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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $1.61 | $1.66 | +3.1% | — | — | — |
| Q3 26 | $1.29 | $1.37 | +6.2% | — | — | — |
| Q2 26 | $1.32 | $1.53 | +15.9% | — | — | — |
| Q1 26 | $1.17 | $1.2 | +2.6% | — | — | — |
| Q4 25 | $0.48 | $0.48 | 0.0% | — | — | — |
| Q3 25 | $0.93 | $0.96 | +3.2% | — | — | — |
| Q2 25 | $1.09 | $1.09 | 0.0% | — | — | — |
| Q1 25 | $0.92 | $0.92 | 0.0% | — | — | — |
| Q4 24 | $0.68 | $0.69 | +1.5% | — | — | — |
| Q3 24 | $0.61 | $0.62 | +1.6% | — | — | — |
| Q2 24 | $0.77 | $0.77 | 0.0% | — | — | — |
| Q1 24 | $0.68 | $0.7 | +2.9% | — | — | — |
| Q4 23 | $0.57 | $0.58 | +1.8% | — | — | — |
| Q3 23 | $0.56 | $0.6 | +7.1% | — | — | — |
| Q2 23 | $0.67 | $0.69 | +3.0% | — | — | — |
| Q1 23 | $0.68 | $0.67 | -1.5% | — | — | — |
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 | — | $2.67 | — | — | $34.6B | — |
| FY24 | — | $1.01 | — | — | $25.8B | — |
| FY23 | — | $0.53 | — | — | $22.7B | — |
| FY22 | — | $0.85 | — | — | $23.6B |
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 | $4.3B | $5.3B | $6.5B | $6.7B | $9.8B | $16.4B | $23.6B | $22.7B | $25.8B | $34.6B |
| YoY change | +8.22% | +21.6% | +23.3% | +3.95% | +45% | +68.3% | +43.6% | -3.9% | +13.7% | +34.3% |
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 | 4.3B | 5.3B | 6.5B | 6.7B | 9.8B | 16.4B | 23.6B | 22.7B | 25.8B | 34.6B |
| Cost of revenue | 3.3B | 3.5B | 4B | 3.9B | 5.4B | 8.5B | 13B | 12.2B | 13.1B | 17.5B |
| Gross profit | 1B | 1.8B | 2.4B | 2.9B | 4.3B | 7.9B | 10.6B | 10.5B | 12.7B | 17.2B |
| Gross margin | 23.2% | 34% | 37.8% | 42.6% | 44.5% | 48.2% | 44.9% | 46.1% | 49.4% | 49.5% |
| Research & development | 1B | 1.2B | 1.4B | 1.5B | 2B | 2.8B | 5B | 5.9B | 6.5B | 8.1B |
| Selling, general & administrative | 466M | 516M | 562M | 750M | 995M | 1.4B | 2.3B | 2.4B | 2.8B | 4.1B |
| Operating expenses | 1.4B | 1.7B | 2B | 2.2B | 3B | 4.3B | 7.2B | 8.2B | 9.2B | 12.2B |
| Operating income | -383M | 127M | 451M | 631M | 1.4B | 3.6B | 1.3B | 401M | 2.1B | 3.7B |
| Operating margin | -8.87% | 2.42% | 6.97% | 9.37% | 14% | 22.2% | 5.36% | 1.77% | 8.09% | 10.7% |
| Non-operating income, net | 88M | -15M | -18M | -180M | -55M | 47M | -57M | -9M | -187M | 362M |
| Pretax income | -449M | -8M | 330M | 372M | 1.3B | 3.7B | 1.2B | 492M | 2B | 4.1B |
| Income tax | 39M | 18M | -9M | 31M | -1.2B | 513M | -122M | -346M | 381M | -103M |
