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 | $0.08 | $0.24 | +200.0% | — | $193.5M | — |
| Q1 26 | $0.02 | $0.08 | +300.0% | — | $172.9M | — |
| Q4 25 | — | $0.04 | — | — | $170.7M | — |
| Q3 25 | -$0.01 | $0.07 | +800.0% | — | $175.2M | — |
| Q2 25 | -$0.03 | $0.01 | +133.3% | — | $187.6M | — |
| Q1 25 | -$0.03 | $0.03 | +200.0% | — | $185.3M | — |
| Q4 24 | $0.15 | $0.13 | -13.3% | — | $225M | — |
| Q3 24 | $0.37 | $0.36 | -2.7% | — | $252.7M | — |
| Q2 24 | — | $0.16 | — | — | $187.2M | — |
| Q1 24 | $0.27 | $0.36 | +33.3% | — | $226.8M | — |
| Q4 23 | $0.13 | $0.25 | +92.3% | — | $206.6M | — |
| Q3 23 | $0.19 | $0.27 | +42.1% | — | $201.8M | — |
| Q2 23 | $0.03 | $0.08 | +166.7% | — | $156.6M | — |
| Q1 23 | $0.1 | $0.09 | -10.0% | — | $171.1M | — |
| Q4 22 | $0.29 | $0.43 | +48.3% | — | $194.2M | — |
| Q3 22 | $0.24 | $0.39 | +62.5% | — | $163.2M | — |
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 | — | -$0.2 | — | — | $718.8M | — |
| FY24 | — | $1.01 | — | — | $891.6M | — |
| FY23 | — | $0.67 | — | — | $738.1M | — |
| FY22 | — | $1.6 | — | — | $656M |
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 | $410M | $357.2M | $386.8M | $399.5M | $400.4M | $494.7M | $656M | $738.1M | $891.6M | $718.8M |
| YoY change | +1.28% | -12.9% | +8.27% | +3.29% | +0.22% | +23.6% | +32.6% | +12.5% | +20.8% | -19.4% |
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 | 410M | 357.2M | 386.8M | 399.5M | 400.4M | 494.7M | 656M | 738.1M | 891.6M | 718.8M |
| Cost of revenue | 230.3M | 219.9M | 232.6M | 250.8M | 266.9M | 295.1M | 393M | 507.8M | 582.5M | 536.8M |
| Gross profit | 179.7M | 137.3M | 154.2M | 148.7M | 133.5M | 199.6M | 263.1M | 230.3M | 309.1M | 182M |
| Gross margin | 43.8% | 38.4% | 39.9% | 37.2% | 33.3% | 40.4% | 40.1% | 31.2% | 34.7% | 25.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 9.1M | 7.4M | 9.2M | 10.2M | 11.4M | 13M | 15.2M | 15.6M | 20.6M | 18.3M |
| Operating expenses | 6.5M | 5.7M | 7.3M | 7.4M | 6.8M | 8.6M | 9.4M | 7.6M | 10.2M | 5M |
| Operating income | 173.2M | 131.6M | 146.9M | 141.3M | 124.9M | 191.7M | 254.2M | 223.2M | 298.5M | 177.5M |
| Operating margin | 42.3% | 36.8% | 38% | 35.4% | 31.2% | 38.8% | 38.8% | 30.2% | 33.5% | 24.7% |
| Non-operating income, net | 22.9M | 18.8M | -6.3M | 16.3M | -298.9M | 46.8M | 51.2M | 9.8M | 6.9M | -39.9M |
| Pretax income | 146.4M | 101.2M | 73.6M | 89.2M | -224.4M | 164.3M | 202.8M | 87.3M | 141.3M | -24.5M |
| Income tax | — | — | 0 | 0 | 0 | 0 | 0 | 3.3M | 10.6M | 1.9M |
| Net income | 146.4M | 101.2M | 73.6M | 89.2M | -224.4M | 164.3M | 202.8M | 83.9M | 130.7M | -26.4M |
| Net margin | 35.7% | 28.3% | 19% | 22.3% | -56% | 33.2% | 30.9% | 11.4% | 14.7% | -3.68% |
| EBITDA | 315.8M | 279M | 302.4M | 341.9M | 325.4M | 350.4M | 452.4M | 459.3M | 556M | 427.8M |
| EPS | 1.57 | 1.06 | 0.7 | 0.83 | -2.04 | 1.35 | 1.6 | 0.67 | 1.01 | -0.2 |
