Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-74.0%
Next ReportNov 04, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Jul 29, 2026
$0.89
$4.08
-78.2%
March 31, 2026
$6.12
$5.70
7.4%
Dec. 31, 2025
$-1.35
$6.78
-119.9%
Sept. 30, 2025
$14.52
$7.12
104.0%
June 30, 2025
$3.23
$5.76
-43.9%
March 31, 2025
$0.46
$8.58
-94.6%
Dec. 31, 2024
$-18.71
$9.70
-292.8%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.50B
$1.58B
$1.68B
$1.71B
$1.61B
$1.33B
$1.17B
$1.07B
$960M
$819M
$807M
$815M
SG&A Expense
$381M
$366M
$355M
$350M
$347M
$255M
$245M
$222M
$204M
$185M
$194M
$189M
Operating Expenses
$1.71B
$1.14B
$1.15B
$1.17B
$1.15B
$856M
$858M
$804M
$724M
$632M
$644M
$651M
Operating Income
$-207M
$442M
$527M
$539M
$457M
$469M
$310M
$268M
$236M
$187M
$164M
$164M
Interest Expense
·
·
$170M
$138M
$113M
$74M
$72M
$60M
$47M
$30M
$16M
·
Other Non-op
$31M
$-60M
$36M
$-40M
$-6M
$0
$-5M
$4M
$668.0K
$5M
$-232.0K
$74M
Pretax Income
$-306M
$244M
$411M
$375M
$337M
$379M
$234M
$212M
$190M
$162M
$147M
$238M
Income Tax
$-88M
$25M
$73M
$120M
$46M
$76M
$55M
$47M
$-45M
$62M
$55M
$91M
Net Income
$-356M
$14M
$225M
$213M
$292M
$304M
$179M
$165M
$235M
$100M
$92M
$147M
EPS (Basic)
$-63.21
$2.58
$39.76
$36.16
$48.49
$51.73
$31.45
$28.98
$41.40
$17.47
$15.69
$25.21
EPS (Diluted)
$-63.21
$2.57
$38.08
$34.73
$46.49
$51.27
$31.12
$28.77
$40.92
$17.38
$15.67
$25.21
Shares (Basic)
5,639,714
5,621,408
5,648,934
5,892,077
6,017,778
5,884,780
5,678,990
5,684,375
5,680,073
5,743,568
5,853,283
5,843,313
Shares (Diluted)
5,639,714
5,631,499
6,062,331
6,314,148
6,387,354
5,937,582
5,737,856
5,725,963
5,747,037
5,770,960
5,860,089
5,843,313
EBITDA
$131M
$784M
$870M
$889M
$796M
$735M
$527M
$466M
$418M
$330M
$302M
·
Balance Sheet29
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$153M
$154M
$190M
$215M
$389M
$575M
$125M
$264M
$162M
$138M
$119M
$6M
Receivables
·
·
·
$49M
$42M
$33M
$33M
$30M
$25M
$29M
$31M
$30M
Inventory
·
·
·
·
$0
·
·
·
·
·
·
·
Prepaid Expense
$95M
$68M
$58M
$57M
$32M
$18M
$16M
$13M
$11M
$11M
$11M
$13M
Other Current Assets
$3M
$2M
$3M
$7M
$9M
$4M
$4M
$6M
·
·
·
·
Current Assets
$307M
$279M
$342M
$347M
$501M
$673M
$181M
$318M
$224M
$186M
$165M
$50M
PP&E (Net)
·
·
·
·
·
$1.27B
$1.20B
$848M
$832M
$643M
$641M
$616M
PP&E (Gross)
·
·
·
·
·
$3.00B
$2.82B
$2.32B
$2.17B
$1.89B
$1.85B
