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 | $1.89 | $2.02 | +6.9% | — | $109.4B | — |
| Q2 26 | $1.94 | $2.01 | +3.6% | — | $111.2B | — |
| Q1 26 | $2.67 | $2.84 | +6.4% | — | $143.8B | — |
| Q4 25 | $1.77 | $1.85 | +4.5% | — | $102.5B | — |
| Q3 25 | $1.43 | $1.57 | +9.8% | — | $94B | — |
| Q2 25 | $1.62 | $1.65 | +1.9% | — | $95.4B | — |
| Q1 25 | $2.34 | $2.4 | +2.6% | — | $124.3B | — |
| Q4 24 | $0.95 | $0.97 | +2.1% | — | $94.9B | — |
| Q3 24 | $1.34 | $1.4 | +4.5% | — | $85.8B | — |
| Q2 24 | $1.5 | $1.53 | +2.0% | — | $90.8B | — |
| Q1 24 | $2.11 | $2.18 | +3.3% | — | $119.6B | — |
| Q4 23 | $1.39 | $1.46 | +5.0% | — | $89.5B | — |
| Q3 23 | $1.19 | $1.26 | +5.9% | — | $81.8B | — |
| Q2 23 | $1.43 | $1.52 | +6.3% | — | $94.8B | — |
| Q1 23 | $1.94 | $1.88 | -3.1% | — | $117.2B | — |
| Q4 22 | $1.27 | $1.29 | +1.6% | — | $90.1B | — |
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 | — | $7.49 | — | — | $416.2B | — |
| FY24 | — | $6.11 | — | — | $391B | — |
| FY23 | — | $6.16 | — | — | $383.3B | — |
| FY22 | — | $6.15 | — | — | $394.3B |
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 | $215.6B | $229.2B | $265.6B | $260.2B | $274.5B | $365.8B | $394.3B | $383.3B | $391B | $416.2B |
| YoY change | -7.73% | +6.3% | +15.9% | -2.04% | +5.51% | +33.3% | +7.79% | -2.8% | +2.02% | +6.43% |
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 | 215.6B | 229.2B | 265.6B | 260.2B | 274.5B | 365.8B | 394.3B | 383.3B | 391B | 416.2B |
| Cost of revenue | 131.4B | 141B | 163.8B | 161.8B | 169.6B | 213B | 223.5B | 214.1B | 210.4B | 221B |
| Gross profit | 84.3B | 88.2B | 101.8B | 98.4B | 105B | 152.8B | 170.8B | 169.1B | 180.7B | 195.2B |
| Gross margin | 39.1% | 38.5% | 38.3% | 37.8% | 38.2% | 41.8% | 43.3% | 44.1% | 46.2% | 46.9% |
| Research & development | 10B | 11.6B | 14.2B | 16.2B | 18.8B | 21.9B | 26.3B | 29.9B | 31.4B | 34.5B |
| Selling, general & administrative | 14.2B | 15.3B | 16.7B | 18.2B | 19.9B | 22B | 25.1B | 24.9B | 26.1B | 27.6B |
| Operating expenses | 24.2B | 26.8B | 30.9B | 34.5B | 38.7B | 43.9B | 51.3B | 54.8B | 57.5B | 62.2B |
| Operating income | 60B | 61.3B | 70.9B | 63.9B | 66.3B | 108.9B | 119.4B | 114.3B | 123.2B | 133.1B |
| Operating margin | 27.8% | 26.8% | 26.7% | 24.6% | 24.1% | 29.8% | 30.3% | 29.8% | 31.5% | 32% |
| Non-operating income, net | -1.2B | -133M | -441M | 422M | -87M | 60M | -334M | -565M | 269M | -321M |
| Pretax income | 61.4B | 64.1B | 72.9B | 65.7B | 67.1B | 109.2B | 119.1B | 113.7B | 123.5B | 132.7B |
| Income tax | 15.7B | 15.7B | 13.4B | 10.5B | 9.7B | 14.5B | 19.3B | 16.7B | 29.7B | 20.7B |