| Net income | -498M | -33M | 337M | 341M | 2.5B | 3.2B | 1.3B | 854M | 1.6B | 4.3B |
| Net margin | -11.5% | -0.63% | 5.2% | 5.07% | 25.5% | 19.2% | 5.59% | 3.77% | 6.36% | 12.5% |
| EBITDA | -248M | 271M | 633M | 900M | 1.7B | 4.2B | 5.5B | 4.1B | 5.4B | 6.9B |
| EPS | -0.6 | 0.04 | 0.34 | 0.31 | 2.1 | 2.61 | 0.85 | 0.53 | 1.01 | 2.67 |
| Diluted EPS | -0.6 | 0.04 | 0.32 | 0.3 | 2.06 | 2.57 | 0.84 | 0.53 | 1 | 2.65 |
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 | 5.8B | 6.2B | 5.5B | 5.8B | 6.8B | 7.7B | 7.4B | 7.7B | 9.2B | 10.3B | 10.3B | 11.5B |
| Cost of revenue | 3.1B | 3.3B | 2.9B | 3B | 3.4B | 3.8B | 3.7B | 4.6B | 4.5B | 4.7B | 4.8B | 5.3B |
| Gross profit | 2.7B | 2.9B | 2.6B | 2.9B | 3.4B | 3.9B | 3.7B | 3.1B | 4.8B | 5.6B | 5.4B | 6.2B |
| Gross margin | 47.4% | 47.2% | 46.8% | 49.1% | 50.1% | 50.7% | 50.2% | 39.8% | 51.7% | 54.3% | 52.8% | 53.8% |
| Research & development | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.9B | 2.1B | 2.3B | 2.4B | 2.5B |
| Selling, general & administrative | 576M | 644M | 620M | 650M | 721M | 792M | 886M | 991M | 1.1B | 1.2B | 1.3B | 1.4B |
| Operating expenses | 2.1B | 2.1B | 2.1B | 2.2B | 2.3B | 2.5B | 2.6B | 2.9B | 3.2B | 3.5B | 3.6B | 3.9B |
| Operating income | 224M | 342M | 36M | 269M | 724M | 1.1B | 806M | -134M | 1.3B | 1.8B | 1.5B | 2B |
| Operating margin | 3.86% | 5.54% | 0.66% | 4.61% | 10.6% | 13.8% | 10.8% | -1.74% | 13.7% | 17.1% | 14.4% | 17.3% |
| Non-operating income, net | 59M | -157M | 53M | 55M | 36M | -331M | 39M | 98M | 82M | 143M | 165M | 598M |
| Pretax income | 257M | 364M | 64M | 299M | 737M | 889M | 825M | -74M | 1.3B | 2.1B | 1.6B | 2.6B |
| Income tax | -39M | -297M | -52M | 41M | -27M | 419M | 123M | -834M | 153M | 455M | 238M | 252M |
| Net income | 299M | 667M | 123M | 265M | 771M | 482M | 709M | 872M | 1.2B | 1.5B | 1.4B | 2.3B |
| Net margin | 5.16% | 10.8% | 2.25% | 4.54% | 11.3% | 6.29% | 9.53% | 11.3% | 13.4% | 14.7% | 13.5% | 19.9% |
| EBITDA | 1.1B | 1.2B | 899M | 1.1B | 1.6B | 1.7B | 1.6B | 721M | 2.1B | 2.9B | 2.4B | 3.4B |
| EPS | 0.18 | 0.41 | 0.08 | 0.16 | 0.48 | 0.3 | 0.44 | 0.54 | 0.76 | 0.93 | 0.85 | 1.4 |
| Diluted EPS | 0.18 | 0.41 | 0.07 | 0.16 | 0.47 | 0.29 | 0.44 | 0.54 | 0.75 | 0.92 | 0.84 | 1.38 |
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 | 9.5B | — | 18.1B | — | 108.6B | 174.6B | — | 237.9B | 195.7B | 347.8B | 992.3B |
| Enterprise value | 9.6B | — | 18.2B | — | 106.8B | 171.6B | — | 235.1B | 192.8B | 341.1B | 1T |
