Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement13
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$768M
$768M
$740M
$727M
$624M
$609M
$731M
$732M
$710M
$677M
$658M
$635M
SG&A Expense
$73M
$70M
$64M
$62M
$56M
$62M
$61M
$53M
$50M
$49M
$38M
$39M
Operating Expenses
$633M
$609M
$593M
$600M
$545M
$551M
$577M
$541M
$517M
$493M
$506M
$494M
Operating Income
$136M
$159M
$147M
$127M
$79M
$59M
$155M
$191M
$193M
$184M
$151M
$141M
Interest Expense
$103M
$105M
$101M
$101M
$94M
$90M
$79M
$80M
$68M
$71M
$66M
$66M
Pretax Income
$76M
$83M
$87M
$65M
$-15M
$-30M
$87M
$122M
$125M
$113M
$84M
$75M
Income Tax
$3M
$3M
$3M
$2M
$-2M
$-7M
$2M
$5M
$7M
$6M
$4M
$5M
Net Income
$73M
$80M
$84M
$63M
$-13M
$-23M
$84M
$116M
$117M
$106M
$79M
$70M
EPS (Basic)
$0.26
$0.29
$0.30
$0.22
$-0.06
$-0.10
$0.27
$0.39
$0.39
$0.38
$0.29
$0.27
EPS (Diluted)
$0.25
$0.28
$0.30
$0.22
$-0.06
$-0.10
$0.27
$0.39
$0.39
$0.38
$0.29
$0.27
Shares (Basic)
266,939,000
264,706,000
263,226,000
268,337,000
277,420,000
283,826,000
297,798,000
297,258,000
296,455,000
276,848,000
265,914,000
254,506,000
Shares (Diluted)
270,040,000
269,019,000
265,633,000
269,948,000
277,420,000
283,837,000
297,798,000
297,259,000
298,049,000
277,568,000
265,914,000
254,506,000
EBITDA
$330M
$344M
$337M
$344M
$281M
$250M
$336M
$359M
$357M
$340M
·
·
Balance Sheet8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$133M
$385M
$347M
$264M
$424M
$527M
$234M
$205M
$464M
$554M
$47M
$46M
Short-term Investments
·
·
·
·
·
·
$0
$400M
$0
·
·
·
Goodwill
$491M
$491M
$491M
$491M
$491M
$491M
$491M
$491M
$491M
$491M
$491M
$491M
Intangibles
·
·
·
·
·
·
·
·
·
·
·
$290M
Total Assets
$4.47B
$4.51B
$4.22B
$4.16B
$4.28B
$4.15B
$3.93B
$4.20B
$3.93B
$3.89B
$3.30B
$3.28B
Total Liabilities
$2.65B
$2.73B
$2.49B
$2.48B
$2.60B
$2.42B
$1.98B
$2.20B
$1.95B
$1.91B
$1.93B
$1.92B
Long-term Debt
·
·
·
·
·
·
·
$609M
$717M
$759M
$748M
$904M
Liabilities + Equity
$4.47B
$4.51B
$4.22B
$4.16B
$4.28B
$4.15B
$3.93B
$4.20B
$3.93B
$3.89B
$3.30B
$3.30B
Cash Flow18
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$195M
$185M
$190M
$217M
$202M
$191M
$182M
$169M
$161M
$155M
$171M
$145M
Stock-based Comp
$25M
$22M
$20M
$21M
$20M
$25M
$21M
$19M
$14M
$10M
$5M
$4M
Deferred Tax
$384.0K
$276.0K
$1M
$1M
$-2M
$660.0K
$480.0K
$0
$446.0K
$459.0K
$-267.0K
$-390.0K
Amort. of Intangibles
$6M
$5M
$7M
$12M
·
·
·
·
·
·
·
·
Other Non-cash
$-44M
$-26M
$-63M
$-91M
$6M
·
·
$-25M
$-101M
$-53M
·
·
Operating Cash Flow
$249M
$261M
$232M
$211M
$212M
$182M
$233M
$279M
$194M
$215M
$203M
$139M
CapEx
·
·
$169M
$86M
$398M
$104M
$256M
$256M
$228M
$198M
$157M
$498M
Investing Cash Flow
$-550M
$-397M
$-77M
$-231M
$-213M
$-143M
$150M
$-643M
$-223M
$-182M
$-142M
$-299M
Debt Issued
·
·
·
·
·
·
·
$160M
$315M
$50M