| Net income | 45.7B | 48.4B | 59.5B | 55.3B | 57.4B | 94.7B | 99.8B | 97B | 93.7B | 112B |
| Net margin | 21.2% | 21.1% | 22.4% | 21.2% | 20.9% | 25.9% | 25.3% | 25.3% | 24% | 26.9% |
| EBITDA | 73.3B | 76.6B | 87B | 81.9B | 81B | 123.1B | 130.5B | 125.8B | 134.7B | 144.7B |
| EPS | 2.09 | 2.32 | 3 | 2.99 | 3.31 | 5.67 | 6.15 | 6.16 | 6.11 | 7.49 |
| Diluted EPS | 2.08 | 2.3 | 2.98 | 2.97 | 3.28 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89.5B | 119.6B | 90.8B | 85.8B | 94.9B | 124.3B | 95.4B | 94B | 102.5B | 143.8B | 111.2B | 109.4B |
| Cost of revenue | 49.1B | 64.7B | 48.5B | 46.1B | 51.1B | 66B | 50.5B | 50.3B | 54.1B | 74.5B | 56.4B | 54.6B |
| Gross profit | 40.4B | 54.9B | 42.3B | 39.7B | 43.9B | 58.3B | 44.9B | 43.7B | 48.3B | 69.2B | 54.8B | 54.8B |
| Gross margin | 45.2% | 45.9% | 46.6% | 46.3% | 46.2% | 46.9% | 47.1% | 46.5% | 47.2% | 48.2% | 49.3% | 50.1% |
| Research & development | 7.3B | 7.7B | 7.9B | 8B | 7.8B | 8.3B | 8.6B | 8.9B | 8.9B | 10.9B | 11.4B | 11.7B |
| Selling, general & administrative | 6.2B | 6.8B | 6.5B | 6.3B | 6.5B | 7.2B | 6.7B | 6.7B | 7B | 7.5B | 7.5B | 7.3B |
| Operating expenses | 13.5B | 14.5B | 14.4B | 14.3B | 14.3B | 15.4B | 15.3B | 15.5B | 15.9B | 18.4B | 18.9B | 19.1B |
| Operating income | 27B | 40.4B | 27.9B | 25.4B | 29.6B | 42.8B | 29.6B | 28.2B | 32.4B | 50.9B | 35.9B | 35.7B |
| Operating margin | 30.1% | 33.8% | 30.7% | 29.6% | 31.2% | 34.5% | 31% | 30% | 31.6% | 35.4% | 32.3% | 32.6% |
| Non-operating income, net | 47M | -50M | 158M | 142M | 19M | -248M | -279M | -171M | 377M | 150M | -52M | 572M |
| Pretax income | 27B | 40.3B | 28.1B | 25.5B | 29.6B | 42.6B | 29.3B | 28B | 32.8B | 51B | 35.8B | 36.3B |
| Income tax | 4B | 6.4B | 4.4B | 4B | 14.9B | 6.3B | 4.5B | 4.6B | 5.3B | 8.9B | 6.3B | 6.5B |
| Net income | 23B | 33.9B | 23.6B | 21.4B | 14.7B | 36.3B | 24.8B | 23.4B | 27.5B | 42.1B | 29.6B | 29.8B |
| Net margin | 25.6% | 28.4% | 26% | 25% | 15.5% | 29.2% | 26% | 24.9% | 26.8% | 29.3% | 26.6% | 27.2% |
| EBITDA | 30.7B | 43.2B | 30.7B | 28.2B | 32.5B | 45.9B | 32.3B | 31B | 35.6B | 54.1B | 39.3B | 39B |
| EPS | 1.47 | 2.19 | 1.53 | 1.4 | 0.97 | 2.41 | 1.65 | 1.57 | 1.85 | 2.85 | 2.02 | 2.03 |
| Diluted EPS | 1.46 | 2.18 | 1.53 | 1.4 | 0.97 | 2.4 | 1.65 | 1.57 | 1.85 | 2.84 | 2.01 | 2.02 |
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 | 618.5B | 804.1B | 1.1T | 1T | 2T | 2.4T | 2.2T | 2.7T | 3.6T | 3.8T | 4.9T |
| Enterprise value | 638.4B | 845.6B | 1.2T | 1T | 2T | 2.4T | 2.3T | 2.7T | 3.6T | 3.9T | 4.9T |
