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 | $0.38 | $0.4 | +5.3% | — | $506.4M | — |
| Q1 26 | $0.22 | $0.25 | +13.6% | — | $457.6M | — |
| Q4 25 | $0.44 | $0.45 | +2.3% | — | $517.5M | — |
| Q2 25 | $0.24 | $0.35 | +45.8% | — | $474.2M | — |
| Q1 25 | $0.11 | $0.18 | +63.6% | — | $412.3M | — |
| Q4 24 | $0.42 | $0.42 | 0.0% | — | $494.7M | — |
| Q3 24 | $0.22 | $0.29 | +31.8% | — | $440.2M | — |
| Q2 24 | $0.11 | $0.15 | +36.4% | — | $425.2M | — |
| Q1 24 | — | $0.05 | — | — | $394.9M | — |
| Q4 23 | -$0.27 | -$0.3 | -11.1% | — | $526.7M | — |
| Q3 23 | $0.08 | $0.07 | -12.5% | — | $527.7M | — |
| Q2 23 | $0.19 | $0.19 | 0.0% | — | $589.1M | — |
| Q1 23 | $0.03 | $0.09 | +200.0% | — | $599.4M | — |
| Q4 22 | -$0.15 | -$0.15 | 0.0% | — | $665M | — |
| Q3 22 | $0.55 | $0.48 | -12.7% | — | $691.4M | — |
| Q2 22 | $0.64 | $0.66 | +3.1% | — | $713.6M | — |
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 | — | $1.17 | — | — | $1.9B | — |
| FY24 | — | $0.6 | — | — | $1.8B | — |
| FY23 | — | -$0.51 | — | — | $2.2B | — |
| FY22 | — | -$2.39 | — | — | $2.7B |
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 | $2.5B | $2.4B | $2.2B | $2.3B | $1.8B | $2.4B | $2.7B | $2.2B | $1.8B | $1.9B |
| YoY change | -7.32% | -5.8% | -4.71% | +1.54% | -21.2% | +34.8% | +11.2% | -16.5% | -21.8% | +6.8% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.5B | 2.4B | 2.2B | 2.3B | 1.8B | 2.4B | 2.7B | 2.2B | 1.8B | 1.9B |
| Cost of revenue | 1.5B | 1.4B | 1.3B | 1.3B | 1.1B | 1.4B | 1.6B | 1.4B | 973.5M | 987.6M |
| Gross profit | 959.9M | 914.4M | 921.3M | 923.8M | 735.6M | 1B | 1.1B | 872.5M | 781.5M | 886.7M |
| Gross margin | 38.5% | 38.9% | 41.1% | 40.6% | 41.1% | 42.6% | 39.9% | 38.9% | 44.5% | 47.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 754.1M | 706M | 654.1M | 669.3M | 639.4M | 817.8M | 906.4M | 856.2M | 690M | 729.9M |
| Operating expenses | 754.1M | 741.3M | 669.4M | 752.8M | 650.5M | 874.2M | 940.1M | 845.8M | 679.7M | 736.5M |
| Operating income | 205.8M | 173.1M | 251.9M | 171M | 85.1M | 155.7M | 130.3M | 26.7M | 101.8M | 150.2M |
| Operating margin | 8.25% | 7.37% | 11.2% | 7.52% | 4.75% | 6.45% | 4.85% | 1.19% | 5.8% | 8.01% |
| Non-operating income, net | -60.5M | -151.6M | — | 4.9M | -225.6M | -38M | -335.9M | -97.4M | 2.5M | 4.1M |
| Pretax income | 110.5M | -10.6M | 227.4M | 145.9M | -184.1M | 80.3M | -252.9M | -134.2M | 61.6M | 121.5M |
| Income tax | 23M | -9.9M | 27.1M | 17M | -45.5M | 13.3M | -63.8M | -95M | 10.1M | 20.5M |
| Net income | 87.5M | -700K | 200.3M | 128.9M | -138.6M | 67M | -189.1M | -39.2M | 51.5M | 101M |