$0
$191M
Net Debt Issued
·
·
·
·
·
·
·
$-107M
$-32M
$18M
·
·
Stock Issued
·
·
·
·
·
$0
$0
$5M
$0
$611M
$0
$0
Stock Repurchased
$8M
$0
$13M
$90M
$47M
$144M
$0
$0
·
·
·
·
Net Stock Activity
$-8M
$0
$-13M
$-90M
$-47M
$-144M
$0
$5M
$0
$611M
·
·
Dividends Paid
$39M
$38M
$37M
$39M
$29M
$61M
$126M
$126M
$126M
$114M
$91M
$87M
Financing Cash Flow
$38M
$159M
$-63M
$-140M
$-93M
$257M
$-382M
$105M
$-57M
$471M
$-60M
$145M
Net Change in Cash
$-263M
$22M
$92M
$-160M
$-93M
$296M
$784.0K
$-259M
$-86M
$503M
$953.0K
$-15M
Free Cash Flow
·
·
$63M
$125M
$-186M
$78M
$-23M
$23M
$-37M
$21M
·
·
Levered FCF
·
·
$-35M
$26M
$-269M
$9M
$-100M
$-54M
$-102M
$-46M
·
·
Profitability5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
17.7%
20.7%
19.8%
17.5%
12.7%
9.6%
21.1%
26.1%
27.5%
27.2%
·
·
Net Margin
9.5%
10.5%
11.4%
8.7%
-2.1%
·
·
15.9%
16.5%
15.7%
·
·
Pretax Margin
9.8%
10.8%
11.8%
8.9%
-2.4%
-4.9%
11.9%
16.7%
17.5%
16.7%
·
·
EBITDA Margin
43.0%
44.7%
45.5%
47.3%
45.0%
41.0%
46.0%
49.1%
50.0%
50.1%
·
·
ROA
1.7%
1.8%
·
1.5%
-0.31%
·
·
2.8%
3.0%
2.7%
·
·
Liquidity & Solvency1
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Interest Coverage
1.3
1.5
1.4
1.3
0.8
0.7
2.0
2.4
2.9
2.6
·
·
Efficiency1
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.2
0.2
·
0.2
0.1
0.1
0.2
0.2
0.2
0.2
·
·
Per Share3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$2.85
$2.85
$2.78
$2.69
$2.25
$2.15
$2.46
$2.46
$2.39
$2.44
·
·
Cash Flow / Share
$0.92
$0.97
$0.88
$0.78
$0.77
$0.64
$0.78
$0.94
$0.64
$0.79
·
·
EPS (TTM)
$0.25
$0.28
$0.30
$0.22
$-0.06
$-0.10
$0.27
$0.39
$0.39
$0.38
$0.29
$0.27
Growth Rates8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
0.05%
3.8%
1.7%
16.5%
2.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
1.9%
7.2%
6.7%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-10.7%
-6.7%
36.4%
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
4.3%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-9.2%
-4.8%
33.5%
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
4.9%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-8.5%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$768M
$768M
$740M
$727M
$624M
$609M
$731M
$732M
$710M
$677M
$658M
$635M
Net Income TTM
$73M
$80M
$84M
$63M
$-13M
$-23M
$84M
$116M
$117M
$106M
$79M
$70M
Payout Ratio
53.4%
47.6%
44.0%
61.0%
-219.1%
·
·
108.0%
107.4%
107.2%
·
·
Annual Payout
$39M
$38M
$37M
$39M
$29M
$61M
$126M
$126M
$126M
$114M
$91M
$87M
Income Statement13
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
$197M
$190M
$199M
$198M
$191M
$180M
$198M
$200M
$190M
$181M
$193M
$192M
$191M
$165M
$181M
$184M
SG&A Expense
$25M
$18M
$18M
$19M
$19M
$17M
$18M
$18M
$18M
$16M
$16M
$16M
$16M
$16M
$16M
$16M
Operating Expenses
$336M
$161M