| Shares outstanding | 21.9B | 20.9B | 19.8B | 18.5B | 17.4B | 16.7B | 16.2B | 15.7B | 15.3B | 14.9B | 14.9B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.5 | 16.6 | 18.8 | 18.7 | 35 | 25 | 22.5 | 27.8 | 38.1 | 34 | 38.3 |
| P/S | 2.87 | 3.51 | 4.21 | 3.98 | 7.32 | 6.46 | 5.68 | 7.03 | 9.14 | 9.15 | 10.4 |
| P/B | 4.82 | 6 | 10.4 | 11.4 | 30.8 | 37.5 | 44.2 | 43.4 | 62.8 | 51.6 | 45.3 |
| EV/EBITDA | 8.7 | 11 | 13.4 | 12.7 | 25.2 | 19.8 | 17.8 | 21.8 | 26.9 | 26.6 | 29.1 |
| EV/Sales | 2.96 | 3.69 | 4.39 | 4 | 7.43 | 6.66 | 5.9 | 7.16 | 9.25 | 9.25 | 10.5 |
| Earnings yield | 7.39% | 6.01% | 5.32% | 5.34% | 2.86% | 4.01% | 4.45% | 3.6% | 2.62% | 2.94% | 2.61% |
| FCF yield | 8.65% | 6.44% | 5.73% | 5.69% | 3.65% | 3.93% | 4.97% | 3.69% | 3.04% | 2.59% | 2.21% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.31 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.1% | 38.5% | 38.3% | 37.8% | 38.2% | 41.8% | 43.3% | 44.1% | 46.2% | 46.9% | 50.1% |
| Operating margin | 27.8% | 26.8% | 26.7% | 24.6% | 24.1% | 29.8% | 30.3% | 29.8% | 31.5% | 32% | 32.6% |
| Net margin | 21.2% | 21.1% | 22.4% | 21.2% | 20.9% | 25.9% | 25.3% | 25.3% | 24% | 26.9% | 27.6% |
| ROE | 35.6% | 36.1% | 55.6% | 61.1% | 87.9% | 150.1% | 197% | 156.1% | 164.6% | 151.9% | 148.8% |
| ROA | 14.2% | 12.9% | 16.3% | 16.3% | 17.7% | 27% | 28.3% | 27.5% | 25.7% | 31.2% | 27.1% |
| ROIC | 30.2% | 26.4% | 37.3% | 54.8% | 58.7% | 69% | 74.2% | 87.3% | 95% | 95.4% | 98.9% |
| Return on tangible assets | 15% | 13.5% | 16.3% | 16.3% | 17.7% | 27% | 28.3% | 27.5% | 25.7% | 31.2% | 35.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.35 | 1.28 | 1.13 | 1.54 | 1.36 | 1.07 | 0.88 | 0.99 | 0.87 | 0.89 | 1 |
| Quick ratio | 1.33 | 1.23 | 1.1 | 1.5 | 1.33 | 1.02 | 0.85 | 0.94 | 0.83 | 0.86 | 0.93 |
| Debt / equity | 0.68 | 0.86 | 1.07 | 1.19 | 1.87 | 2.16 | 2.61 | 1.79 | 1.87 | 1.34 | 0.78 |
| Debt / assets | 0.27 | 0.31 | 0.31 | 0.32 | 0.38 | 0.39 | 0.38 | 0.32 | 0.29 | 0.27 | 0.22 |
| Net debt / EBITDA | 0.27 | 0.54 | 0.55 | 0.09 | 0.39 | 0.6 | 0.64 | 0.39 | 0.31 | 0.3 | 0.13 |
| Interest coverage | 43.2 | 28.6 | 23.5 | 19.4 | 24.4 | 42.3 | 40.7 | 29.1 | — | — | — |
| Effective tax rate | 25.6% | 24.6% | 18.3% | 15.9% | 14.4% | 13.3% | 16.2% | 14.7% | 24.1% | 15.6% | 17.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 9.85 | 11 | 13.4 | 14.1 | 15.8 | 21.9 | 24.3 | 24.3 | 25.5 | 27.8 | 31.7 |
| EPS (basic) | 2.09 | 2.32 | 3 | 2.99 | 3.31 | 5.67 | 6.15 | 6.16 | 6.11 | 7.49 | 7.49 |
| EPS (diluted) | 2.08 | 2.3 | 2.98 | 2.97 | 3.28 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.71 |
