10-Year Performance
Revenue, net income, margins and EPS trends
06
Revenue$2.72B2017-12-31 → 2025-12-31
EPS$0.282017-12-31 → 2025-12-31
Free Cash Flow$230M2019-12-31 → 2025-12-31
Net margin3.3%2019-12-31 → 2025-12-31
Valuation & Ratios07–12
Valuation
P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
NVST
5Y avg
Peer Median
Verdict
P/E (TTM)
40.45Y avg ≈16.5
≈16.5
28.6
Overvalued
P/S
1.45Y avg ≈1.9
≈1.9
3.7
Undervalued
P/B
1.25Y avg ≈1.3
≈1.3
5.9
Undervalued
EV / EBITDA
12.35Y avg ≈13.4
≈13.4
19.3
Undervalued
Price / FCF
16.75Y avg ≈24.1
≈24.1
·
·
Price / Cash Flow
13.95Y avg ≈17.6
≈17.6
23.9
Undervalued
EV / Revenue
1.55Y avg ≈2.0
≈2.0
·
·
EV / FCF
17.75Y avg ≈26.6
≈26.6
·
·
Price / Tangible Book
31.8
·
·
·
PEG Ratio
≈5.8
·
·
·
Peer median is calculated on a standardized basis per metric and may not always match the TTM/MRQ basis shown for this stock.
Profitability
Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
NVST
5Y avg
Peer Median
Verdict
Gross Margin (TTM)
55.2%5Y avg ≈56.0%
≈56.0%
59.6%
Weak
Operating Margin (TTM)
9.6%5Y avg ≈-1.5%
≈-1.5%
9.2%
Top tier
EBITDA Margin (TTM)
13.6%5Y avg ≈3.4%
≈3.4%
10.0%
Top tier
Pretax Margin (TTM)
8.2%5Y avg ≈-3.5%
≈-3.5%
9.0%
In line
Net Profit Margin (TTM)
3.3%5Y avg ≈-4.7%
≈-4.7%
6.2%
Top tier
ROA
0.85%5Y avg ≈-2.1%
≈-2.1%
-1.9%
Top tier
ROE
1.5%5Y avg ≈-4.7%
≈-4.7%
-11.5%
Top tier
ROIC
1.3%5Y avg ≈-2.4%
≈-2.4%
4.9%
Weak
Financial Health
Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
NVST
5Y avg
Peer Median
Verdict
Debt / Equity
0.55Y avg ≈0.4
≈0.4
0.3
Above avg
Current Ratio
2.45Y avg ≈1.9
≈1.9
3.6
Low liquidity
Quick Ratio
1.95Y avg ≈1.5
≈1.5
2.2
In line
Long-Term Debt / Equity
0.55Y avg ≈0.3
≈0.3
0.6
Low debt
Growth
Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
NVST
5Y avg
Peer Median
Verdict
Revenue YoY
8.3%5Y avg ≈7.7%
≈7.7%
·
·
Revenue CAGR 3Y
1.9%5Y avg ≈4.0%
≈4.0%
·
·
Revenue CAGR 5Y
7.1%
·
·
·
EPS CAGR 3Y
-41.1%
·
·
·
EPS CAGR 5Y
7.0%
·
·
·
Net Income CAGR 3Y
-42.2%
·
·
·
Net Income CAGR 5Y
7.1%
·
·
·
Per Share Metrics
EPS, book value per share, cash flow per share, dividend per share
Metric
5Y trend
NVST
5Y avg
Peer Median
Verdict
EPS (Diluted)
$0.285Y avg ≈$-0.71
≈$-0.71
·
·
Revenue / Share
$16.075Y avg ≈$14.92
≈$14.92
·
·
Cash Flow / Share
$1.635Y avg ≈$1.66
≈$1.66
·
·
Cash / Share
$7.405Y avg ≈$5.89
≈$5.89
·
·
Capital Efficiency
Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
NVST
5Y avg
Peer Median
Verdict
Asset Turnover
0.55Y avg ≈0.4
≈0.4
0.5
Weak
Inventory Turnover
4.75Y avg ≈4.3
≈4.3
4.7
In line
Receivables Turnover
6.95Y avg ≈7.0
≈7.0
6.5
Top tier
Revenue / Employee
≈$226.6K
·
·
·
value · ≈ 5Y avg · industry median · verdict relative to median
Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise14.4%
Next ReportOct 27, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Jul 29, 2026
$0.41
$0.34
19.9%
March 31, 2026
$0.36
$0.32
12.9%
Dec. 31, 2025
$0.38
$0.33
15.4%
Sept. 30, 2025
$0.32
$0.28
14.7%
June 30, 2025
$0.26
$0.24
8.8%
March 31, 2025
$0.24
$0.21
14.6%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
$2.72B
$2.51B
$2.57B
$2.57B
$2.51B
$1.93B
$2.28B
$2.84B
Cost of Revenue
$1.23B
$1.14B
$1.13B
$1.09B
$1.08B
$874M
$936M
$1.24B
Gross Profit
$1.49B
$1.37B
$1.44B
$1.47B
$1.43B
$1.05B
$1.35B
$1.60B
R&D Expense
$114M
$99M
$94M
$100M
$100M
$87M
$133M
$172M
SG&A Expense
$1.16B
$1.16B
$1.06B
$1.06B
$1.02B
$925M
$980M
$1.13B
Operating Expenses
·
$2.27B
$2.18B
$2.13B
·
·
·
·
Operating Income
$216M
$-1.04B
$32M
$319M
$306M
$44M
$236M
$298M
Interest Expense
·
·
$63M
$38M
$54M
$62M
$4M
$0
Other Non-op
$-2M
$-100.0K
$-23M
$3M
$2M
$-1M
$2M
$3M
Pretax Income
$177M
$-1.08B
$-55M
$284M
$254M
$-20M
$234M
$301M
Income Tax
$130M
$34M
$45M
$46M
$-9M
$-62M
$50M
$70M
Net Income
$47M
$-1.12B
$-100M
$243M
$340M
$33M
$218M
$231M
EPS (Basic)
$0.28
$-6.50
$-0.60
$1.49
$2.11
$0.21
$1.60
$1.80
EPS (Diluted)
$0.28
$-6.50
$-0.60
$1.37
$1.92
$0.20
$1.60
$1.80
Shares (Basic)
168,000,000
172,200,000
166,900,000
162,900,000
161,200,000
159,600,000
136,200,000
127,900,000
Shares (Diluted)
169,200,000
172,200,000
166,900,000
177,600,000
177,600,000
164,100,000
136,400,000
127,900,000
EBITDA
$332M
$-915M
$167M
$457M
$424M
$166M
$406M
·
Balance Sheet26
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Cash & Equivalents
$1.21B
$1.07B
$940M
$607M
$1.07B
$889M
$211M
$0
Receivables
$430M
$363M
$408M
$394M
$332M
$302M
$444M
$460M
Inventory
$288M
$241M
$259M
$301M
$264M
$216M
$278M
$279M
Prepaid Expense
$97M
$115M
$137M
$123M
$154M
$70M
$69M
$48M
Current Assets
$2.03B
$1.79B
$1.74B
$1.42B
$1.84B
$1.59B
$1.00B
$787M
PP&E (Net)
$297M
$277M
$310M
$294M
$264M
$275M
$290M
$262M
PP&E (Gross)
$704M
$641M
$651M
$606M
$580M
$593M
$693M
$637M
Accum. Depreciation
$408M
$364M
$341M
$312M