$164M
$158M
$156M
$154M
$155M
$154M
$150M
$150M
$152M
$149M
$144M
$147M
$142M
$148M
Operating Income
$-139M
$29M
$35M
$39M
$35M
$26M
$43M
$45M
$39M
$31M
$41M
$42M
$46M
$17M
$39M
$36M
Interest Expense
$28M
$28M
·
·
$25M
$27M
$27M
$27M
$25M
$25M
$25M
$25M
$25M
$25M
$26M
$26M
Pretax Income
$-40M
$2M
$33M
$15M
$12M
$15M
$20M
$24M
$29M
$10M
$18M
$21M
$38M
$10M
$23M
$12M
Income Tax
$-767.0K
$-1M
$1M
$2M
$478.0K
$-619.0K
$1M
$1M
$750.0K
$-655.0K
$2M
$1M
$733.0K
$-1M
$1M
$1M
Net Income
$-40M
$3M
$32M
$14M
$11M
$16M
$19M
$23M
$29M
$10M
$16M
$20M
$37M
$12M
$22M
$10M
EPS (Basic)
$-0.15
$0.01
$0.11
$0.05
$0.04
$0.06
$0.08
$0.08
$0.10
$0.03
$0.05
$0.07
$0.14
$0.04
$0.09
$0.03
EPS (Diluted)
$-0.15
$0.01
$0.11
$0.05
$0.04
$0.05
$0.07
$0.08
$0.10
$0.03
$0.05
$0.07
$0.14
$0.04
$0.09
$0.03
Shares (Basic)
268,947,000
268,792,000
·
266,963,000
266,899,000
267,073,000
·
264,787,000
264,676,000
264,562,000
·
262,756,000
262,903,000
264,493,000
·
266,035,000
Shares (Diluted)
268,947,000
269,348,000
·
270,357,000
269,951,000
269,529,000
·
269,613,000
268,716,000
267,494,000
·
266,073,000
264,196,000
265,197,000
·
267,121,000
EBITDA
$-139M
$80M
·
$39M
$35M
$75M
·
$45M
$39M
·
·
$42M
$46M
$65M
·
$36M
Balance Sheet5
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
$86M
$69M
$133M
$154M
$95M
$188M
$385M
$422M
$536M
$334M
$347M
$354M
$315M
$273M
$264M
$387M
Goodwill
$325M
$491M
$491M
$491M
$491M
$491M
$491M
$491M
$491M
$491M
·
$491M
$491M
$491M
·
$491M
Total Assets
$4.27B
$4.41B
$4.47B
$4.11B
$4.08B
$4.11B
$4.51B
$4.44B
$4.43B
$4.19B
$4.22B
$4.22B
$4.18B
$4.16B
$4.16B
$4.20B
Total Liabilities
$2.48B
$2.58B
$2.65B
$2.31B
$2.29B
$2.33B
$2.73B
$2.68B
$2.68B
$2.47B
·
$2.48B
$2.47B
$2.48B
·
$2.53B
Liabilities + Equity
$4.27B
$4.41B
$4.47B
$4.11B
$4.08B
$4.11B
$4.51B
$4.44B
$4.43B
$4.19B
·
$4.22B
$4.18B
$4.16B
·
$4.20B
Cash Flow14
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
$50M
$50M
$51M
$48M
$48M
$49M
$45M
$46M
$47M
$46M
$50M
$47M
$46M
$47M
$44M
$47M
Stock-based Comp
$11M
$6M
$7M
$6M
$7M
$5M
$6M
$6M
$6M
$3M
$5M
$5M
$5M
$4M
$5M
$5M
Amort. of Intangibles
$2M
$2M
$2M
$1M
$1M
$1M
$2M
$1M
$1M
$1M
$1M
$1M
·
·
·
·
Other Non-cash
·
$10M
·
·
·
$14M
·
·
·
·
·
·
·
$23M
·
·
Operating Cash Flow
$20M
$69M
$34M
$105M
$27M
$83M
$50M
$103M
$37M
$71M
$36M
$90M
$20M
$86M
$37M
$90M
CapEx
·
·
·
·
·
·
·
$168M
$18M
$48M
·
$56M
$33M
$35M
·
$19M
Investing Cash Flow
$-70M
$-65M
$-362M
$-33M
$-114M
$-42M
$-79M
$-191M
$-56M
$-71M
$-38M
$-52M
$15M
$-3M
$-142M
$-32M
Stock Repurchased
·
·
$6M
$0
·
·
$0
$0
$0
$0
$0
$0
$7M
$6M
$8M
$18M
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$-6M
·
·
Dividends Paid
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$7M
$9M
$10M
$6M
$11M
$11M
$10M
$6M
$11M