| Diluted EPS | 1.57 | 1.06 | 0.7 | 0.83 | -2.04 | 1.35 | 1.6 | 0.67 | 1.01 | -0.2 |
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 | 201.8M | 206.6M | 226.8M | 187.2M | 252.7M | 225M | 185.3M | 187.6M | 175.2M | 170.7M | 172.9M | 193.5M |
| Cost of revenue | 138.4M | 132.8M | 138.1M | 123.3M | 156.3M | 164.8M | 136.7M | 147M | 125.8M | 127.2M | 122M | 128.6M |
| Gross profit | 63.4M | 73.8M | 88.7M | 63.9M | 96.5M | 60.2M | 48.6M | 40.6M | 49.4M | 43.4M | 50.9M | 64.9M |
| Gross margin | 31.4% | 35.7% | 39.1% | 34.1% | 38.2% | 26.7% | 26.2% | 21.7% | 28.2% | 25.5% | 29.4% | 33.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.3M | 3.8M | 5.5M | 5.4M | 4.9M | 4.8M | 5.3M | 4.4M | 3.9M | 4.7M | 7.6M | 6.9M |
| Operating expenses | 1.7M | 1.7M | 3.2M | 3M | 2.9M | 1.2M | 3.8M | 4.4M | 3.9M | 4.7M | 6M | -297K |
| Operating income | 62M | 71.8M | 85.4M | 60.9M | 93.6M | 58.6M | 44.8M | 40.5M | 48.2M | 43.5M | 44.9M | 65.2M |
| Operating margin | 30.8% | 34.8% | 37.7% | 32.5% | 37% | 26% | 24.2% | 21.6% | 27.5% | 25.5% | 25.9% | 33.7% |
| Non-operating income, net | 5.4M | -2.9M | 346K | 905K | 524K | 5.1M | -33.8M | 4.1M | 1.1M | -10.4M | 14.1M | -655K |
| Pretax income | 31.6M | 32.4M | 48.1M | 22.3M | 47.6M | 23.3M | -31.1M | 1.9M | 8.5M | -3.9M | 26.7M | 34.2M |
| Income tax | 2.3M | 1M | 2.8M | 1.7M | 3.1M | 3.1M | 792K | 467K | -133K | 756K | 630K | 400K |
| Net income | 29.3M | 31.4M | 45.3M | 20.6M | 44.5M | 20.2M | -31.9M | 1.5M | 8.6M | -4.7M | 26.1M | 33.8M |
| Net margin | 14.5% | 15.2% | 20% | 11% | 17.6% | 8.98% | -17.2% | 0.78% | 4.93% | -2.73% | 15.1% | 17.5% |
| EBITDA | 67.2M | 79.4M | 148.3M | 125.5M | 156.2M | 126M | 113.3M | 104.8M | 110.7M | 108.9M | 105.9M | 130.2M |
| EPS | — | 0.25 | 0.36 | — | 0.34 | 0.15 | -0.24 | 0.01 | 0.07 | -0.04 | 0.2 | 0.25 |
| Diluted EPS | — | 0.25 | 0.36 | — | 0.34 | 0.15 | -0.24 | 0.01 | 0.07 | -0.04 | 0.2 | 0.25 |
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 | 1.4B | 1.5B | — | 1.6B | 684.3M | — | 1.2B | 1.4B | 1.3B | 1B | 1.8B |
| Enterprise value | 2.9B | 3B | — | 4B | 2.7B | — | 3.6B | 3.8B | 4B | 3.5B | 4B |
| Shares outstanding | 93.5M | 95.6M | 105.9M | 107.6M | 109M | 122.1M | 126.8M | 126.2M | 129.4M | 133.1M | 133.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 9.48 | 14.6 | — | 17.5 | — | — | 5.77 | 17 | 10.1 | — | 53.4 |
| P/S | 3.39 | 4.15 | — | 3.92 | 1.71 | — | 1.78 | 1.93 | 1.48 | 1.45 | 2.5 |
| P/B | 1.22 | 1.24 | — | 1.41 | 0.86 | — | 1.07 | 1.37 | 1.17 | 1.08 | 1.72 |
| EV/EBITDA | 9.13 | 10.7 | — | 11.7 | 8.18 | — | 8.06 | 8.32 | 7.24 | 8.07 | 9.51 |
| EV/Sales | 7.03 | 8.34 | — | 10 | 6.65 | — | 5.56 | 5.17 | 4.51 | 4.8 | 5.67 |
| Earnings yield | 10.5% | 6.83% | — | 5.7% | — | — | 17.3% | 5.89% | 9.88% | — | 1.87% |
| FCF yield | 3.02% | 6.49% | — | -0.04% | 22.9% | — | -21.2% | 5.52% | -20.8% | 18.9% | 9.46% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.02 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.8% | 38.4% | 39.9% | 37.2% | 33.3% | 40.4% | 40.1% | 31.2% | 34.7% | 25.3% | 33.5% |