$2.08B
Accum. Depreciation
·
·
·
·
·
$1.74B
$1.62B
$1.48B
$1.34B
$1.24B
$1.21B
$1.46B
Goodwill
$841M
$930M
$929M
$929M
$968M
$431M
$430M
$172M
$172M
$85M
$85M
$85M
Intangibles
$1.97B
$2.53B
$2.60B
$2.67B
$2.86B
$1.28B
$1.31B
$954M
$966M
$497M
$497M
$497M
Other Non-current Assets
$69M
$178M
$63M
$75M
$42M
$34M
$27M
$11M
$11M
$9M
$11M
$13M
Total Assets
$5.59B
$6.53B
$6.76B
$6.89B
$6.95B
$4.49B
$3.15B
$2.30B
$2.20B
$1.42B
$1.40B
$1.26B
Accounts Payable
$28M
$32M
$45M
$40M
$203M
$174M
$137M
$94M
$22M
$17M
$31M
$17M
Current Liabilities
$759M
$214M
$203M
$244M
$269M
$222M
$190M
$134M
$147M
$111M
$127M
$96M
Capital Leases
$4M
$5M
$7M
$7M
·
·
·
·
·
·
·
·
Deferred Tax
$770M
$914M
$951M
$960M
$854M
$367M
$303M
$242M
$207M
$285M
$277M
$291M
Other Non-current Liabilities
$25M
$30M
$170M
$192M
$157M
$101M
$27M
$10M
$13M
$277.0K
$90.0K
$37.0K
Total Liabilities
$4.15B
$4.73B
$4.95B
$5.15B
$5.16B
$2.99B
$2.31B
$1.53B
$1.53B
$952M
$963M
$409M
Long-term Debt
$3.21B
$3.61B
$3.68B
$3.84B
$3.88B
$2.19B
$1.75B
$1.18B
$1.19B
$545M
$536M
·
Total Debt
·
·
·
·
·
·
·
$21M
$14M
$6M
$549M
·
Common Stock
$62.0K
$62.0K
$62.0K
$62.0K
$62.0K
$62.0K
$59.0K
$59.0K
$59.0K
$59.0K
$59.0K
$58.0K
Paid-in Capital
$682M
$639M
$608M
$578M
$556M
$536M
$51M
$39M
$28M
$18M
$5M
·
Retained Earnings
$1.33B
$1.71B
$1.76B
$1.60B
$1.46B
$1.23B
$980M
$850M
$728M
$527M
$447M
$1.33B
Treasury Stock
$602M
$600M
$597M
$495M
$136M
$128M
$122M
$114M
$80M
$75M
$16M
·
AOCI
$19M
$48M
$37M
$50M
$-83M
$-141M
$-68M
$-96.0K
$-352.0K
$-446.0K
$-557.0K
·
Stockholders' Equity
$1.43B
$1.80B
$1.81B
$1.74B
$1.79B
$1.50B
$842M
$775M
$676M
$473M
$453M
$863M
Liabilities + Equity
$5.59B
$6.53B
$6.76B
$6.89B
$6.95B
$4.49B
$3.15B
$2.30B
$2.20B
$1.42B
$1.40B
$1.26B
Shares Outstanding
5,635,219
5,619,365
5,616,987
5,766,011
6,046,362
6,027,704
5,715,377
5,703,402
5,731,442
5,708,223
5,833,442
5,843,313
Cash Flow18
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$339M
$342M
$343M
$350M
$339M
$266M
$217M
$198M
$182M
$148M
$145M
$134M
Stock-based Comp
$43M
$32M
$29M
$23M
$20M
$15M
$12M
$10M
$11M
$12M
$9M
$2M
Deferred Tax
$-135M
$-40M
$-5M
$61M
$29M
$87M
$50M
$35M
$-87M
$-2M
$-12M
$4M
Amort. of Intangibles
$61M
$66M
$74M
$84M
$75M
$46M
$19M
$12M
$8M
$100.0K
$100.0K
$200.0K
Other Non-cash
$674M
$317M
$72M
$64M
$24M
$-97M
$34M
$66.0K
