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 | $0.16 | $0.18 | +12.5% | — | — | — |
| Q2 26 | -$0.01 | $0.06 | +700.0% | — | — | — |
| Q1 26 | $0.08 | -$0.06 | -175.0% | — | — | — |
| Q4 25 | $0.08 | -$0.02 | -125.0% | — | — | — |
| Q3 25 | $0.11 | $0.18 | +63.6% | — | — | — |
| Q2 25 | $0.14 | $0.1 | -28.6% | — | — | — |
| Q1 25 | $0.04 | $0.12 | +200.0% | — | — | — |
| Q4 24 | $0.22 | -$0.05 | -122.7% | — | — | — |
| Q3 24 | $0.1 | $0.23 | +130.0% | — | — | — |
| Q2 24 | $0.15 | $0.47 | +213.3% | — | — | — |
| Q1 24 | $0.16 | $0.28 | +75.0% | — | — | — |
| Q4 23 | $0.51 | $1.21 | +137.3% | — | — | — |
| Q3 23 | $0.18 | $0.28 | +55.6% | — | — | — |
| Q2 23 | $0.2 | $0.99 | +395.0% | — | — | — |
| Q1 23 | $0.42 | -$1.59 | -478.6% | — | — | — |
| Q4 22 | $0.4 | $0.78 | +95.0% | — | — | — |
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 | — | -$0.64 | — | — | $2.4B | — |
| FY24 | — | $0.59 | — | — | $2.8B | — |
| FY23 | — | $2.33 | — | — | $3.4B | — |
| FY22 | — | $0.01 | — | — | $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 | $2.4B | $2.3B | $2.2B | $2.3B | $2.1B | $2.7B | $3B | $3.4B | $2.8B | $2.4B |
| YoY change | +5.73% | -3.75% | -2.51% | +4.36% | -10.5% | +29.5% | +9.37% | +12.7% | -15.2% | -15.5% |
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 | 2.4B | 2.3B | 2.2B | 2.3B | 2.1B | 2.7B | 3B | 3.4B | 2.8B | 2.4B |
| Cost of revenue | 963M | 1B | 1.1B | 1.1B | 968M | 1.2B | 1.3B | 1.2B | 1.1B | 985M |
| Gross profit | 1.4B | 1.3B | 1.1B | 1.3B | 1.1B | 1.5B | 1.6B | 2.2B | 1.8B | 1.4B |
| Gross margin | 59.8% | 56% | 51.1% | 53.7% | 53.9% | 54.7% | 54.9% | 65.1% | 63.1% | 59% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 249M | 248M | 245M | 228M | 235M | 234M | 263M | 254M | 296M | 317M |
| Operating expenses | 318M | 489M | 499M | 458M | 491M | 551M | 519M | 541M | 646M | 721M |
| Operating income | 484M | 137M | 45M | 184M | -45M | 377M | 484M | 992M | 581M | 70M |
| Operating margin | 20.2% | 5.94% | 2% | 7.84% | -2.14% | 13.9% | 16.3% | 29.6% | 20.4% | 2.91% |
| Non-operating income, net | -28M | -25M | 53M | 159M | -57M | -569M | 63M | 50M | -32M | 33M |
| Pretax income | 314M | -54M | -96M | 193M | -303M | -380M | 353M | 880M | 319M | -141M |
| Income tax | 38M | 64M | -6M | 17M | -50M | 45M | 192M | 84M | 80M | 17M |
| Net income | 276M | -118M | -90M | 176M | -253M | -425M | 161M | 796M | 239M | -158M |
| Net margin | 11.5% | -5.11% | -4% | 7.5% | -12% | -15.6% | 5.41% | 23.7% | 8.4% | -6.57% |
| EBITDA | 1.2B | 891M | 761M | 932M | 745M | 1.1B | 1.1B | 1.7B | 1.1B | 677M |
| EPS | 0.41 | -0.66 | -0.86 | 0.18 | -1.22 | -2.13 | 0.01 | 2.33 | 0.59 | -0.64 |
| Diluted EPS | 0.41 | -0.66 | -0.86 | 0.18 | -1.22 | -2.13 | 0.01 | 2.33 | 0.59 | -0.64 |
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 | 1B | 624M | 947M | 582M | 454.5M | 678M | 758M | 433M | 615M | 599M | 565M | 487M |