| Book value per share | 5.86 | 6.42 | 5.41 | 4.9 | 3.77 | 3.78 | 3.12 | 3.95 | 3.71 | 4.93 | 7.36 |
| FCF per share | 2.44 | 2.48 | 3.23 | 3.19 | 4.23 | 5.57 | 6.87 | 6.33 | 7.09 | 6.61 | 9.29 |
| Cash per share | 3.07 | 3.55 | 3.34 | 5.44 | 5.24 | 3.75 | 2.98 | 3.91 | 4.25 | 3.66 | 4.28 |
| Capex per share | 0.58 | 0.6 | 0.67 | 0.57 | 0.42 | 0.66 | 0.66 | 0.7 | 0.62 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 5.91% | 5.43% | 5.01% | 4.03% | 2.66% | 3.03% | 2.72% | 2.86% | 2.42% | — | — |
| Capex / operating cash flow | 19.2% | 19.4% | 17.2% | 15.1% | 9.06% | 11% | 8.67% | 9.91% | 7.99% | — | — |
| Payout ratio | 26.6% | 26.4% | 23% | 25.6% | 24.5% | 15.3% | 14.9% | 15.5% | 16.3% | 13.8% | 12% |
| Dividend yield | 1.96% | 1.59% | 1.23% | 1.37% | 0.7% | 0.61% | 0.66% | 0.56% | 0.43% | 0.41% | 0.32% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $0.27 |
| May 11, 2026 | $0.27 |
| Feb 9, 2026 | $0.26 |
| — |
| FY21 | — | $5.67 | — | — | $365.8B | — |
| FY20 | — | $3.31 | — | — | $274.5B | — |
| FY19 | — | $2.99 | — | — | $260.2B | — |
| FY18 | — | $3 | — | — | $265.6B | — |
| FY17 | — | $2.32 | — | — | $229.2B | — |
| FY16 | — | $2.09 | — | — | $215.6B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $89.5B | $119.6B | $90.8B | $85.8B | $94.9B | $124.3B | $95.4B | $94B | $102.5B | $143.8B | $111.2B | $109.4B |
| YoY change | -0.72% | +2.07% | -4.31% | +4.87% | +6.07% | +3.95% | +5.08% | +9.63% | +7.94% | +15.7% | +16.6% | +16.4% |
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 | 67.2B | 74.2B | 66.3B | 100.6B | 90.9B | 62.6B | 48.3B | 61.6B | 65.2B | 54.7B |
| Receivables | 15.8B | 17.9B | 23.2B | 22.9B | 16.1B | 26.3B | 28.2B | 29.5B | 33.4B | 39.8B |
| Inventory | 2.1B | 4.9B | 4B | 4.1B | 4.1B | 6.6B | 4.9B | 6.3B | 7.3B | 5.7B |
| Total current assets | 106.9B | 128.6B | 131.3B | 162.8B | 143.7B | 134.8B | 135.4B | 143.6B | 153B | 148B |
| Property, plant & equipment | 27B | 33.8B | 41.3B | 37.4B | 45.3B | 49.5B | 52.5B | 54.4B | 45.7B | 49.8B |
| Goodwill & intangibles | 17.2B | 16B | — | — | — | — | — | — | — | — |
| Total assets | 321.7B | 375.3B | 365.7B | 338.5B | 323.9B | 351B | 352.8B | 352.6B | 365B | 359.2B |
| Accounts payable | 37.3B | 44.2B | 55.9B | 46.2B | 42.3B | 54.8B | 64.1B | 62.6B | 69B | 69.9B |
| Short-term debt | 11.6B | 18.5B | 20.7B | 16.2B | 15.2B | 17.1B | 22.8B | 15.8B | 20.9B | 20.3B |
| Total current liabilities | 79B | 100.8B | 115.9B | 105.7B | 105.4B | 125.5B | 154B | 145.3B | 176.4B | 165.6B |
| Long-term debt | 75.4B | 97.2B | 93.7B | 91.8B | 107B | 119.4B | 109.7B | 95.3B | 85.8B | 78.3B |