$-16M
$-1M
$19M
·
Operating Cash Flow
$563M
$664M
$663M
$738M
$704M
$574M
$492M
$408M
$324M
$257M
$252M
$206M
CapEx
$285M
$286M
$371M
$414M
$392M
$293M
$262M
$218M
$179M
$131M
$172M
$166M
Investing Cash Flow
$-154M
$-564M
$-342M
$-448M
$-2.47B
$-955M
$-1.13B
$-214M
$-891M
$-142M
$-161M
·
Debt Issued
$0
$175M
$638M
$0
$1.70B
$1.05B
$1.27B
$0
$750M
·
$541M
·
Net Debt Issued
$-390M
$-64M
$-170M
$-39M
$1.67B
$438M
$572M
$-14M
$649M
$-4M
$540M
·
Stock Repurchased
$0
$0
$100M
$353M
$0
$0
$5M
$27M
$528.0K
$56M
$16M
·
Net Stock Activity
$0
$0
$-100M
$-353M
$0
$0
$-5M
$-27M
$-528.0K
$-56M
$-16M
·
Dividends Paid
$17M
$68M
$66M
$66M
$63M
$57M
$49M
$43M
$37M
$34M
$9M
·
Financing Cash Flow
$-410M
$-136M
$-346M
$-463M
$1.58B
$830M
$504M
$-91M
$590M
$-97M
$22M
·
Net Change in Cash
$-862.0K
$-37M
$-25M
$-174M
$-186M
$450M
$-139M
$102M
$24M
$19M
$113M
$172.0K
Taxes Paid
$45M
$82M
$92M
$23M
$-1M
$28M
$-4M
$2M
$60M
·
·
·
Free Cash Flow
$278M
$378M
$292M
$324M
$312M
$281M
$229M
$190M
$145M
$126M
$90M
·
Levered FCF
·
·
$152M
$233M
$214M
$222M
$175M
$143M
$87M
$108M
$80M
·
Profitability7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-13.8%
28.0%
31.4%
31.6%
28.4%
35.4%
26.6%
25.0%
24.6%
23.0%
20.0%
·
Net Margin
-23.7%
0.92%
13.4%
13.7%
18.2%
23.0%
15.3%
15.4%
24.4%
12.1%
11.0%
·
Pretax Margin
-20.4%
15.5%
24.5%
22.0%
21.0%
28.6%
20.0%
19.8%
19.8%
19.9%
18.0%
·
EBITDA Margin
8.7%
49.6%
51.8%
52.1%
49.5%
55.5%
45.1%
43.4%
43.5%
40.3%
37.5%
·
ROA
-5.9%
0.22%
·
3.4%
5.1%
8.0%
6.6%
7.3%
12.9%
7.1%
6.7%
·
ROE
-25.7%
0.79%
·
12.9%
16.6%
21.1%
22.1%
21.7%
40.9%
21.8%
21.0%
·
ROIC
-10.3%
22.1%
·
20.3%
22.0%
25.1%
28.2%
26.2%
42.4%
24.8%
10.1%
·
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.4
1.3
·
1.4
1.9
3.0
1.0
2.4
1.4
1.7
1.3
·
Quick Ratio
0.2
0.7
·
1.1
1.6
2.7
0.8
2.2
1.2
1.5
0.3
·
Debt / Equity
·
·
·
·
·
·
·
0.0
0.0
0.0
1.3
·
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
1.3
·
Interest Coverage
·
·
3.1
3.9
4.0
6.4
4.3
4.4
5.0
6.2
10.1
·
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.2
0.2
·
0.2
0.3
0.3
0.4
0.5
0.5
0.6
0.6
·
Receivables Turnover
·
·
·
37.5
43.0
40.0
36.7
40.4
25.0
27.5
25.1
·
Per Share7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$254.41
$319.61
·
$304.89
$296.56
$248.07
$147.25
$135.95
$117.15
$79.62
$74.50
·
Revenue / Share