Financing Cash Flow
$72M
$-65M
$297M
$-12M
$-14M
$-233M
$-12M
$-19M
$211M
$-21M
$-12M
$-13M
$-20M
$-18M
$-21M
$-31M
Net Change in Cash
$22M
$-60M
$-31M
$61M
$-101M
$-192M
$-41M
$-107M
$191M
$-22M
$-14M
$25M
$15M
$66M
$-125M
$27M
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
·
·
·
$52M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$24M
·
·
Profitability5
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
-70.5%
15.5%
·
19.9%
18.4%
14.3%
·
22.7%
20.8%
·
·
22.1%
24.2%
10.6%
·
19.3%
Net Margin
-20.1%
1.6%
·
6.9%
5.9%
8.8%
·
11.4%
15.1%
·
·
10.4%
19.4%
7.1%
·
5.5%
Pretax Margin
-20.5%
1.0%
·
7.7%
6.2%
8.4%
·
12.1%
15.5%
·
·
11.1%
19.8%
6.4%
·
6.3%
EBITDA Margin
-70.5%
41.9%
·
19.9%
18.4%
41.4%
·
22.7%
20.8%
·
·
22.1%
24.2%
39.4%
·
19.3%
ROA
-0.95%
0.07%
·
0.32%
0.27%
0.38%
·
0.53%
0.66%
·
·
0.47%
0.88%
0.28%
·
0.24%
Liquidity & Solvency1
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
Interest Coverage
-5.0
1.0
·
·
·
·
·
1.7
1.6
·
·
1.7
1.8
0.7
·
1.4
Efficiency1
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
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
·
·
0.0
0.0
0.0
·
0.0
Per Share5
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 / Share
$0.73
$0.71
·
$0.73
$0.71
$0.67
·
$0.74
$0.71
·
·
$0.72
$0.72
$0.62
·
$0.69
Cash Flow / Share
·
$0.26
·
·
·
$0.31
·
·
·
·
·
·
·
$0.33
·
·
Dividend / Share
$0.04
$0.04
·
$0.04
$0.04
$0.04
·
$0.04
$0.04
$0.04
·
$0.04
$0.04
$0.04
·
$0.04
Dividend Paid / Share
·
·
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
$0.04
EPS (TTM)
$0.02
$0.21
·
$0.21
$0.24
$0.30
·
$0.26
$0.25
$0.28
·
$0.34
$0.30
$0.33
·
$0.12
Valuation (TTM)4
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
$784M
$779M
·
$767M
$769M
$767M
·
$763M
$755M
$728M
·
$728M
$720M
$728M
·
$706M
Net Income TTM
$9M
$60M
·
$60M
$69M
$86M
·
$77M
$75M
$79M
·
$90M
$80M
$92M
·
$38M
Payout Ratio
·
322.3%
·
·
·
61.7%
·
·
·
·
·
·
·
83.3%
·
·
Annual Payout
$39M
$39M
·
$39M
$37M
$35M
·
$32M
$35M
·
·
$37M
$37M
$38M
·
$38M
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
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Revenue
$768M
·
·
$768M
·
Operating Margin %
17.7%
·
·
20.7%
·
Net Income
$73M
·
·
$80M
·
Diluted EPS
$0.25
·
·
$0.28
·
No data for this statement
Not enough fundamentals data to build this statement yet.
No data for this statement
Not enough fundamentals data to build this statement yet.
Institutional owners (13F)
20 filers
· $1.6M 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.
Holders20
Value held$1.6M
New positions4
Exited positions1
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
4 (+2 vs prior Q)
1 (-1 vs prior Q)
1 (+1 vs prior Q)
2 (0 vs prior Q)
+51K
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.