| Operating margin | 42.3% | 36.8% | 38% | 35.4% | 31.2% | 38.8% | 38.8% | 30.2% | 33.5% | 24.7% | 33.7% |
| Net margin | 35.7% | 28.3% | 19% | 22.3% | -56% | 33.2% | 30.9% | 11.4% | 14.7% | -3.68% | 8.96% |
| ROE | 12.9% | 8.47% | 6.24% | 8.06% | -28.2% | 16.7% | 18.6% | 8.08% | 11.6% | -2.75% | 6.25% |
| ROA | 4.98% | 3.36% | 1.9% | 2.3% | -7.26% | 4.75% | 5.25% | 2.25% | 3.18% | -0.73% | 3.38% |
| ROIC | — | — | 4.21% | 3.98% | 4.5% | 5.94% | 7.12% | 6.25% | 7.21% | 5.26% | 5.96% |
| Return on tangible assets | 4.98% | 3.36% | 1.9% | 2.3% | -7.26% | 4.75% | 5.25% | 2.25% | 3.18% | -0.73% | 1.82% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.17 | 0.92 | 1.02 | 1.07 | 0.62 | 0.63 | 0.28 | 0.31 | 0.38 | 0.36 | 0.38 |
| Quick ratio | 1.14 | 0.91 | 1 | 1.05 | 0.6 | 0.6 | 0.27 | 0.3 | 0.36 | 0.35 | 0.38 |
| Debt / equity | 1.48 | 1.46 | 2.21 | 2.45 | 2.79 | 2.46 | 2.45 | 2.47 | 2.52 | 2.67 | 2.3 |
| Debt / assets | 0.57 | 0.58 | 0.67 | 0.7 | 0.72 | 0.7 | 0.69 | 0.69 | 0.69 | 0.71 | 0.68 |
| Net debt / EBITDA | 4.73 | 5.37 | 7.64 | 7.14 | 6.08 | 6.41 | 5.48 | 5.22 | 4.86 | 5.64 | 4.97 |
| Interest coverage | 3.04 | 2.12 | 1.71 | 1.65 | -0.66 | 2.82 | 2.84 | 1.53 | 1.79 | 0.86 | 1.4 |
| Effective tax rate | — | — | 0% | 0% | 0% | 0% | 0% | 3.81% | 7.52% | 0% | 2.52% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.39 | 3.74 | 3.65 | 3.71 | 3.67 | 4.05 | 5.17 | 5.85 | 6.89 | 5.4 | 5.35 |
| EPS (basic) | 1.57 | 1.06 | 0.7 | 0.83 | -2.04 | 1.35 | 1.6 | 0.67 | 1.01 | -0.2 | -0.2 |
| EPS (diluted) | 1.57 | 1.06 | 0.7 | 0.83 | -2.04 | 1.35 | 1.6 | 0.67 | 1.01 | -0.2 | 0.24 |
| Book value per share | 12.1 | 12.5 | 11.1 | 10.3 | 7.3 | 8.04 | 8.61 | 8.23 | 8.72 | 7.22 | 7.47 |
| FCF per share | 0.45 | 1.01 | -8.85 | -0.01 | 1.44 | -2.36 | -1.95 | 0.62 | -2.13 | 1.48 | 1.62 |
| Cash per share | 1.93 | 2.58 | 2.82 | 2.54 | 2.24 | 1.37 | 1.54 | 1.35 | 1.07 | 1.16 | 0.85 |
| Capex per share | 1.38 | 0.26 | 9.05 | 2.33 | 0.83 | 3.26 | 4.09 | 0.86 | 4.81 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 31.4% | 7.01% | 247.8% | 62.7% | 22.7% | 80.4% | 79.1% | 14.7% | 69.8% | — | — |
| Capex / operating cash flow | 52.6% | 12.3% | 489.2% | 97% | -298.4% | 113.4% | 128.5% | 33.3% | 176.8% | — | — |
| Payout ratio | 114.9% | 151.1% | 202.7% | 168.9% | -48.7% | 47.2% | 55% | 146.5% | 106% | -473.3% | 362.5% |
| Dividend yield | 12.1% | 10.3% | — | 9.63% | 16% | — | 9.54% | 8.64% | 10.5% | 12% | 6.85% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 9, 2026 | $0.22 |
| May 27, 2026 | $0.22 |
| Mar 12, 2026 | $0.20 |
| — |
| FY21 | — | $1.35 | — | — | $494.7M | — |
| FY20 | — | -$2.04 | — | — | $400.4M | — |
| FY19 | — | $0.83 | — | — | $399.5M | — |
| FY18 | — | $0.7 | — | — | $386.8M | — |