$266.22
$261.70
$276.80
$270.19
$251.41
$223.19
$203.56
$187.27
$167.05
$142.03
$137.76
·
Cash Flow / Share
$99.89
$110.03
$109.39
$116.89
$110.27
$96.73
$85.70
$71.21
$56.46
$43.64
$42.05
·
Cash / Share
$27.11
$27.34
·
$37.31
$64.30
$95.38
$21.92
$46.31
$28.22
$24.18
·
·
Dividend / Share
$2.95
$11.80
$11.60
$11.20
·
·
·
·
·
·
·
·
Dividend Paid / Share
·
·
$11.60
$11.20
$10.50
·
$8.50
$7.50
·
·
·
·
EPS (TTM)
$-63.21
$2.57
$38.08
$34.73
$46.49
$51.27
$31.12
$28.77
$40.92
$17.38
$15.67
·
Growth Rates8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-5.0%
-5.9%
-1.6%
6.2%
21.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-4.2%
-0.55%
8.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
2.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
-93.2%
9.7%
-25.3%
-9.3%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
-61.9%
-9.4%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
-93.5%
5.4%
-27.0%
-4.1%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-63.2%
-9.6%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-21.2%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.50B
$1.58B
$1.68B
$1.71B
$1.61B
$1.33B
$1.17B
$1.07B
$960M
$819M
$807M
·
Net Income TTM
$-356M
$14M
$225M
$213M
$292M
$304M
$179M
$165M
$235M
$100M
$92M
·
Market Cap
$636M
$2.03B
·
$4.10B
$10.66B
$13.43B
$8.51B
$4.68B
$4.03B
$3.55B
$2.53B
·
Enterprise Value
·
·
·
·
·
·
·
$4.43B
$3.88B
$3.42B
·
·
P/E
-1.8
140.9
14.6
20.5
37.9
43.5
47.8
28.5
17.2
35.8
27.7
·
P/S
0.4
1.3
·
2.4
6.6
10.1
7.3
4.4
4.2
4.3
3.1
·
P/B
0.4
1.1
·
2.3
5.9
9.0
10.1
6.0
6.0
7.8
5.8
·
P / Cash Flow
1.1
3.1
·
5.6
15.1
23.4
17.3
11.5
12.4
14.1
10.3
·
P / FCF
2.3
5.4
·
12.7
34.1
47.8
37.1
24.6
27.8
28.1
28.1
·
EV / EBITDA
·
·
·
·
·
·
·
9.5
9.3
10.3
·
·
EV / FCF
·
·
·
·
·
·
·
23.3
26.8
27.1
·
·
EV / Revenue
·
·
·
·
·
·
·
4.1
4.0
4.2
·
·
Dividend Yield
2.7%
3.3%
·
1.6%
0.60%
0.42%
0.57%
0.92%
0.92%
0.97%
0.35%
·
Earnings Yield
-56.0%
0.71%
6.8%
4.9%
2.6%
2.3%
2.1%
3.5%
5.8%
2.8%
3.6%
·
Payout Ratio
-4.8%
468.9%
29.5%
28.3%
21.7%
18.6%
27.2%
26.0%
15.9%
34.8%
9.9%
·
Annual Payout
$17M
$68M
$66M
$66M
$63M
$57M
$49M
$43M
$37M
$34M
$9M
·
Income Statement14
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue
$349M
$353M
$364M
$376M
$381M
$381M
$387M
$394M
$394M
$404M
$412M
$420M
$424M
$422M
$426M
$425M