| Cost of revenue | 297M | 305M | 363M | 146M | 180.9M | 288M | 326M | 99M | 262M | 298M | 204M | 54M |
| Gross profit | 720M | 319M | 584M | 436M | 273.6M | 390M | 432M | 334M | 353M | 301M | 361M | 433M |
| Gross margin | 70.8% | 51.1% | 61.7% | 74.9% | 60.2% | 57.5% | 57% | 77.1% | 57.4% | 50.3% | 63.9% | 88.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 61M | 63M | 65M | 69M | 47.7M | 95M | 76M | 77M | 81M | 83M | 99M | 88M |
| Operating expenses | 130M | 149M | 134M | 144M | 101.2M | 226M | 174M | 175M | 181M | 191M | 170M | 174M |
| Operating income | 442M | 35M | 318M | 152M | 70.5M | 12M | 100M | -3M | 25M | -52M | 73M | 143M |
| Operating margin | 43.5% | 5.61% | 33.6% | 26.1% | 15.5% | 1.77% | 13.2% | -0.69% | 4.07% | -8.68% | 12.9% | 29.4% |
| Non-operating income, net | 52M | -29M | -3M | -2M | -18.5M | -1M | 16M | -29M | -19M | 65M | 5M | -4M |
| Pretax income | 453M | -35M | 267M | 94M | 6.4M | -51M | 49M | -95M | -53M | -42M | 23M | 80M |
| Income tax | 34M | 19M | 29M | 28M | 22.1M | -8M | 7M | 11M | 1M | -2M | 6M | 28M |
| Net income | 419M | -54M | 238M | 66M | -15.7M | -43M | 42M | -106M | -54M | -40M | 17M | 52M |
| Net margin | 41.2% | -8.65% | 25.1% | 11.3% | -3.45% | -6.34% | 5.54% | -24.5% | -8.78% | -6.68% | 3.01% | 10.7% |
| EBITDA | 594M | 180M | 446M | 296M | 165.3M | 163M | 250M | 153M | 167M | 108M | 189M | 257M |
| EPS | 1.41 | — | 0.72 | 0.18 | -0.12 | — | 0.15 | -0.38 | -0.2 | — | 0.04 | 0.12 |
| Diluted EPS | 1.41 | — | 0.72 | 0.18 | -0.12 | — | 0.15 | -0.38 | -0.2 | — | 0.04 | 0.12 |
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 | 2.3B | 2.5B | 1.7B | 2.9B | 3B | 4.4B | 3.5B | 3.3B | — | 3.8B | 3.7B |
| Enterprise value | 6.4B | 5.9B | 4.9B | 6.1B | 6B | 7B | 6.4B | 6.7B | — | 7.9B | 6.1B |
| Shares outstanding | 418.5M | 418.5M | 417M | 411.2M | 399.6M | 393.8M | 393.8M | 393M | 302M | 297M | 297M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 8.34 | — | — | 16.7 | — | — | 21.9 | 4.1 | — | — | 1.2K |
| P/S | 0.96 | 1.08 | 0.76 | 1.25 | 1.44 | 1.61 | 1.19 | 0.97 | — | 1.56 | 1.65 |
| P/B | 0.49 | 0.57 | 0.42 | 0.72 | 0.88 | 1.69 | 1.78 | 1.96 | — | 2.56 | 6.29 |
| EV/EBITDA | 5.25 | 6.6 | 6.43 | 6.51 | 8.08 | 6.22 | 5.77 | 4.04 | — | 11.7 | 10.2 |
| EV/Sales | 2.65 | 2.55 | 2.18 | 2.59 | 2.87 | 2.58 | 2.15 | 2.01 | — | 3.28 | 3.83 |
| Earnings yield | 12% | — | — | 5.98% | — | — | 4.56% | 24.4% | — | — | 0.08% |
| FCF yield | 15.9% | 9.52% | 30.4% | 14.2% | 6.66% | 11.7% | -2.04% | 17.6% | — | 10.2% | 5.51% |
| PEG | — | — | — | — | — | — | — | — | — | — | -9.33 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.8% | 56% | 51.1% | 53.7% | 53.9% | 54.7% | 54.9% | 65.1% | 63.1% | 59% | 88.9% |
| Operating margin | 20.2% | 5.94% | 2% | 7.84% | -2.14% | 13.9% | 16.3% | 29.6% | 20.4% | 2.91% | 33.3% |