| Total liabilities | 193.4B | 241.3B | 258.6B | 248B | 258.5B | 287.9B | 302.1B | 290.4B | 308B | 285.5B |
| Shareholders' equity | 128.2B | 134B | 107.1B | 90.5B | 65.3B | 63.1B | 50.7B | 62.1B | 57B | 73.7B |
| Total debt | 87B | 115.7B | 114.5B | 108B | 122.3B | 136.5B | 132.5B | 111.1B | 106.6B | 98.7B |
| Net debt | 66.5B | 95.4B | 88.6B | 59.2B | 84.3B | 101.6B | 108.8B | 81.1B | 76.7B | 62.7B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 61.6B | 73.1B | 67.2B | 61.8B | 65.2B | 53.8B | 48.5B | 55.4B | 54.7B | 66.9B | 68.5B | 62.4B |
| Receivables | 29.5B | 23.2B | 21.8B | 22.8B | 33.4B | 29.6B | 26.1B | 27.6B | 39.8B | 39.9B | 30.3B | 31.4B |
| Inventory | 6.3B | 6.5B | 6.2B | 6.2B | 7.3B | 6.9B | 6.3B | 5.9B | 5.7B | 5.9B | 6.7B | 11.1B |
| Total current assets | 143.6B | 143.7B | 128.4B | 125.4B | 153B | 133.2B | 118.7B | 122.5B | 148B | 158.1B | 144.1B | 149.8B |
| Property, plant & equipment | 54.4B | -72.5B | -71.7B | -72.6B | 45.7B | -74.5B | -74.3B | -75.8B | 49.8B | -77.2B | -77.4B | -76.7B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | 21.3B | 20.3B |
| Total assets | 352.6B | 353.5B | 337.4B | 331.6B | 365B | 344.1B | 331.2B | 331.5B | 359.2B | 379.3B | 371.1B | 383.3B |
| Accounts payable | 62.6B | 58.1B | 45.8B | 47.6B | 69B | 61.9B | 54.1B | 50.4B | 69.9B | 70.6B | 57.3B | 64.5B |
| Short-term debt | 15.8B | 13B | 12.8B | 15.1B | 20.9B | 12.8B | 19.6B | 19.3B | 20.3B | 13.8B | 10.3B | 13B |
| Total current liabilities | 145.3B | 134B | 123.8B | 131.6B | 176.4B | 144.4B | 144.6B | 141.1B | 165.6B | 162.4B | 134.6B | 149.3B |
| Long-term debt | 95.3B | 95.1B | 91.8B | 86.2B | 85.8B | 84B | 78.6B | 82.4B | 78.3B | 76.7B | 74.4B | 71.3B |
| Total liabilities | 290.4B | 279.4B | 263.2B | 264.9B | 308B | 277.3B | 264.4B | 265.7B | 285.5B | 291.1B | 264.6B | 275.7B |
| Shareholders' equity | 62.1B | 74.1B | 74.2B | 66.7B | 57B | 66.8B | 66.8B | 65.8B | 73.7B | 88.2B | 106.5B | 107.5B |
| Total debt | 111.1B | 108B | 104.6B | 101.3B | 106.6B | 96.8B | 98.2B | 101.7B | 98.7B | 90.5B | 84.7B | 84.3B |
| Net debt | 81.1B | 67.3B | 71.9B | 75.7B | 76.7B | 66.5B | 70B | 65.4B | 62.7B | 45.2B | 39.1B | 44.8B |
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 | 45.7B | 48.4B | 59.5B | 55.3B | 57.4B | 94.7B | 99.8B | 97B | 93.7B | 112B |
| Depreciation & amortization | 10.5B | 10.2B | 10.9B | 12.5B | 11.1B | 11.3B | 11.1B | 11.5B | 11.4B | 11.7B |
| Stock-based compensation | 4.2B | 4.8B | 5.3B | 6.1B | 6.8B | 7.9B | 9B | 10.8B | 11.7B | 12.9B |