SG&A Expense
$88M
$87M
$93M
$101M
$92M
$95M
$96M
$88M
$91M
$90M
$89M
$93M
$86M
$87M
$86M
$86M
Operating Expenses
$874M
$266M
$272M
$281M
$870M
$285M
$286M
$283M
$284M
$284M
$285M
$288M
$289M
$290M
$287M
$297M
Operating Income
$-525M
$87M
$92M
$95M
$-489M
$96M
$102M
$110M
$110M
$120M
$127M
$133M
$135M
$132M
$139M
$128M
Interest Expense
·
·
·
·
·
·
·
·
·
$36M
·
$43M
$43M
$37M
·
$36M
Other Non-op
$-432M
$23M
$-28M
$72M
$-11M
$-1M
$-57M
$5M
$-641.0K
$-7M
$67M
$-25M
$-7M
$1M
$-137M
$834.0K
Pretax Income
$-990M
$79M
$34M
$135M
$-535M
$60M
$11M
$81M
$75M
$77M
$157M
$69M
$90M
$96M
$-23M
$92M
Income Tax
$-110M
$19M
$4M
$26M
$-118M
$203.0K
$-22M
$16M
$14M
$18M
$20M
$17M
$17M
$19M
$33M
$19M
Net Income
$-1.16B
$36M
$-8M
$87M
$-438M
$3M
$-105M
$44M
$38M
$37M
$103M
$30M
$44M
$47M
$-98M
$61M
EPS (Basic)
$-204.35
$6.29
$-1.30
$15.33
$-77.70
$0.46
$-18.72
$7.86
$6.79
$6.65
$18.40
$5.40
$7.81
$8.15
$-16.07
$10.47
EPS (Diluted)
$-204.35
$6.12
$-0.49
$14.52
$-77.70
$0.46
$-18.05
$7.58
$6.58
$6.46
$17.40
$5.29
$7.54
$7.85
$-14.76
$10.01
Shares (Basic)
5,698,814
5,685,897
·
5,642,948
5,636,683
5,633,810
·
5,622,512
5,620,592
5,618,745
·
5,611,278
5,660,751
5,718,745
·
5,836,731
Shares (Diluted)
5,698,814
6,083,488
·
6,068,638
5,636,683
5,644,766
·
6,037,624
6,029,382
6,026,462
·
6,026,285
6,070,996
6,128,594
·
6,261,257
EBITDA
$-525M
$169M
·
$95M
$-489M
$181M
·
$110M
$110M
$206M
·
$133M
$135M
$218M
·
$128M
Balance Sheet25
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$166M
$166M
$153M
$167M
$153M
$149M
$154M
$227M
$202M
$211M
·
$240M
$161M
$203M
·
$256M
Receivables
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$48M
Inventory
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$5M
Prepaid Expense
$62M
$84M
$95M
$73M
$77M
$85M
$68M
$50M
$71M
$76M
·
$68M
$80M
$81M
·
$61M
Other Current Assets
$6M
$5M
$3M
$5M
$3M
$3M
$2M
$3M
$3M
$4M
·
$4M
$8M
$14M
·
$10M
Current Assets
$284M
$300M
$307M
$301M
$287M
$282M
$279M
$335M
$339M
$347M
·
$394M
$315M
$330M
·
$382M
Goodwill
$769M
$841M
$841M
$841M
$841M
$930M
$930M
$929M
$929M
$929M
·
$929M
$929M
$929M
·
$929M
Intangibles
$1.41B
$1.95B
$1.97B
$1.99B
$2.00B
$2.52B
$2.53B
$2.55B
$2.56B
$2.58B
·
$2.61B
$2.63B
$2.65B
·
$2.69B
Other Non-current Assets
$83M
$71M
$69M
$132M
$130M
$156M
$178M
$56M
$82M
$82M
·
$102M
$79M
$56M
·