| Net margin | 11.5% | -5.11% | -4% | 7.5% | -12% | -15.6% | 5.41% | 23.7% | 8.4% | -6.57% | -1.01% |
| ROE | 5.92% | -2.69% | -2.18% | 4.33% | -7.36% | -16.4% | 8.09% | 47.8% | 13% | -10.8% | -1.42% |
| ROA | 2.51% | -1.15% | -0.95% | 1.85% | -2.6% | -4.61% | 1.5% | 9.19% | 2.52% | -1.82% | 2.35% |
| ROIC | 4.88% | 1.76% | 0.62% | 2.33% | -0.7% | 7.18% | 4.54% | 17.5% | 7.18% | 1.25% | 0% |
| Return on tangible assets | 2.95% | -1.36% | -1.16% | 2.22% | -3.09% | -5.46% | 1.73% | 10.9% | 3.02% | -2.21% | -0.34% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.28 | 1.06 | 1.49 | 1.2 | 2.03 | 1.14 | 1.29 | 0.91 | 0.69 | 0.73 | 0.84 |
| Quick ratio | 1.1 | 0.93 | 1.22 | 0.98 | 1.78 | 1.05 | 1.23 | 0.82 | 0.64 | 0.67 | 0.77 |
| Debt / equity | 0.94 | 0.85 | 0.79 | 0.87 | 1.07 | 1.39 | 2.02 | 2.29 | 2.47 | 2.96 | 2.29 |
| Debt / assets | 0.4 | 0.36 | 0.35 | 0.37 | 0.38 | 0.39 | 0.37 | 0.44 | 0.48 | 0.5 | 0.48 |
| Net debt / EBITDA | 3.35 | 3.81 | 4.18 | 3.36 | 4.01 | 2.35 | 2.59 | 2.08 | 3.71 | 6.11 | 5.46 |
| Interest coverage | 2.53 | 0.75 | 0.52 | 2.02 | -0.58 | -0.78 | 2.67 | 5.15 | 2.28 | 0.47 | 1.03 |
| Effective tax rate | 12.1% | 0% | 0% | 8.81% | 0% | 0% | 54.4% | 9.55% | 25.1% | 0% | 100% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.73 | 5.51 | 5.39 | 5.71 | 5.26 | 6.91 | 7.56 | 8.54 | 9.42 | 8.1 | 7.59 |
| EPS (basic) | 0.41 | -0.66 | -0.86 | 0.18 | -1.22 | -2.13 | 0.01 | 2.33 | 0.59 | -0.64 | -0.64 |
| EPS (diluted) | 0.41 | -0.66 | -0.86 | 0.18 | -1.22 | -2.13 | 0.01 | 2.33 | 0.59 | -0.64 | -0.22 |
| Book value per share | 11.1 | 10.5 | 9.91 | 9.88 | 8.6 | 6.59 | 5.05 | 4.23 | 6.1 | 4.93 | 1.88 |
| FCF per share | 0.87 | 0.57 | 1.25 | 1.02 | 0.51 | 1.3 | -0.18 | 1.47 | 1.57 | 1.29 | 1.47 |
| Cash per share | 0.73 | 0.75 | 0.21 | 1 | 1.76 | 2.4 | 2.88 | 0.89 | 1.12 | 0.69 | 0.95 |
| Capex per share | 0.84 | 0.8 | 0.66 | 0.98 | 1.2 | 1.12 | 2.16 | 2.15 | 1.02 | 0.01 | 0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 14.7% | 14.5% | 12.2% | 17.2% | 22.8% | 16.2% | 28.6% | 25.2% | 10.8% | 0.08% | 0.08% |
| Capex / operating cash flow | 45.4% | 47% | 41.3% | 46.7% | 84.2% | 87.5% | 163.2% | 52.1% | 46.9% | 0.31% | 0.31% |
| Payout ratio | 40.2% | -72.9% | -95.6% | 48.3% | -34% | -20.5% | 60.2% | 13.7% | 51.5% | -79.7% | 1.2K% |
| Dividend yield | 4.82% | 3.45% | 5.01% | 2.89% | 2.84% | 1.99% | 2.75% | 3.34% | — | 3.36% | 1.73% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.051 |
| Jun 1, 2026 | $0.051 |
| Feb 27, 2026 | $0.048 |
| — |
| FY21 | — | -$2.13 | — | — | $2.7B | — |
| FY20 | — | -$1.22 | — | — | $2.1B | — |
| FY19 | — | $0.18 | — | — | $2.3B | — |
| FY18 | — | -$0.86 | — | — | $2.2B | — |
| FY17 | — | -$0.66 | — | — | $2.3B | — |
| FY16 | — | $0.41 | — | — | $2.4B | — |