| Net margin | 3.51% | -0.03% | 8.95% | 5.67% | -7.74% | 2.77% | -7.04% | -1.75% | 2.93% | 5.39% |
| EBITDA | 248.9M | 200.2M | 284M | 208.6M | 120M | 185.2M | 167.7M | 59.3M | 131.3M | 180.2M |
| EPS | 0.9 | 0 | 2.18 | 1.58 | -1.67 | 0.83 | -2.39 | -0.51 | 0.6 | 1.17 |
| Diluted EPS | 0.89 | 0 | 2.05 | 1.44 | -1.7 | 0.81 | -2.39 | -0.51 | 0.58 | 1.14 |
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 | 527.7M | 526.7M | 394.9M | 425.2M | 440.2M | 494.7M | 412.3M | 474.2M | 470.3M | 517.5M | 457.6M | 506.4M |
| Cost of revenue | 312.3M | 333.7M | 213.5M | 242M | 241M | 277M | 217.5M | 250.2M | 247.1M | 274.1M | 239.8M | 271.1M |
| Gross profit | 215.4M | 193M | 181.4M | 183.2M | 199.2M | 217.7M | 194.8M | 224M | 223.2M | 243.4M | 217.8M | 235.3M |
| Gross margin | 40.8% | 36.6% | 45.9% | 43.1% | 45.3% | 44% | 47.2% | 47.2% | 47.5% | 47% | 47.6% | 46.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 203.3M | 245.4M | 176.8M | 166.6M | 171.2M | 175.4M | 172M | 182.4M | 183.1M | 192.4M | 182.7M | 187.4M |
| Operating expenses | 205.6M | 263M | 178.4M | 150.9M | 172.5M | 177.9M | 175.1M | 183.3M | 183.6M | 194.5M | 183.9M | 188M |
| Operating income | 9.8M | -70M | 3M | 32.3M | 26.7M | 39.8M | 19.7M | 40.7M | 39.6M | 48.9M | 33.9M | 47.3M |
| Operating margin | 1.86% | -13.3% | 0.76% | 7.6% | 6.07% | 8.05% | 4.78% | 8.58% | 8.42% | 9.45% | 7.41% | 9.34% |
| Non-operating income, net | 15.1M | -116.2M | -5.3M | -2.4M | 12.3M | -2.1M | 1.5M | 1.4M | 1.6M | -400K | 200K | 600K |
| Pretax income | 9.4M | -202.3M | -14.3M | 18M | 29.4M | 28.5M | 13.2M | 33.6M | 33.1M | 40.3M | 27.6M | 40.8M |
| Income tax | 400K | -111.7M | -600K | 2.4M | 5.1M | 3.2M | 1M | 4.6M | 6.8M | 7.8M | 5.2M | 7.9M |
| Net income | 9M | -90.6M | -13.7M | 15.6M | 24.3M | 25.3M | 12.2M | 29M | 26.3M | 32.5M | 22.4M | 32.9M |
| Net margin | 1.71% | -17.2% | -3.47% | 3.67% | 5.52% | 5.11% | 2.96% | 6.12% | 5.59% | 6.28% | 4.9% | 6.5% |
| EBITDA | 16.6M | -60.5M | 10.9M | 39.3M | 36.6M | 44.5M | 27.3M | 48.5M | 49M | 54.1M | 39.3M | 53.2M |
| EPS | 0.11 | -1.15 | -0.18 | 0.17 | 0.29 | 0.31 | 0.13 | 0.33 | 0.31 | 0.39 | 0.24 | 0.38 |
| Diluted EPS | 0.11 | -1.15 | -0.19 | 0.17 | 0.28 | 0.29 | 0.13 | 0.32 | 0.3 | 0.38 | 0.24 | 0.37 |
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 | 2.1B | 3.1B | 2.9B | — | 2.6B | 2.4B | 861.2M | 705.9M | 1.8B | 1.5B | 1.6B |
| Enterprise value | 2.6B | 3.4B | 3.4B | — | 3.1B | 3.3B | 2.1B | 1.6B | 2.4B | 2B | 2.2B |
| Shares outstanding | 97.1M | 96.1M | 91.7M | 81.1M | 82.1M | 82M | 78.8M | 79.4M | 80.3M | 81.2M | 81.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.4 | — | 14.6 | — | — | 35.3 | — | — | 34.6 | 14.6 | 14.9 |