$88M
Total Assets
$4.62B
$5.53B
$5.59B
$5.69B
$5.77B
$6.42B
$6.53B
$6.66B
$6.71B
$6.74B
·
$6.91B
$6.88B
$6.88B
·
$6.93B
Accounts Payable
$26M
$33M
$28M
$34M
$30M
$34M
$32M
$33M
$33M
$37M
·
$43M
$34M
$34M
·
$193M
Current Liabilities
$597M
$171M
$759M
$781M
$777M
$775M
$214M
$360M
$187M
$187M
·
$218M
$194M
$189M
·
$269M
Capital Leases
$5M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$6M
$6M
·
$7M
$7M
$7M
·
·
Deferred Tax
$642M
$769M
$770M
$767M
$747M
$891M
$914M
$917M
$941M
$951M
·
$974M
$973M
$965M
·
$934M
Other Non-current Liabilities
$30M
$22M
$25M
$27M
$28M
$29M
$30M
$31M
$183M
$175M
·
$237M
$216M
$199M
·
$65M
Total Liabilities
$4.30B
$4.05B
$4.15B
$4.26B
$4.44B
$4.65B
$4.73B
$4.78B
$4.83B
$4.89B
·
$5.11B
$5.12B
$5.14B
·
$5.04B
Long-term Debt
$3.06B
$3.12B
$3.21B
$3.30B
$3.50B
$3.57B
·
$3.51B
$3.57B
$3.62B
·
$3.73B
$3.78B
$3.84B
·
$3.86B
Common Stock
$62.0K
$62.0K
$62.0K
$62.0K
$62.0K
$62.0K
$62.0K
$62.0K
$62.0K
$62.0K
·
$62.0K
$62.0K
$62.0K
·
$62.0K
Paid-in Capital
$694M
$688M
$682M
$672M
$661M
$651M
$639M
$631M
$622M
$615M
·
$600M
$590M
$584M
·
$573M
Retained Earnings
$206M
$1.37B
$1.33B
$1.34B
$1.26B
$1.69B
$1.71B
$1.83B
$1.80B
$1.78B
·
$1.73B
$1.70B
$1.67B
·
$1.72B
Treasury Stock
$603M
$603M
$602M
$602M
$602M
$602M
$600M
$600M
$600M
$599M
·
$597M
$580M
$539M
·
$448M
AOCI
$30M
$24M
$19M
$20M
$23M
$33M
$48M
$23M
$54M
$55M
·
$72M
$54M
$32M
·
$55M
Stockholders' Equity
$326M
$1.48B
$1.43B
$1.43B
$1.34B
$1.78B
$1.80B
$1.88B
$1.88B
$1.85B
$1.81B
$1.80B
$1.77B
$1.74B
$1.74B
$1.90B
Liabilities + Equity
$4.62B
$5.53B
$5.59B
$5.69B
$5.77B
$6.42B
$6.53B
$6.66B
$6.71B
$6.74B
·
$6.91B
$6.88B
$6.88B
·
$6.93B
Shares Outstanding
5,673,367
5,672,182
5,635,219
5,635,043
5,628,764
5,627,527
5,619,365
5,619,077
5,619,200
5,619,098
5,616,987
5,616,921
5,641,056
5,700,002
5,766,011
5,827,960
Cash Flow17
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
D&A
$82M
$82M
$84M
$83M
$86M
$85M
$86M
$85M
$85M
$86M
$87M
$83M
$87M
$85M
$87M
$87M
Stock-based Comp
$5M
$8M
$10M
$11M
$10M
$11M
$9M
$8M
$7M
$7M
$8M
$10M
$6M
$6M
$5M
$6M
Amort. of Intangibles
$14M
$14M
$15M
$15M
$16M
$16M
$17M
$17M
$16M
$16M
$19M
$18M
$18M
$18M
$22M
$21M
Other Non-cash
·
$-8M
·
·
·
$17M
·
·
·
$34M
·
·
·
$13M
·
·
Operating Cash Flow
$121M
$118M
$146M
$157M
$145M
$116M
$168M
$176M
$156M
$165M