| Change in working capital | 405M | -4.9B | 34.7B | -3.5B | 5.7B | -3.2B | 1.7B | -6.6B | 3.7B | -25B |
| Operating cash flow | 66.2B | 64.2B | 77.4B | 69.4B | 80.7B | 100.9B | 123.5B | 110.5B | 118.3B | 111.5B |
| Capital expenditure | -12.7B | -12.5B | -13.3B | -10.5B | -7.3B | -11.1B | -10.7B | -11B | -9.4B | — |
| Investing cash flow | -46B | -46.4B | 16.1B | 45.9B | -4.3B | -14.6B | -22.7B | 3.7B | 2.9B | 27.9B |
| Dividends paid | -12.2B | -12.8B | -13.7B | -14.1B | -14.1B | -14.5B | -14.8B | -15B | -15.2B | -15.4B |
| Share repurchases | -29.7B | -32.9B | -72.7B | -66.9B | -72.4B | -86B | -89.4B | -77.5B | -94.9B | -90.7B |
| Financing cash flow | -20.9B | -18B | -87.9B | -91B | -85.9B | -92.2B | -110.7B | -108.5B | -122B | -120.7B |
| Net change in cash | -636M | -195M | 5.6B | 24.3B | -9.6B | -5.9B | -9.9B | 5.8B | -794M | 18.7B |
| Free cash flow | 53.5B | 51.8B | 64.1B | 58.9B | 73.4B | 93B | 111.4B | 99.6B | 108.8B | 98.8B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 23B | 33.9B | 23.6B | 21.4B | 14.7B | 36.3B | 24.8B | 23.4B | 27.5B | 42.1B | 29.6B | 29.8B |
| Depreciation & amortization | 2.7B | 2.8B | 2.8B | 2.9B | 2.9B | 3.1B | 2.7B | 2.8B | 3.1B | 3.2B | 3.4B | 3.3B |
| Stock-based compensation | 2.6B | 3B | 3B | 2.9B | 2.9B | 3.3B | 3.2B | 3.2B | 3.2B | 3.6B | 3.5B | 3.4B |
| Change in working capital | -6.1B | 1.1B | -5.8B | 1.7B | 6.6B | -10.8B | -6.5B | -2B | -5.7B | 5.5B | -6.7B | -1.8B |
| Operating cash flow | 21.6B | 39.9B | 22.7B | 28.9B | 26.8B | 29.9B | 24B | 27.9B | 29.7B | 53.9B | 28.7B | 34.4B |
| Capital expenditure | -2.2B | -2.4B | -2B | -2.2B | -2.9B | -2.9B | -3.1B | -3.5B | — | — | — | — |
| Investing cash flow | 2.4B | 1.9B | -310M | -127M | 1.4B | 9.8B | 2.9B | 5.1B | 655M | -2.5B | -4.2B | -5.3B |
| Dividends paid | -3.8B | -3.8B | -3.7B | -3.9B | -3.8B | -3.9B | -3.8B | -3.9B | -3.9B | -3.9B | -3.8B | -4B |
| Share repurchases | -21B | -20.1B | -23.2B | -26.5B | -25.1B | -23.6B | -25.9B | -21.1B | -20.1B | -24.7B | -12.3B | -25.1B |
| Financing cash flow | -23.2B | -34.6B | -30.4B | -35B | -22B | -47.3B | -25B | -25.4B | -27.4B | -45.6B | -22.3B | -32.6B |
| Net change in cash | 839M | 7.3B | -8.1B | -6.3B | 6.3B | -7.6B | 1.8B | 7.5B | 3B | 5.8B | 2.2B | -3.6B |
| Free cash flow | 19.4B | 37.5B | 20.7B | 26.7B | 23.9B | 27B | 20.9B | 24.4B | 26.5B | 51.6B | 26.7B | 31.9B |
| Nov 10, 2025 |
| $0.26 |
| Aug 11, 2025 | $0.26 |
| May 12, 2025 | $0.26 |
| Feb 10, 2025 | $0.25 |
| Nov 8, 2024 | $0.25 |
| Date | Ratio |
|---|---|
| Aug 31, 2020 | 4:1 |
| Jun 9, 2014 | 7:1 |
| Feb 28, 2005 | 2:1 |
| Jun 21, 2000 | 2:1 |
| Jun 16, 1987 | 2:1 |