| P/S | 0.85 | 1.3 | 1.31 | — | 1.43 | 0.98 | 0.32 | 0.31 | 1.02 | 0.79 | 0.8 |
| P/B | 2.19 | 3.21 | 2.95 | — | 4.48 | 3.67 | 2.54 | 2.35 | 5.63 | 3.48 | 3.49 |
| EV/EBITDA | 10.4 | 16.8 | 11.8 | — | 25.9 | 18 | 12.4 | 27.2 | 18.5 | 11.3 | 11 |
| EV/Sales | 1.04 | 1.43 | 1.5 | — | 1.73 | 1.38 | 0.77 | 0.72 | 1.38 | 1.08 | 1.11 |
| Earnings yield | 4.1% | — | 6.85% | — | — | 2.84% | — | — | 2.89% | 6.85% | 6.69% |
| FCF yield | 11.3% | 5.56% | 2.59% | — | 11.6% | 2.93% | -25% | 15.2% | 8.97% | 8.52% | 8.37% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.98 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.5% | 38.9% | 41.1% | 40.6% | 41.1% | 42.6% | 39.9% | 38.9% | 44.5% | 47.3% | 46.5% |
| Operating margin | 8.25% | 7.37% | 11.2% | 7.52% | 4.75% | 6.45% | 4.85% | 1.19% | 5.8% | 8.01% | 9.85% |
| Net margin | 3.51% | -0.03% | 8.95% | 5.67% | -7.74% | 2.77% | -7.04% | -1.75% | 2.93% | 5.39% | 5.55% |
| ROE | 8.98% | -0.07% | 20.2% | 16.6% | -24.2% | 10.4% | -55.8% | -13.1% | 16.3% | 23.9% | 27.6% |
| ROA | 3.6% | -0.03% | 9.18% | 5.2% | -6.48% | 2.59% | -7.59% | -1.9% | 3.09% | 5.91% | 6.19% |
| ROIC | 11.4% | 13.8% | 15.6% | 9.58% | 7.65% | 8.09% | 8.36% | 2.21% | 8.85% | 12.8% | 12.9% |
| Return on tangible assets | 149.6% | -0.4% | -1.1K% | 54.3% | -40.5% | -59.7% | -22.5% | -4.96% | 12.5% | 23.6% | 26.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.09 | 2.97 | 1.83 | 1.23 | 2.23 | 1.19 | 1.14 | 1.18 | 1.29 | 1.4 | 1.55 |
| Quick ratio | 2.05 | 2.2 | 1.16 | 0.79 | 1.63 | 0.71 | 0.47 | 0.75 | 0.84 | 0.87 | 0.98 |
| Debt / equity | 0.84 | 0.82 | 0.58 | 1.26 | 1.55 | 1.74 | 3.98 | 3.63 | 2.52 | 1.8 | 1.59 |
| Debt / assets | 0.34 | 0.33 | 0.26 | 0.4 | 0.41 | 0.43 | 0.54 | 0.53 | 0.48 | 0.45 | 0.44 |
| Net debt / EBITDA | 1.81 | 1.51 | 1.5 | 3.83 | 4.5 | 5.19 | 7.27 | 15.3 | 4.92 | 3.08 | 3 |
| Interest coverage | 4.18 | 0.67 | 10.3 | 5.86 | -3.22 | 3.15 | -4.35 | -1.11 | 2.44 | 4.7 | 5.74 |
| Effective tax rate | 20.8% | 0% | 11.9% | 11.7% | 0% | 16.6% | 0% | 0% | 16.4% | 16.9% | 19.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 25.7 | 24.5 | 24.4 | 28 | 21.8 | 29.4 | 34.1 | 28.2 | 21.8 | 23.1 | 23.9 |
| EPS (basic) | 0.9 | 0 | 2.18 | 1.58 | -1.67 | 0.83 | -2.39 | -0.51 | 0.6 | 1.17 | 1.17 |
| EPS (diluted) | 0.89 | 0 | 2.05 | 1.44 | -1.7 | 0.81 | -2.39 | -0.51 | 0.58 | 1.14 | 1.28 |
| Book value per share | 10 | 9.94 | 10.8 | 9.59 | 6.98 | 7.86 | 4.3 | 3.78 | 3.94 | 5.21 | 5.47 |
| FCF per share | 2.48 | 1.77 | 0.83 | 2.32 | 3.64 | 0.84 | -2.73 | 1.35 | 1.99 | 1.55 | 2.13 |