$315M
$319M
$403M
$375M
Goodwill
$2.36B
$2.26B
$3.29B
$3.50B
$3.13B
$3.21B
$3.31B
$3.33B
Intangibles
$627M
$650M
$954M
$1.09B
$1.05B
$1.15B
$1.29B
$1.39B
Other Non-current Assets
$228M
$231M
$180M
$154M
$168M
$119M
$74M
$77M
Total Assets
$5.68B
$5.35B
$6.61B
$6.59B
$6.57B
$6.88B
$6.16B
$5.84B
Short-term Debt
$0
$116M
$115M
$510M
$432M
$887M
$4M
·
Current Liabilities
$853M
$879M
$781M
$1.24B
$1.21B
$1.68B
$709M
$641M
Capital Leases
$110M
$119M
$110M
$121M
$120M
$153M
$186M
$0
Other Non-current Liabilities
$161M
$140M
$142M
$151M
$304M
$347M
$399M
$374M
Long-term Debt
$1.45B
$1.39B
$1.51B
$1.38B
$1.32B
$1.79B
$1.32B
·
Total Debt
$1.45B
$1.39B
$1.51B
$1.38B
$1.32B
$1.79B
$1.32B
·
Common Stock
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$0
Paid-in Capital
$3.88B
$3.84B
$3.76B
$3.70B
$3.73B
$3.68B
$3.59B
$0
Retained Earnings
$-440M
$-487M
$631M
$731M
$467M
$126M
$93M
$0
Treasury Stock
$224M
$50M
·
·
·
·
·
·
AOCI
$-113M
$-371M
$-217M
$-225M
$-144M
$-92M
$-144M
$-78M
Stockholders' Equity
$3.11B
$2.93B
$4.17B
$4.21B
$4.06B
$3.72B
$3.54B
$4.82B
Liabilities + Equity
$5.68B
$5.35B
$6.61B
$6.59B
$6.57B
$6.88B
$6.16B
$5.84B
Shares Outstanding
163,800,000
172,200,000
173,300,000
163,700,000
162,000,000
160,200,000
158,700,000
100
Cash Flow15
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
D&A
$116M
$123M
$136M
$138M
$118M
$122M
$120M
$130M
Stock-based Comp
$38M
$35M
$31M
$30M
$28M
$23M
$18M
·
Amort. of Intangibles
$76M
$82M
$100M
$106M
$82M
$87M
$86M
$91M
Restructuring
$0
$0
$1M
$5M
$11M
$89M
$13M
$24M
Other Non-cash
$75M
$1.30B
$210M
$-229M
$-125M
$118M
$51M
·
Operating Cash Flow
$276M
$336M
$276M
$183M
$362M
$284M
$398M
$400M
CapEx
$45M
$34M
$58M
$76M
$55M
$48M
$78M
$72M
Investing Cash Flow
$-51M
$-55M
$-62M
$-657M
$263M
$-69M
$-78M
$-76M
Stock Issued
·
·
·
·
$0
$0
$643M
$0
Net Stock Activity
·
·
·
·
$0
$0
$643M
·
Financing Cash Flow
$-171M
$-104M
$119M
$12M
$-466M
$492M
$-108M
$-325M
Net Change in Cash
$143M
$129M
$333M
$-467M
$185M
$678M
$211M
$0
Taxes Paid
$80M
$33M
$99M
·
·
·
·
·
Free Cash Flow
$230M
$303M
$218M
$107M
$307M
$236M
$320M
·
Levered FCF
·
·
$102M
$75M
$251M
$305M
$317M
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Gross Margin
54.7%
54.7%
56.1%
57.4%
56.9%
50.7%
55.0%
·
Operating Margin
8.0%
-41.3%
1.2%
12.4%
12.2%
1.5%
10.1%
·
Net Margin
1.7%
-44.6%
-3.9%
9.5%
13.6%
1.5%
7.9%
·
Pretax Margin