| FY17 | — | $1.06 | — | — | $357.2M | — |
| FY16 | — | $1.57 | — | — | $410M | — |
| 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 | $201.8M | $206.6M | $226.8M | $187.2M | $252.7M | $225M | $185.3M | $187.6M | $175.2M | $170.7M | $172.9M | $193.5M |
| YoY change | +23.6% | +6.35% | +32.5% | +19.6% | +25.3% | +8.91% | -18.3% | +0.22% | -30.7% | -24.1% | -6.69% | +3.16% |
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 | 180.9M | 246.9M | 298.6M | 273.6M | 244.3M | 166.8M | 195.6M | 170.6M | 138.3M | 155M |
| Receivables | 3.5M | 12.6M | 3M | 4.6M | 6.7M | 11.1M | 20M | 41.2M | 36.8M | 11.6M |
| Inventory | 5.1M | 5.1M | 8.5M | 7.9M | 8.8M | 10.1M | 16.4M | 11.7M | 17.4M | 13.8M |
| Total current assets | 278.4M | 317.7M | 413.6M | 390.5M | 356.4M | 250.3M | 297M | 298.1M | 316M | 259.2M |
| Property, plant & equipment | 1.8B | 1.8B | 2.3B | 3B | -533M | -617.1M | -862M | -1B | -975.3M | -700.1M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 2.9B | 3B | 3.9B | 3.9B | 3.1B | 3.5B | 3.9B | 3.7B | 4.1B | 3.6B |
| Accounts payable | 1.2M | 487K | 1.9M | 3.4M | 1.2M | 1.8M | 7.9M | 30.3M | 34.3M | 7.3M |
| Short-term debt | 178.5M | 322.9M | 334.9M | 321.9M | 533.8M | 354M | 974.9M | 852.3M | 689M | 605.9M |
| Total current liabilities | 239M | 343.7M | 404.1M | 365.8M | 576.5M | 400.3M | 1.1B | 969.2M | 827.9M | 710.3M |
| Long-term debt | 1.5B | 1.4B | 2.3B | 2.4B | 1.7B | 2.1B | 1.7B | 1.7B | 2.2B | 2B |
| Total liabilities | 1.8B | 1.8B | 2.7B | 2.8B | 2.3B | 2.5B | 2.8B | 2.7B | 3B | 2.7B |
| Shareholders' equity | 1.1B | 1.2B | 1.2B | 1.1B | 795.7M | 982.3M | 1.1B | 1B | 1.1B | 960.9M |
| Total debt | 1.7B | 1.7B | 2.6B | 2.7B | 2.2B | 2.4B | 2.7B | 2.6B | 2.8B | 2.6B |
| Net debt | 1.6B | 1.6B | 2.4B | 2.5B | 2B | 2.3B | 2.5B | 2.4B | 2.7B | 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 | 124.3M | 170.6M | 180.4M | 229.8M | 205.5M | 138.3M | 177.6M | 158.7M | 281.7M | 155M | 133.8M | 118.1M |
| Receivables | 34.8M | 41.2M | 116.2M | 125.6M | 147.2M | 36.8M | — | 21M | 13.8M | 11.6M | 23.1M | 23.8M |
| Inventory | 12.3M | 11.7M | — | — | — | 17.4M | — | — | — | 13.8M | — | — |
| Total current assets | 229M | 298.1M | 321.7M | 381.1M | 373.3M | 316M | 327.3M | 283.7M | 380.6M | 259.2M | 255.3M | 251.4M |
| Property, plant & equipment | -947.6M | -1B | -839.6M | -516.7M | -514.9M | -975.3M | 165.9M | -779.8M | -650.1M | -700.1M | -743.2M | -791.4M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 3.7B | 3.7B | 3.8B | 3.9B | 4.1B | 4.1B | 4B | 4B | 3.9B | 3.6B | 3.6B | 3.5B |
| Accounts payable | 16.5M | 30.3M | — | — | — | 34.3M | — | — | — | 7.3M | — | — |
| Short-term debt | 595M | 852.3M | 982.6M | 962.5M | 617.9M | 689M | 623.5M | 825.2M | 813.1M | 605.9M | 723.3M | 575.5M |
| Total current liabilities | 712.4M | 969.2M | 1.1B | 1.1B | 747.1M | 827.9M | 723.6M | 942.5M | 904.2M | 710.3M | 804.3M | 661.4M |