| Cash per share | 3.81 | 5.01 | 1.56 | 2.23 | 4.23 | 1.97 | 1.67 | 2.25 | 1.89 | 2.54 | 1.93 |
| Capex per share | 0.57 | 0.34 | 0.24 | 0.42 | 0.13 | 0.21 | 0.46 | 0.18 | 0.25 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.22% | 1.38% | 0.97% | 1.51% | 0.58% | 0.73% | 1.36% | 0.65% | 1.15% | — | — |
| Capex / operating cash flow | 20.8% | 31% | 16.9% | 16.3% | 10.2% | 26.3% | -6.93% | 55.7% | 11.3% | — | — |
| Payout ratio | 26.9% | -3.3K% | 14.3% | 26.1% | -24.2% | 50% | -17.3% | -83.2% | 63.1% | 33% | 31.3% |
| Dividend yield | 1.1% | 0.75% | 0.98% | — | 1.31% | 1.42% | 3.81% | 4.62% | 1.82% | 2.26% | 2.11% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 1, 2026 | $0.10 |
| Apr 1, 2026 | $0.10 |
| Jan 2, 2026 | $0.10 |
| — |
| FY21 | — | $0.83 | — | — | $2.4B | — |
| FY20 | — | -$1.67 | — | — | $1.8B | — |
| FY19 | — | $1.58 | — | — | $2.3B | — |
| FY18 | — | $2.18 | — | — | $2.2B | — |
| FY17 | — | $0 | — | — | $2.4B | — |
| FY16 | — | $0.9 | — | — | $2.5B | — |
| 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 | $527.7M | $526.7M | $394.9M | $425.2M | $440.2M | $494.7M | $412.3M | $474.2M | $470.3M | $517.5M | $457.6M | $506.4M |
| YoY change | -23.7% | -20.8% | -34.1% | -27.8% | -16.6% | -6.08% | +4.41% | +11.5% | +6.84% | +4.61% | +11% | +6.79% |
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 | 369.8M | 481M | 143.1M | 180.6M | 347.4M | 161.7M | 131.5M | 179M | 152.1M | 206.3M |
| Receivables | 263.3M | 271.3M | 361.2M | 331.2M | 268.3M | 319.6M | 241.7M | 230.8M | 209.4M | 162.1M |
| Inventory | 348.7M | 276.7M | 317.6M | 348.2M | 243.1M | 365.5M | 745.2M | 373.6M | 240.6M | 274.2M |
| Total current assets | 1B | 1.1B | 867.7M | 967.1M | 904.2M | 903.7M | 1.3B | 1B | 688.5M | 729.4M |
| Property, plant & equipment | 21M | 33.2M | 22.1M | 178.6M | 147.5M | 145M | 189.1M | 104.5M | 95.8M | 71.3M |
| Goodwill & intangibles | 2.4B | 2.2B | 2.2B | 2.2B | 1.8B | 2.7B | 1.7B | 1.3B | 1.3B | 1.3B |
| Total assets | 2.4B | 2.4B | 2.2B | 2.5B | 2.1B | 2.6B | 2.5B | 2.1B | 1.7B | 1.7B |
| Accounts payable | 150.8M | 162.3M | 202.3M | 202.1M | 185M | 222.1M | 272.2M | 206M | 200.9M | 174.7M |
| Short-term debt | 40.4M | 38M | 132.5M | 406.6M | 44M | 273.3M | 474.1M | 349.7M | 113.7M | 110M |
| Total current liabilities | 333.7M | 362.3M | 473.1M | 787.4M | 406M | 759.6M | 1.1B | 869.4M | 533.1M | 521.1M |
| Long-term debt | 780.3M | 744.6M | 438M | 573.1M | 842.8M | 850M | 876.6M | 738.2M | 684M | 652M |
| Total liabilities | 1.5B | 1.4B | 1.2B | 1.7B | 1.6B | 1.9B | 2.2B | 1.8B | 1.4B | 1.3B |