6.5%
-43.2%
-2.1%
11.1%
10.1%
-1.3%
10.0%
·
EBITDA Margin
12.2%
-36.4%
6.5%
17.8%
16.9%
7.3%
14.8%
·
ROA
0.85%
-18.7%
-1.5%
3.7%
5.1%
0.51%
3.6%
·
ROE
1.5%
-37.2%
-2.4%
5.9%
8.8%
0.92%
5.2%
·
ROIC
1.3%
-24.7%
1.0%
4.8%
5.9%
-0.67%
4.5%
·
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Current Ratio
2.4
2.0
2.2
1.2
1.5
0.9
1.4
·
Quick Ratio
1.9
1.6
1.7
0.8
1.2
0.7
0.9
·
Debt / Equity
0.5
0.5
0.4
0.3
0.3
0.5
0.4
·
LT Debt / Equity
0.5
0.4
0.3
0.2
0.2
0.2
0.4
·
Interest Coverage
·
·
0.5
8.3
5.7
0.5
79.3
·
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Asset Turnover
0.5
0.4
0.4
0.4
0.4
0.4
0.5
·
Inventory Turnover
4.7
4.6
4.0
3.9
4.5
4.1
4.5
·
Receivables Turnover
6.9
6.5
6.4
7.1
7.9
5.7
6.1
·
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Book Value / Share
$18.96
$17.04
$24.34
$25.78
$25.11
$23.25
$22.31
·
Revenue / Share
$16.07
$14.58
$15.38
$14.47
$14.13
$13.91
$20.17
·
Cash Flow / Share
$1.63
$1.95
$1.65
$1.03
$2.04
$1.73
$2.91
·
Cash / Share
$7.40
$6.21
$5.48
$3.72
$6.64
$5.56
$1.33
·
EPS (TTM)
$0.28
$-6.50
$-0.60
$1.37
$1.92
$0.20
$1.60
·
Growth Rates9
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Revenue YoY
8.3%
-2.2%
-0.10%
2.4%
30.1%
·
·
·
Revenue CAGR 3Y
1.9%
0.02%
10.0%
·
·
·
·
·
Revenue CAGR 5Y
7.1%
·
·
·
·
·
·
·
EPS YoY
·
·
·
-28.6%
860.0%
·
·
·
EPS CAGR 3Y
-41.1%
·
·
·
·
·
·
·
EPS CAGR 5Y
7.0%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-28.6%
922.5%
·
·
·
Net Income CAGR 3Y
-42.2%
·
·
·
·
·
·
·
Net Income CAGR 5Y
7.1%
·
·
·
·
·
·
·
Valuation (TTM)14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Revenue TTM
$2.72B
$2.51B
$2.57B
$2.57B
$2.51B
$1.93B
$2.28B
·
Net Income TTM
$47M
$-1.12B
$-100M
$243M
$340M
$33M
$218M
·
Market Cap
$3.56B
$3.32B
$4.13B
$5.49B
$7.28B
$5.40B
$4.70B
·
Enterprise Value
$3.79B
$3.65B
$4.70B
$6.27B
$7.52B
$6.30B
$5.81B
·
P/E
77.5
-3.0
-40.1
24.6
23.5
168.7
18.5
·
P/S
1.3
1.3
1.6
2.1
2.9
2.8
2.1
·
P/B
1.1
1.1
1.0
1.3
1.8
1.5
1.3
·
P / Tangible Book
29.4
144.4
·
·
·
·
·
·
P / Cash Flow
12.9
9.9
15.0
30.1
20.1
19.0
11.8
·
P / FCF
15.4
11.0
19.0
51.4
23.7
22.8
14.7
·
EV / EBITDA
11.4
-4.0
28.1
13.7
17.7
38.0
14.3
·
EV / FCF
16.5
12.0
21.6
58.6
24.5
26.7
18.2
·
EV / Revenue
1.4
1.5
1.8
2.4
3.0
3.3
2.5
·
Earnings Yield
1.3%
-33.7%
-2.5%
4.1%
4.3%
0.59%
5.4%
·
Income Statement16
Metric
Trend
Q3 2026
Q2 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