$152M
$180M
$170M
$162M
$168M
$217M
CapEx
$74M
$68M
$74M
$72M
$68M
$71M
$72M
$77M
$72M
$66M
$116M
$78M
$82M
$96M
$107M
$101M
Investing Cash Flow
$-78M
$-24M
$-76M
$52M
$-74M
$-57M
$-322M
$-79M
$-93M
$-70M
$-129M
$-13M
$-99M
$-101M
$-133M
$-100M
Debt Issued
$0
$575M
·
·
$0
$0
$175M
$0
$0
$0
$0
$0
$0
$638M
$0
$0
Net Debt Issued
·
$-81M
·
·
·
$-45M
·
·
·
$-55M
·
·
·
$-5M
·
·
Stock Repurchased
·
·
·
·
·
·
$0
$0
$0
$0
$0
$16M
$41M
$42M
$46M
$115M
Net Stock Activity
·
·
·
·
·
·
·
·
·
$0
·
·
·
$-42M
·
·
Dividends Paid
$0
$0
$0
$0
$0
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$16M
$16M
$17M
$17M
Financing Cash Flow
$-43M
$-81M
$-84M
$-195M
$-67M
$-64M
$82M
$-72M
$-72M
$-74M
$-72M
$-88M
$-113M
$-73M
$-76M
$-141M
Net Change in Cash
$590.0K
$13M
$-14M
$14M
$4M
$-5M
$-73M
$25M
$-9M
$20M
$-49M
$79M
$-42M
$-12M
$-41M
$-24M
Taxes Paid
$11M
$5M
$-949.0K
$2M
$22M
$22M
$6M
$23M
$26M
$26M
$16M
$15M
$18M
$43M
$5M
$-6M
Free Cash Flow
·
$50M
·
·
·
$45M
·
·
·
$99M
·
·
·
$66M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$71M
·
·
·
$34M
·
·
Profitability7
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Operating Margin
-150.4%
24.5%
·
25.2%
-128.4%
25.1%
·
28.0%
27.9%
29.6%
·
31.5%
31.9%
31.3%
·
30.1%
Net Margin
-333.8%
10.1%
·
23.0%
-114.9%
0.68%
·
11.2%
9.7%
9.2%
·
9.4%
13.0%
13.6%
·
16.6%
Pretax Margin
-283.8%
22.5%
·
35.8%
-140.3%
15.7%
·
20.7%
18.9%
19.0%
·
16.3%
21.2%
22.8%
·
21.8%
EBITDA Margin
-150.4%
47.9%
·
25.2%
-128.4%
47.6%
·
28.0%
27.9%
50.8%
·
31.5%
31.9%
51.6%
·
30.1%
ROA
-22.4%
0.60%
·
1.4%
-7.0%
0.04%
·
0.65%
0.56%
0.55%
·
0.57%
0.80%
0.83%
·
1.0%
ROE
-140.0%
2.2%
·
5.2%
-27.2%
0.14%
·
2.4%
2.1%
2.1%
·
2.1%
3.0%
3.1%
·
3.9%
ROIC
-143.0%
4.4%
·
5.3%
-28.5%
5.4%
·
4.7%
4.8%
5.0%
·
5.1%
5.9%
5.8%
·
5.1%
Liquidity & Solvency3
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
0.5
1.8
·
0.4
0.4
0.4
·
0.9
1.8
1.9
·
1.8
1.6
1.7
·
1.4
Quick Ratio
0.3
1.0
·
0.2
0.2
0.2
·
0.6
1.1
1.1
·
1.1
0.8
1.1
·
1.1
Interest Coverage
·
·
·
·
·
·
·
·
·
3.3
·
3.1
3.1
3.2
·
3.5
Efficiency2
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
8.6
Per Share7
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$57.53
$260.71
·
$254.09
$237.60
$315.50
·
$335.39
$334.61
$329.75
·
$320.95
$313.37
$305.72
·
$325.52
Revenue / Share
$61.23
$58.02
·
$61.96
$67.61
$67.43