| Shareholders' equity | 974.1M | 955.2M | 991.6M | 778.4M | 573M | 644.4M | 339M | 300M | 316.5M | 423.1M |
| Total debt | 820.7M | 782.6M | 570.5M | 979.7M | 886.8M | 1.1B | 1.4B | 1.1B | 797.7M | 762M |
| Net debt | 450.9M | 301.6M | 427.4M | 799.1M | 539.4M | 961.6M | 1.2B | 908.9M | 645.6M | 555.7M |
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 | 160.4M | 179M | 169.7M | 148.3M | 140.2M | 152.1M | 106.5M | 141M | 133.9M | 206.3M | 119.6M | 158.5M |
| Receivables | 272M | 230.8M | 231.2M | 272.2M | 244.4M | 209.4M | 239.2M | 255.4M | 210.8M | 162.1M | 185.5M | 221.1M |
| Inventory | 563.8M | 373.6M | 354.3M | 297.1M | 285.5M | 240.6M | 270.7M | 316M | 292.5M | 274.2M | 280.3M | 269.3M |
| Total current assets | 1.1B | 1B | 825.9M | 790.8M | 762.3M | 688.5M | 692.4M | 801.2M | 716.8M | 729.4M | 672.1M | 736.2M |
| Property, plant & equipment | 275.2M | 104.5M | 205.5M | 193.8M | 196.7M | 95.8M | 196.8M | 196.9M | 185.6M | 71.3M | 182.3M | 183.7M |
| Goodwill & intangibles | 1.5B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
| Total assets | 2.2B | 2.1B | 1.9B | 1.8B | 1.8B | 1.7B | 1.7B | 1.8B | 1.7B | 1.7B | 1.6B | 1.7B |
| Accounts payable | 197.2M | 206M | 202.3M | 181.6M | 230.4M | 200.9M | 174.6M | 228.6M | 149M | 174.7M | 138.9M | 189.7M |
| Short-term debt | 418.7M | 349.7M | 311.5M | 267.6M | 168.3M | 113.7M | 179.1M | 181.3M | 164.9M | 110M | 126.9M | 91.5M |
| Total current liabilities | 851.7M | 869.4M | 730.3M | 665.6M | 618.6M | 533.1M | 551.1M | 646.8M | 533.8M | 521.1M | 438.3M | 475.2M |
| Long-term debt | 857.6M | 738.2M | 708.5M | 699.5M | 690.5M | 684M | 681M | 679.2M | 657.2M | 652M | 658.2M | 653.9M |
| Total liabilities | 1.9B | 1.8B | 1.6B | 1.5B | 1.5B | 1.4B | 1.4B | 1.5B | 1.3B | 1.3B | 1.2B | 1.2B |
| Shareholders' equity | 362.7M | 300M | 260.1M | 270.4M | 296.7M | 316.5M | 320.8M | 357M | 391M | 423.1M | 433M | 468.4M |
| Total debt | 1.3B | 1.1B | 1B | 967.1M | 858.8M | 797.7M | 860.1M | 860.5M | 822.1M | 762M | 785.1M | 745.4M |
| Net debt | 1.1B | 908.9M | 850.3M | 818.8M | 718.6M | 645.6M | 753.6M | 719.5M | 688.2M | 555.7M | 665.5M | 586.9M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 87.5M | -700K | 200.3M | 128.9M | -138.6M | 67M | -189.1M | -39.2M | 51.5M | 101M |
| Depreciation & amortization | 43.5M | 37.2M | 31.5M | 32.7M | 32.8M | 33.2M | 34.6M | 35.1M | 26.2M | 25.9M |
| Stock-based compensation | 22.8M | 25.4M | 31.2M | 24.5M | 28.9M | 38.1M | 33.4M | 15.2M | 19.1M | 24.4M |
| Change in working capital | 99.8M | 80.2M | -155.3M | -3.3M | 216.3M | -88.4M | -274.4M | 168M | 82.6M | 8.8M |