$730M
$706M
$751M
$670M
$682M
$617M
$653M
$601M
$633M
$624M
$646M
$631M
$662M
$627M
$661M
$631M
Cost of Revenue
$324M
$315M
$340M
$300M
$312M
$281M
$280M
$284M
$306M
$267M
$310M
$268M
$284M
$264M
$295M
$266M
Gross Profit
$407M
$390M
$411M
$370M
$370M
$336M
$372M
$317M
$327M
$356M
$336M
$363M
$379M
$363M
$366M
$365M
R&D Expense
$30M
$30M
$32M
$28M
$28M
$25M
$27M
$26M
$24M
$23M
$20M
$22M
$27M
$24M
$25M
$26M
SG&A Expense
$296M
$298M
$305M
$284M
$295M
$272M
$300M
$271M
$302M
$285M
$260M
$258M
$273M
$266M
$254M
$264M
Operating Income
$80M
$62M
$73M
$58M
$46M
$39M
$46M
$21M
$-1.15B
$48M
$-203M
$83M
$79M
$72M
$88M
$74M
Interest Expense
·
·
·
·
·
·
·
·
·
$13M
·
$15M
$17M
$17M
·
$12M
Other Non-op
$3M
$-3M
$-5M
$1M
$2M
$-700.0K
$300.0K
$600.0K
$-1M
$100.0K
$2M
$-32M
$7M
$300.0K
$2M
$300.0K
Pretax Income
$74M
$52M
$58M
$50M
$41M
$29M
$36M
$10M
$-1.17B
$35M
$-215M
$36M
$69M
$56M
$76M
$63M
Income Tax
$21M
$14M
$25M
$80M
$14M
$11M
$35M
$1M
$-14M
$12M
$2M
$14M
$17M
$12M
$2M
$14M
Net Income
$54M
$39M
$33M
$-30M
$26M
$18M
$1M
$8M
$-1.15B
$24M
$-217M
$22M
$52M
$44M
$74M
$48M
EPS (Basic)
$0.33
$0.24
$0.20
$-0.18
$0.16
$0.10
$0.00
$0.05
$-6.69
$0.14
$-1.32
$0.13
$0.32
$0.27
$0.45
$0.29
EPS (Diluted)
$0.33
$0.23
$0.20
$-0.18
$0.16
$0.10
$0.00
$0.05
$-6.69
$0.14
$-1.26
$0.12
$0.29
$0.25
$0.42
$0.27
Shares (Basic)
161,900,000
163,900,000
·
166,100,000
169,000,000
172,400,000
·
172,200,000
172,100,000
171,900,000
·
168,200,000
164,000,000
163,600,000
·
163,100,000
Shares (Diluted)
164,100,000
166,400,000
·
166,100,000
169,900,000
173,600,000
·
172,900,000
172,100,000
173,400,000
·
175,200,000
176,300,000
177,400,000
·
176,900,000
EBITDA
$108M
$92M
·
$87M
$76M
$67M
·
$21M
$-1.15B
$48M
·
$83M
$79M
$72M
·
$74M
Balance Sheet26
Metric
Trend
Q3 2026
Q2 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
$1.13B
$1.08B
$1.21B
$1.13B
$1.11B
$1.08B
$1.07B
$991M
$1.04B
$948M
·
$824M
$652M
$585M
·
$568M
Receivables
$437M
$437M
$430M
$406M
$423M
$393M
$363M
$392M
$381M
$413M
·
$417M
$415M
$402M
·
$392M
Inventory
$291M
$300M
$288M
$291M
$282M
$261M
$241M
$266M
$264M
$267M
·
$279M
$297M
$307M
·
$291M
Prepaid Expense
$105M
$99M
$97M
$118M
$120M
$118M
$115M
$148M
$141M
$143M
·
$121M
$125M
$120M
·
$114M
Current Assets
$1.96B
$1.92B
$2.03B
$1.95B
$1.93B
$1.85B
$1.79B
$1.80B
$1.82B
$1.77B
·
$1.64B
$1.49B
$1.41B
·
$1.37B
PP&E (Net)
$296M
$299M
$297M
$288M
$287M
$280M