| 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 | $1B | $624M | $947M | $582M | $454.5M | $678M | $758M | $433M | $615M | $599M | $565M | $487M |
| YoY change | +9.47% | -26.9% | -13% | -6.88% | -55.3% | +8.65% | -20% | -25.6% | +35.3% | -11.7% | -25.5% | +12.5% |
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 | 305M | 314M | 89M | 411M | 703M | 947M | 1.1B | 348M | 337M | 205M |
| Receivables | 446M | 693M | 597M | 399M | 488M | 499M | 1.2B | 600M | 570M | 507M |
| Inventory | 213M | 219M | 242M | 251M | 238M | 167M | 157M | 157M | 134M | 111M |
| Total current assets | 1.6B | 1.7B | 1.3B | 1.3B | 1.9B | 2.2B | 3.7B | 1.6B | 1.8B | 1.3B |
| Property, plant & equipment | -2.5B | -3.2B | -3.7B | -3.8B | -6.5B | -7.3B | -6.9B | -7B | -8.6B | -8.9B |
| Goodwill & intangibles | 1.6B | 1.7B | 1.7B | 1.6B | 1.6B | 1.4B | 1.4B | 1.4B | 1.6B | 1.5B |
| Total assets | 11B | 10.3B | 9.4B | 9.5B | 9.7B | 9.2B | 10.7B | 8.7B | 9.5B | 8.7B |
| Accounts payable | 413M | 595M | 496M | 413M | 599M | 654M | 1.1B | 772M | 694M | 548M |
| Short-term debt | 639M | 747M | 148M | 513M | 105M | 844M | 194M | 535M | 1.3B | 925M |
| Total current liabilities | 1.2B | 1.6B | 880M | 1.1B | 935M | 1.9B | 2.9B | 1.7B | 2.6B | 1.8B |
| Long-term debt | 3.7B | 3B | 3.1B | 3B | 3.6B | 2.8B | 3.8B | 3.3B | 3.2B | 3.4B |
| Total liabilities | 6.3B | 5.9B | 5.3B | 5.4B | 6.3B | 6.6B | 8.8B | 7B | 7.7B | 7.2B |
| Shareholders' equity | 4.7B | 4.4B | 4.1B | 4.1B | 3.4B | 2.6B | 2B | 1.7B | 1.8B | 1.5B |
| Total debt | 4.4B | 3.7B | 3.3B | 3.5B | 3.7B | 3.6B | 4B | 3.8B | 4.6B | 4.3B |
| Net debt | 4.1B | 3.4B | 3.2B | 3.1B | 3B | 2.7B | 2.9B | 3.5B | 4.2B | 4.1B |
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 | 1.2B | 348M | 419M | 351M | 285.7M | 337M | 238M | 222M | 211M | 205M | 274M | 302M |
| Receivables | 617M | 600M | 467M | 456M | 557.8M | 570M | 619M | 560M | 601M | 507M | 457M | 659M |
| Inventory | 180M | 157M | 151M | 155M | 111.8M | 134M | 133M | 135M | 139M | 111M | 118M | 126M |
| Total current assets | 2.5B | 1.6B | 1.6B | 1.5B | 1.2B | 1.8B | 1.8B | 1.4B | 1.5B | 1.3B | 1.4B | 1.4B |
| Property, plant & equipment | 5.8B | -7B | 5.8B | 5.7B | 4B | -8.6B | 6B | 5.9B | 5.9B | -8.9B | 5.8B | 5.8B |
| Goodwill & intangibles | 1.4B | 1.4B | 1.4B | 1.4B | 953.2M | 1.6B | 1.6B | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B |
| Total assets | 9.5B | 8.7B | 8.8B | 8.5B | 6.2B | 9.5B | 9.5B | 8.9B | 8.9B | 8.7B | 8.8B | 8.8B |
| Accounts payable | 666M | 772M | 603M | 474M | 421M | 694M | 675M | 498M | 568M | 548M | 500M | 516M |
| Short-term debt | 529M | 535M | 1.3B | 882M | 916.8M | 1.3B | 928M | 918M | 919M | 925M | 935M | 936M |
| Total current liabilities | 1.6B | 1.7B | 2.3B | 1.8B | 1.6B | 2.6B | 2.1B | 1.8B | 1.9B | 1.8B | 1.8B | 1.7B |
| Long-term debt | 3.8B | 3.3B | 2.9B | 3.3B | 2.1B | 3.2B | 3.7B | 3.6B | 3.5B | 3.4B | 3.5B | 3.3B |