·
$65.18
$65.42
$67.09
·
$69.75
$69.84
$68.84
·
$67.83
Cash Flow / Share
·
$19.43
·
·
·
$20.61
·
·
·
$27.34
·
·
·
$26.40
·
·
Cash / Share
$29.29
$29.20
·
$29.57
$27.16
$26.49
·
$40.33
$35.86
$37.50
·
$42.66
$28.49
$35.57
·
$43.88
Dividend / Share
·
·
$0.00
$0.00
$0.00
$2.95
$2.95
$2.95
$2.95
$2.95
·
·
·
·
·
·
Dividend Paid / Share
·
·
·
·
·
·
·
$2.95
$2.95
$2.95
·
$2.95
$2.85
$2.85
·
$2.85
EPS (TTM)
$-184.20
$-57.55
·
$-80.77
$-87.71
$-3.43
·
$38.02
$35.73
$36.69
·
$5.92
$10.64
$12.81
·
$56.86
Valuation (TTM)11
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$1.44B
$1.47B
·
$1.52B
$1.54B
$1.56B
·
$1.60B
$1.63B
$1.66B
·
$1.69B
$1.70B
$1.70B
·
$1.71B
Net Income TTM
$-1.05B
$-323M
·
$-454M
$-496M
$-20M
·
$223M
$209M
$215M
·
$23M
$54M
$70M
·
$358M
Market Cap
$301M
$517M
·
$998M
$764M
$1.50B
·
$1.97B
$1.99B
$2.38B
·
$3.46B
$3.71B
$4.00B
·
$4.97B
P/E
-0.3
-1.6
·
-2.2
-1.5
-77.5
·
9.2
9.9
11.5
·
104.0
61.8
54.8
·
15.0
P/S
0.2
0.4
·
0.7
0.5
1.0
·
1.2
1.2
1.4
·
2.0
2.2
2.4
·
2.9
P/B
0.9
0.3
·
0.7
0.6
0.8
·
1.0
1.1
1.3
·
1.9
2.1
2.3
·
2.6
P / Cash Flow
·
4.4
·
·
·
12.9
·
·
·
14.4
·
·
·
24.7
·
·
Dividend Yield
0.00%
0.00%
·
3.4%
6.7%
4.6%
·
3.5%
3.4%
2.8%
·
1.9%
1.8%
1.7%
·
1.3%
Earnings Yield
-346.8%
-63.1%
·
-45.6%
-64.6%
-1.3%
·
10.9%
10.1%
8.7%
·
0.96%
1.6%
1.8%
·
6.7%
Payout Ratio
·
0.00%
·
·
·
661.0%
·
·
·
45.1%
·
·
·
28.7%
·
·
Annual Payout
$0
$0
·
$34M
$51M
$68M
·
$68M
$67M
$67M
·
$66M
$66M
$66M
·
$66M
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2023-09-30
2023-06-30
Revenue
$1.50B
$1.58B
$1.68B
·
·
Operating Margin %
-13.8%
28.0%
31.4%
·
·
Net Income
$-356M
$14M
$225M
·
·
Diluted EPS
$-63.21
$2.57
$38.08
·
·
Metric
2025-12-31
2024-12-31
2023-12-31
2023-09-30
2023-06-30
Current Ratio
0.4
1.3
·
·
·
Quick Ratio
0.2
0.7
·
·
·
Metric
2025-12-31
2024-12-31
2023-12-31
2023-09-30
2023-06-30
Free Cash Flow
$278M
$378M
$292M
·
·
Institutional owners (13F)
168 filers
· $405.4M total
· As of June 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders168
Value held$405.4M
New positions14
Exited positions51
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
14 (-20 vs prior Q)
51 (+2 vs prior Q)
62 (0 vs prior Q)
49 (-14 vs prior Q)
-276K
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Company insiders
33 insiders
· 19 officers · 13 directors