$277M
$292M
$291M
$306M
·
$304M
$300M
$298M
·
$277M
PP&E (Gross)
$714M
$716M
$704M
$691M
$680M
$654M
$641M
$656M
$640M
$651M
·
$635M
$627M
$617M
·
$588M
Accum. Depreciation
$419M
$418M
$408M
$403M
$393M
$375M
$364M
$364M
$349M
$345M
·
$331M
$327M
$320M
·
$311M
Goodwill
$2.35B
$2.36B
$2.36B
$2.36B
$2.37B
$2.30B
$2.26B
$2.33B
$2.28B
$3.26B
·
$3.46B
$3.49B
$3.51B
·
$3.40B
Intangibles
$613M
$633M
$627M
$646M
$666M
$650M
$650M
$696M
$698M
$919M
·
$1.00B
$1.04B
$1.07B
·
$1.06B
Other Non-current Assets
$230M
$224M
$228M
$249M
$265M
$245M
$231M
$251M
$219M
$174M
·
$153M
$152M
$158M
·
$173M
Total Assets
$5.60B
$5.58B
$5.68B
$5.64B
$5.66B
$5.47B
$5.35B
$5.51B
$5.44B
$6.56B
·
$6.68B
$6.61B
$6.58B
·
$6.41B
Short-term Debt
·
·
$0
$0
$0
$116M
$116M
$116M
$116M
$116M
·
$115M
$512M
$511M
·
$579M
Current Liabilities
$807M
$787M
$853M
$822M
$794M
$873M
$879M
$866M
$821M
$781M
·
$747M
$1.15B
$1.15B
·
$1.26B
Capital Leases
$113M
$111M
$110M
$118M
$115M
$114M
$119M
$117M
$104M
$108M
·
$112M
$117M
$121M
·
$123M
Other Non-current Liabilities
$164M
$161M
$161M
$170M
$171M
$148M
$140M
$150M
$148M
$137M
·
$150M
$153M
$151M
·
$221M
Long-term Debt
·
·
$1.45B
$1.45B
$1.45B
$1.41B
$1.39B
$1.42B
$1.50B
$1.51B
·
$1.50B
$1.39B
$1.38B
·
$1.43B
Total Debt
·
·
·
$1.45B
$1.45B
$1.41B
·
$1.42B
$1.50B
$1.51B
·
$1.50B
$1.39B
$1.38B
·
$1.43B
Common Stock
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
$2M
$2M
$2M
·
$2M
Paid-in Capital
$3.91B
$3.90B
$3.88B
$3.87B
$3.86B
$3.85B
$3.84B
$3.78B
$3.77B
$3.77B
·
$3.75B
$3.72B
$3.71B
·
$3.69B
Retained Earnings
$-348M
$-402M
$-440M
$-473M
$-443M
$-469M
$-487M
$-489M
$-497M
$655M
·
$849M
$827M
$775M
·
$658M
Treasury Stock
$334M
$274M
$224M
$199M
$156M
$73M
$50M
·
·
·
·
·
·
·
·
·
AOCI
$-150M
$-143M
$-113M
$-113M
$-124M
$-273M
$-371M
$-224M
$-302M
$-284M
·
$-307M
$-237M
$-211M
·
$-391M
Stockholders' Equity
$3.08B
$3.08B
$3.11B
$3.09B
$3.14B
$3.04B
$2.93B
$3.07B
$2.98B
$4.14B
$4.17B
$4.29B
$4.31B
$4.28B
·
$3.96B
Liabilities + Equity
$5.60B
$5.58B
$5.68B
$5.64B
$5.66B
$5.47B
$5.35B
$5.51B
$5.44B
$6.56B
·
$6.68B
$6.61B
$6.58B
·
$6.41B
Shares Outstanding
160,600,000
162,900,000
163,800,000
165,000,000
166,800,000
171,500,000
172,200,000
172,000,000
171,900,000
171,900,000
173,300,000
171,300,000
163,800,000
163,700,000
163,700,000
163,000,000
Cash Flow11
Metric
Trend
Q3 2026
Q2 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