| Total liabilities | 6.9B | 7B | 6.8B | 6.6B | 4.8B | 7.7B | 7.7B | 7.3B | 7.3B | 7.2B | 7.3B | 7B |
| Shareholders' equity | 2.7B | 1.7B | 1.9B | 1.9B | 1.4B | 1.8B | 1.8B | 1.7B | 1.6B | 1.5B | 1.5B | 1.8B |
| Total debt | 4.3B | 3.8B | 4.2B | 4.2B | 3B | 4.6B | 4.6B | 4.5B | 4.4B | 4.3B | 4.5B | 4.2B |
| Net debt | 3.1B | 3.5B | 3.8B | 3.8B | 2.7B | 4.2B | 4.4B | 4.3B | 4.2B | 4.1B | 4.2B | 3.9B |
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 | 276M | -118M | -90M | 176M | -253M | -425M | 161M | 796M | 239M | -158M |
| Depreciation & amortization | 664M | 708M | 710M | 709M | 798M | 719M | 599M | 621M | 531M | 579M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 65M | -41M | -60M | 112M | 83M | 167M | -376M | 190M | -62M | -22M |
| Operating cash flow | 775M | 713M | 666M | 866M | 570M | 504M | 522M | 1.6B | 655M | 646M |
| Capital expenditure | -352M | -335M | -275M | -404M | -480M | -441M | -852M | -846M | -307M | -2M |
| Investing cash flow | -306M | 138M | -374M | -498M | -673M | -463M | -710M | -801M | -515M | -166M |
| Dividends paid | -111M | -86M | -86M | -85M | -86M | -87M | -97M | -109M | -123M | -126M |
| Share repurchases | 0 | 0 | -23M | -68M | -57M | -4M | -52M | -87M | -143M | -24M |
| Financing cash flow | -478M | -677M | -651M | -133M | 166M | -396M | 45M | -1.5B | -291M | -362M |
| Net change in cash | -9M | 174M | -359M | 235M | 63M | -355M | -143M | -654M | -151M | 118M |
| Free cash flow | 365M | 237M | 523M | 418M | 202M | 512M | -72M | 576M | 475M | 384M |
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 | 419M | -54M | 238M | 66M | -15.7M | -43M | 42M | -106M | -54M | -40M | 17M | 52M |
| Depreciation & amortization | 140M | 132M | 124M | 131M | 94.7M | 143M | 146M | 150M | 135M | 148M | 105M | 105M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | -111M |
| Operating cash flow | 587M | 80M | 364M | 212M | 66.3M | 48M | 153M | 157M | 251M | 231M | 123M | 62M |
| Capital expenditure | -164M | -233M | -67M | -57M | -52M | -110M | -32M | -2M | — | 1M | — | — |
| Investing cash flow | -221M | -206M | -57M | -44M | -64.1M | -102M | -142M | 19M | -51M | -25M | -64M | -19M |
| Dividends paid | -28M | -26M | -30M | -31M | -22.8M | -30M | -31M | -31M | -33M | -31M | -32M | -34M |
| Share repurchases | 0 | -14M | -32M | -58M | -17.1M | -29M | -3M | -21M | 0 | 0 | 0 | 0 |
| Financing cash flow | -175M | -977M | -114M | -133M | -62.7M | 44M | 38M | -115M | -164M | -121M | 38M | 32M |
| Net change in cash | 191M | -1.1B | 193M | 35M | -60.6M | -10M | 49M | 61M | 36M | 85M | 97M | 75M |
| Free cash flow | 513M | 72M | 175M | 47M | 108.3M | 101M | -27M | 79M | 196M | 137M | 94M | 17M |
| Aug 29, 2025 |
| $0.047 |
| May 30, 2025 | $0.047 |
| Feb 28, 2025 | $0.042 |
| Nov 29, 2024 | $0.0429 |
| Aug 30, 2024 | $0.0445 |