| Operating cash flow | 265.3M | 104.4M | 128.4M | 211M | 101.3M | 67M | -526.9M | 26.2M | 179.1M | 140M |
| Capital expenditure | -55.3M | -32.4M | -21.7M | -34.4M | -10.3M | -17.6M | -36.5M | -14.6M | -20.2M | — |
| Investing cash flow | -38.4M | -1M | -22.2M | -61.5M | 6.1M | -437.3M | 54.6M | 171.6M | 86.8M | 600K |
| Dividends paid | -23.5M | -23M | -28.6M | -33.6M | -33.6M | -33.5M | -32.8M | -32.6M | -32.5M | -33.3M |
| Share repurchases | -52.7M | -51.5M | -174.7M | -319.2M | -21M | -39.6M | -81.3M | 0 | 0 | -14.5M |
| Financing cash flow | -82M | -119.4M | -456.2M | -606.1M | -1.1B | -282.8M | -634.3M | -989.4M | -921.3M | -575.9M |
| Net change in cash | 144.9M | -16M | -350M | -456.6M | -954.4M | -653.1M | -1.1B | -791.6M | -655.4M | -435.3M |
| Free cash flow | 241M | 170.3M | 75.8M | 188.2M | 298.8M | 69.2M | -215.4M | 107.2M | 159.9M | 125.5M |
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 | 9M | -90.6M | -13.7M | 15.6M | 24.3M | 25.3M | 12.2M | 28M | 26.3M | 32.5M | 22.4M | 32.9M |
| Depreciation & amortization | 9.2M | 8.8M | 7.1M | 6.2M | 6.1M | 6.8M | 6.1M | 6.4M | 7.8M | 5.6M | 5.2M | 5.3M |
| Stock-based compensation | 4M | 3.4M | 4.1M | 5.7M | 5.2M | 4.1M | 5.7M | 6.9M | 5.8M | 6M | 5.8M | 6.6M |
| Change in working capital | -14.5M | 166.1M | -27.6M | 28.4M | 35.8M | 50.3M | -100.9M | 8.8M | -2.7M | 106M | -115.2M | 49.1M |
| Operating cash flow | -21.3M | 6.3M | -42.7M | 27.9M | 117M | 81.2M | -83.6M | 44.6M | 33M | 146.2M | -83.2M | 86.6M |
| Capital expenditure | -4.3M | 3.9M | -5.1M | -3M | -4.1M | -8M | -7.6M | — | — | — | — | — |
| Investing cash flow | 49.2M | 55.4M | 85.4M | 4.5M | 5.2M | -8.3M | -7.9M | -600K | 1.9M | -400K | -200K | -300K |
| Dividends paid | -8.1M | -8.1M | -8.1M | -8.1M | -8.2M | -8.1M | -8.5M | -8.2M | -8.3M | -8.3M | -8.7M | -8.3M |
| Share repurchases | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -170.7M | -277.8M | -212.9M | -203.7M | -265M | -239.7M | -36.7M | -99.5M | -229.3M | -195.9M | -137.8M | -164.7M |
| Net change in cash | -142.8M | -216.1M | -170.2M | -171.3M | -142.8M | -166.8M | -128.2M | -55.5M | -194.4M | -50.1M | -221.2M | -78.4M |
| Free cash flow | -43.2M | 118.7M | -42.3M | 23.7M | 104.1M | 74.4M | -91.4M | 41.2M | 30.1M | 145.6M | -84.9M | 84.2M |
| Oct 1, 2025 |
| $0.10 |
| Jul 1, 2025 | $0.10 |
| Apr 1, 2025 | $0.10 |
| Jan 2, 2025 | $0.10 |
| Oct 1, 2024 | $0.10 |
| Date | Ratio |
|---|---|
| Nov 4, 2013 | 2:1 |
| Feb 2, 2005 | 3:2 |
| May 27, 1997 | 3:2 |
| Aug 19, 1996 | 3:2 |
| May 16, 1995 | 3:2 |
| Apr 15, 1994 | 3:2 |
| Jul 28, 1981 | 3:2 |