$28M
$29M
$29M
$29M
$30M
$28M
$28M
$29M
$34M
$32M
·
·
·
·
·
·
Stock-based Comp
·
$10M
$10M
$10M
$10M
$7M
$9M
$10M
$5M
$11M
$4M
$6M
$5M
$15M
$7M
$7M
Restructuring
·
$0
·
·
$0
$200.0K
$0
$0
$200.0K
$-200.0K
$600.0K
$-17M
$-3M
$100.0K
$-12M
$7M
Other Non-cash
·
$-81M
·
·
·
$-53M
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
·
$-3M
$108M
$79M
$89M
$300.0K
$132M
$71M
$93M
$40M
$102M
$96M
$75M
$3M
$110M
$47M
CapEx
·
$12M
$16M
$11M
$12M
$6M
$9M
$7M
$7M
$11M
$8M
$18M
$14M
$18M
$17M
$27M
Investing Cash Flow
·
$-69M
$-16M
$-10M
$-17M
$-9M
$-7M
$-31M
$-6M
$-11M
$-13M
$-25M
$-3M
$-22M
$-1M
$-70M
Financing Cash Flow
·
$-46M
$-25M
$-42M
$-86M
$-18M
$-900.0K
$-100M
$300.0K
$-3M
$3M
$114M
$3M
$-2M
$-68M
$74M
Net Change in Cash
·
$-129M
$78M
$23M
$33M
$8M
$78M
$-45M
$88M
$8M
$116M
$172M
$66M
$-22M
$38M
$45M
Free Cash Flow
·
$-16M
·
·
·
$-6M
·
·
·
$29M
·
·
·
$-14M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$21M
·
·
·
$-28M
·
·
Profitability8
Metric
Trend
Q3 2026
Q2 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
Gross Margin
55.7%
55.3%
·
55.3%
54.2%
54.5%
·
52.8%
51.6%
57.1%
·
57.6%
57.2%
57.8%
·
57.8%
Operating Margin
11.0%
8.9%
·
8.6%
6.8%
6.3%
·
3.5%
-182.2%
7.7%
·
13.2%
11.9%
11.5%
·
11.8%
Net Margin
7.3%
5.5%
·
-4.5%
3.9%
2.9%
·
1.4%
-181.9%
3.8%
·
3.4%
7.8%
7.0%
·
7.5%
Pretax Margin
10.2%
7.4%
·
7.4%
6.0%
4.7%
·
1.6%
-184.2%
5.7%
·
5.7%
10.4%
8.9%
·
10.0%
EBITDA Margin
14.8%
13.0%
·
12.9%
11.2%
10.8%
·
3.5%
-182.2%
7.7%
·
13.2%
11.9%
11.5%
·
11.8%
ROA
·
·
·
-0.54%
0.48%
0.30%
·
0.13%
-19.1%
0.36%
·
0.33%
0.79%
0.67%
·
0.73%
ROE
·
·
·
-0.98%
0.86%
0.50%
·
0.22%
-31.6%
0.56%
·
0.52%
1.2%
1.1%
·
1.2%
ROIC
·
·
·
-0.77%
0.66%
0.54%
·
0.40%
-25.4%
0.57%
·
0.86%
1.1%
1.0%
·
1.1%
Liquidity & Solvency5
Metric
Trend
Q3 2026
Q2 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
·
·
·
2.4
2.4
2.1
·
2.1
2.2
2.3
·
2.2
1.3
1.2
·
1.1
Quick Ratio
·
·
·
1.9
1.9
1.7
·
1.6
1.7
1.7
·
1.7
0.9
0.9
·
0.8
Debt / Equity
·
·
·
0.5
0.5
0.5
·
0.5
0.5
0.4
·
0.3
0.3
0.3
·
0.4
LT Debt / Equity
·
·
·
0.5
0.5
0.4
·
0.4
0.5
0.3
·
0.3
0.2
0.2
·
0.2
Interest Coverage
·
·
·
·
·
·
·
·
·
3.7
·
5.4
4.5
4.3
·
6.4
Efficiency3
Metric
Trend
Q3 2026
Q2 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
Inventory Turnover
·
·
·
1.1
1.1
1.1
·
1.0
1.1
0.9
·
0.9
1.0
0.9
·
0.9
Receivables Turnover
·
·
·
1.7
1.7
1.5
·
1.5
1.6
1.5
·
1.6
1.7
1.7
