.4B | 3B | 3B | 3.1B | 2.8B | 2.9B |
| Shareholders' equity | 3.4B | 3.8B | 3.8B | 3.9B | 3.9B | 3.9B | 3.9B | 4.1B | 4.2B | 4.3B | 4.6B | 4.7B |
| Total debt | 1.8B | 1.8B | 1.9B | 1.8B | 1.8B | 1.8B | 1.8B | 1.4B | 1.4B | 1.4B | 979.1M | 1B |
| Net debt | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 978.9M | 1B |
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 | -521.4M | 333.1M | -1.7B | -1.7B | -711.8M | 411.8M | 1.2B | 871.1M | 266.3M | 658M |
| Depreciation & amortization | 567.2M | 697.8M | 658.1M | 1.6B | 473.3M | 364.6M | 353.4M | 350.2M | 358.4M | 370.5M |
| Stock-based compensation | 74.7M | 30.7M | 29.8M | 24.9M | 48.6M | 110.4M | 108M | 67.8M | 53.9M | 48.2M |
| Change in working capital | -41.6M | -59.9M | -146.5M | 158.3M | -7.1M | -211.3M | 13.8M | 146M | -16.4M | -50.3M |
| Operating cash flow | 152.5M | 769.3M | -1.4B | -200.2M | -214.3M | 666M | 1.9B | 1.7B | 642.8M | 1.2B |
| Capital expenditure | -509.7M | -1.2B | -1B | -747.3M | -432.4M | -417.4M | -487.4M | -606.2M | -626.5M | — |
| Investing cash flow | -308.8M | -1.1B | -695.4M | 39.5M | -184.1M | -417.9M | -489.8M | -601.7M | -623.8M | -3.1M |
| Dividends paid | -16.7M | -19.8M | -19.9M | -20.1M | 0 | 0 | -38.6M | -77.2M | -77.5M | -85.7M |
| Share repurchases | — | 0 | 0 | -6.9M | -23M | 0 | -399.7M | -19M | -65.3M | -230.6M |
| Financing cash flow | -91.5M | 322.9M | -295.2M | -747.1M | -1.9B | -167M | -1.6B | -239.6M | -248.3M | -846.4M |
| Net change in cash | -247.8M | -46.8M | -2.4B | -907.8M | -2.3B | 81.1M | -218.9M | 826.2M | -229.3M | 321.8M |
| Free cash flow | -122.7M | -390.6M | -30.8M | -65.4M | -163.8M | 375.5M | 1.4B | 371.7M | 318M | 533M |
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 | 49.4M | 310M | 92.1M | 28.7M | 50.7M | 94.8M | 97.1M | 237.6M | 144.3M | 179.1M | 341.6M | 195.3M |
| Depreciation & amortization | 87.6M | 91M | 87.1M | 87.6M | 91.1M | 92.5M | 90.6M | 91.5M | 93.8M | 94.6M | 88.5M | 93.1M |
| Stock-based compensation | 18.8M | 7.7M | 18.2M | 11.1M | 8.3M | 16.3M | 15.1M | 11M | 10.2M | 11.8M | 15.3M | 10.5M |
| Change in working capital | -44.2M | -58.1M | 110.7M | -61.9M | 23.9M | -89M | -1.6M | 70.3M | -2.7M | -116.3M | 159.2M | -84.2M |
| Operating cash flow | 138.3M | 358.7M | 458.7M | -66.7M | 196.8M | 54.1M | 226.5M | 475.1M | 247.5M | 257.5M | 619.1M | 235M |
| Capital expenditure | -151.8M | -157.7M | -154.6M | -166.5M | -156M | -149.5M | -157.6M | -158.8M | — | — | — | — |
| Investing cash flow | -152.2M | -157.8M | -153.9M | -162.2M | -156.5M | -151.2M | -162.5M | -149.8M | -1.4M | -5.8M | -2.5M | -3.1M |
| Dividends paid | -19.3M | -19.3M | -19.4M | -19.5M | -19.3M | -19.3M | -21.6M | -21.5M | -21.4M | -21.2M | -23.8M | -23.6M |
| Share repurchases | 0 | -9.4M | 0 | -10.2M | -33.9M | -21.1M | -67.5M | -52.9M | -56.3M | -54M | -27.1M | -78.4M |
| Financing cash flow | 166.4M | -10.1M | -48.6M | -97.8M | -63.1M | -40.8M | -150M | -844.4M | -515.6M | -89.4M | -451.6M | -331.7M |
| Net change in cash | 152.5M | 190.8M | 256.2M | -326.7M | -22.8M | -138M | -86M | -519.1M | -269.5M | 162.3M | 165M | -99.7M |
| Free cash flow | -1.6M | 68.4M | 177.3M | -17.7M | 90M | 68.4M | 172.5M | 177.4M | 79.1M | 104.1M | 453.2M | 53.6M |
| Dec 12, 2025 |
| $0.09 |
| Sep 12, 2025 | $0.09 |
| Jun 13, 2025 | $0.09 |
| Mar 14, 2025 | $0.09 |
| Dec 13, 2024 | $0.08 |
| Date | Ratio |
|---|---|
| Dec 5, 2005 | 3:2 |
| Nov 23, 1992 | 1:15 |