| Long-term debt | 1.9B | 1.7B | 1.6B | 1.7B | 2.2B | 2.2B | 2.3B | 2B | 1.9B | 2B | 1.8B | 1.8B |
| Total liabilities | 2.6B | 2.7B | 2.7B | 2.8B | 3B | 3B | 3B | 2.9B | 2.9B | 2.7B | 2.6B | 2.5B |
| Shareholders' equity | 1B | 1B | 1.1B | 1B | 1.1B | 1.1B | 1.1B | 1B | 991.6M | 960.9M | 964.8M | 1B |
| Total debt | 2.5B | 2.6B | 2.6B | 2.7B | 2.8B | 2.8B | 2.9B | 2.8B | 2.8B | 2.6B | 2.5B | 2.4B |
| Net debt | 2.4B | 2.4B | 2.4B | 2.5B | 2.7B | 2.7B | 2.7B | 2.7B | 2.5B | 2.4B | 2.4B | 2.3B |
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 | 146.4M | 101.2M | 73.6M | 89.2M | -224.4M | 164.3M | 202.8M | 83.9M | 130.7M | -26.4M |
| Depreciation & amortization | 94.3M | 88.2M | 104.1M | 116.4M | 111.3M | 138.3M | 187.8M | 214.1M | 239.2M | 235M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -5.4M | 3.6M | 5.7M | -454K | 13M | -2.7M | -15.4M | 4.8M | -31.7M | 7.7M |
| Operating cash flow | 244.7M | 204.1M | 196M | 258M | -30.4M | 350.7M | 404.1M | 325M | 351.9M | 267.1M |
| Capital expenditure | -128.6M | 25.1M | -958.6M | -250.4M | 90.9M | -397.7M | -519.2M | -108.2M | -622.1M | — |
| Investing cash flow | 39.4M | 48.4M | -866.6M | -169.9M | 176.3M | -379.1M | -496.2M | -103.9M | -617.5M | 0 |
| Dividends paid | -168.3M | -152.9M | -149.3M | -150.7M | -109.4M | -77.6M | -111.6M | -123M | -138.5M | -125.1M |
| Share repurchases | — | — | — | — | — | 0 | 0 | -10.2M | — | -10M |
| Financing cash flow | -606.6M | -314.8M | -53.8M | -297.7M | -1.1B | -276.4M | -432.9M | -1B | -436.3M | -722.2M |
| Net change in cash | -322.4M | -62.4M | -724.4M | -209.6M | -910.1M | -304.8M | -525M | -822.1M | -701.8M | -455.1M |
| Free cash flow | 41.9M | 96.1M | -936.7M | -684K | 156.4M | -288M | -247.4M | 78.7M | -275M | 196.7M |
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 | 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 | — | — | — | — | — | — | — | — | 8.6M | -4.7M | 26.1M | 33.8M |
| Depreciation & amortization | 57.2M | — | 56.9M | 58.1M | 62M | 62.2M | 60.9M | 59M | 56.9M | 58.9M | 54.5M | 58.4M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 57.2M | — | 56.9M | 58.1M | 62M | 62.2M | 60.9M | 59M | 66.8M | 74.6M | 34.1M | 88.3M |
| Capital expenditure | — | -63.6M | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | -61M | — | — | — | — | — | — | 0 | — | — | — |
| Dividends paid | — | -31.7M | — | — | — | — | — | — | -26.5M | -26.6M | -26.6M | -29.7M |
| Share repurchases | — | 0 | — | — | — | — | — | — | 0 | 0 | 0 | — |
| Financing cash flow | — | -106.4M | — | — | — | — | — | — | -89.5M | -223.9M | -98.2M | -149.4M |
| Net change in cash | 57.2M | -167.3M | 56.9M | 58.1M | 62M | 62.2M | 60.9M | 59M | -22.7M | -149.4M | -64.1M | -61.1M |
| Free cash flow | — | 17.3M | — | — | — | — | — | — | 48.6M | 70.4M | 26.7M | 72.1M |
| Jun 12, 2025 |
| $0.27 |
| Mar 12, 2025 | $0.27 |
| Dec 13, 2024 | $0.27 |
| Sep 11, 2024 | $0.27 |
| May 24, 2024 | $0.27 |