·
1.8
Per Share5
Metric
Trend
Q3 2026
Q2 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
·
·
·
$18.72
$18.82
$17.70
·
$17.86
$17.32
$24.09
·
$25.06
$26.32
$26.14
·
$24.28
Revenue / Share
$4.45
$4.24
·
$4.03
$4.01
$3.55
·
$3.48
$3.68
$3.60
·
$3.60
$3.76
$3.54
·
$3.57
Cash Flow / Share
·
$-0.02
·
·
·
$0.00
·
·
·
$0.23
·
·
·
$0.02
·
·
Cash / Share
·
·
·
$6.87
$6.66
$6.28
·
$5.76
$6.03
$5.52
·
$4.81
$3.98
$3.57
·
$3.49
EPS (TTM)
$0.58
$0.41
·
$0.08
$0.31
$-6.54
·
$-7.76
$-7.69
$-0.71
·
$1.08
$1.23
$1.20
·
$1.44
Valuation (TTM)11
Metric
Trend
Q3 2026
Q2 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
$2.86B
$2.81B
·
$2.62B
$2.55B
$2.50B
·
$2.50B
$2.53B
$2.56B
·
$2.58B
$2.58B
$2.56B
·
$2.56B
Net Income TTM
$95M
$68M
·
$15M
$54M
$-1.12B
·
$-1.34B
$-1.32B
$-120M
·
$191M
$217M
$212M
·
$255M
Market Cap
·
·
·
$3.36B
$3.28B
$2.91B
·
$3.40B
$2.86B
$3.68B
·
$4.78B
$5.54B
$6.69B
·
$5.35B
Enterprise Value
·
·
·
$3.67B
$3.62B
$3.25B
·
$3.83B
$3.33B
$4.23B
·
$5.45B
$6.28B
$7.49B
·
$6.21B
P/E
47.6
63.0
·
254.4
63.5
-2.6
·
-2.5
-2.2
-30.1
·
25.8
27.5
34.1
·
22.8
P/S
·
·
·
1.3
1.3
1.2
·
1.4
1.1
1.4
·
1.8
2.1
2.6
·
2.1
P/B
·
·
·
1.1
1.0
1.0
·
1.1
1.0
0.9
·
1.1
1.3
1.6
·
1.4
P / Tangible Book
·
·
·
42.1
31.8
35.3
·
79.8
·
·
·
·
·
·
·
·
P / Cash Flow
·
·
·
·
·
9701.2
·
·
·
91.2
·
·
·
2158.7
·
·
EV / Revenue
·
·
·
1.4
1.4
1.3
·
1.5
1.3
1.7
·
2.1
2.4
2.9
·
2.4
Earnings Yield
2.1%
1.6%
·
0.39%
1.6%
-38.5%
·
-39.3%
-46.2%
-3.3%
·
3.9%
3.6%
2.9%
·
4.4%
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
2022-12-31
2021-12-31
Revenue
$2.72B
$2.51B
$2.57B
$2.57B
$2.51B
Gross Margin %
54.7%
54.7%
56.1%
57.4%
56.9%
Operating Margin %
8.0%
-41.3%
1.2%
12.4%
12.2%
Net Income
$47M
$-1.12B
$-100M
$243M
$340M
Diluted EPS
$0.28
$-6.50
$-0.60
$1.37
$1.92
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
0.5
0.5
0.4
0.3
0.3
Current Ratio
2.4
2.0
2.2
1.2
1.5
Quick Ratio
1.9
1.6
1.7
0.8
1.2
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$230M
$303M
$218M
$107M
$307M
Institutional owners (13F)
402 filers
· $5.4B total
· As of Sept. 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.
Holders402
Value held$5.4B
New positions51
Exited positions54
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
51 (-55 vs prior Q)
54 (+25 vs prior Q)
145 (+25 vs prior Q)
128 (+13 vs prior Q)
+12.2M
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.