| Shares outstanding | 835M | 952M | 982M | 1.1B | 1.2B | 1.2B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 53.8 | — | 43.6 | 55.2 | — | 278.6 | 119.2 | 80.2 | 161.3 |
| P/S | 2.19 | — | 2.8 | — | 11.1 | 10.6 | — | 10.5 | 7.59 | 10 | 24.9 |
| P/B | 22.8 | — | 14.3 | — | 18.6 | 23.3 | — | 4.26 | 3.4 | 5.52 | 15.3 |
| EV/EBITDA | -38.9 | — | 28.8 | — | 61.7 | 41.1 | — | 56.7 | 35.4 | 49.4 | 106.7 |
| EV/Sales | 2.23 | — | 2.81 | — | 10.9 | 10.4 | — | 10.4 | 7.48 | 9.85 | 24.7 |
| Earnings yield | — | — | 1.86% | — | 2.29% | 1.81% | — | 0.36% | 0.84% | 1.25% | 0.62% |
| FCF yield | 0.04% | — | -0.71% | — | 0.72% | 1.84% | — | 0.47% | 1.23% | 1.94% | 0.89% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.2% | 34% | 37.8% | 42.6% | 44.5% | 48.2% | 44.9% | 46.1% | 49.4% | 49.5% | 53.8% |
| Operating margin | -8.87% | 2.42% | 6.97% | 9.37% | 14% | 22.2% | 5.36% | 1.77% | 8.09% | 10.7% | 17.3% |
| Net margin | -11.5% | -0.63% | 5.2% | 5.07% | 25.5% | 19.2% | 5.59% | 3.77% | 6.36% | 12.5% | 15.6% |
| ROE | -119.7% | -5.54% | 26.6% | 12.1% | 42.7% | 42.2% | 2.41% | 1.53% | 2.85% | 6.88% | 10.2% |
| ROA | -15% | -0.93% | 7.4% | 5.66% | 27.8% | 25.5% | 1.95% | 1.26% | 2.37% | 5.64% | 5.13% |
| ROIC | -65.2% | 15.8% | 33.2% | 28.2% | 33.6% | 69% | 2.44% | 0.75% | 3.09% | 6.56% | 9.49% |
| Return on tangible assets | -21.9% | -1.32% | 9.56% | 6.78% | 31.4% | 28.2% | -4.55% | -3.66% | -8.96% | -64.4% | 285.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.88 | 1.74 | 1.78 | 1.95 | 2.54 | 2.02 | 2.36 | 2.51 | 2.62 | 2.85 | 2.61 |
| Quick ratio | 1.32 | 1.28 | 1.36 | 1.53 | 1.96 | 1.56 | 1.77 | 1.86 | 1.83 | 2.01 | 1.91 |
| Debt / equity | 3.45 | 2.34 | 0.99 | 0.26 | 0.09 | 0.09 | 0.05 | 0.05 | 0.04 | 0.06 | 0.06 |
| Debt / assets | 0.43 | 0.39 | 0.27 | 0.12 | 0.06 | 0.05 | 0.04 | 0.04 | 0.03 | 0.05 | 0.05 |
| Net debt / EBITDA | -0.69 | 0.77 | 0.15 | -0.86 | -1.02 | -0.71 | -0.54 | -0.67 | -0.54 | -0.97 | -0.82 |
| Interest coverage | -1.88 | 0.94 | 3.73 | 4.96 | 28.1 | 108.9 | 14.5 | 5.64 | 22.6 | 32.6 | 52.3 |
| Effective tax rate | 0% | 0% | 0% | 8.33% | 0% | 14% | 0% | 0% | 19.2% | 0% | 14.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.17 | 5.52 | 6.59 | 6.17 | 8.25 | 13.5 | 15.1 | 14.1 | 15.9 | 21.3 | 25.4 |
| EPS (basic) | -0.6 | 0.04 | 0.34 | 0.31 | 2.1 | 2.61 | 0.85 | 0.53 | 1.01 | 2.67 | 2.67 |
| EPS (diluted) | -0.6 | 0.04 | 0.32 | 0.3 | 2.06 | 2.57 | 0.84 | 0.53 | 1 | 2.65 | 3.91 |
| Book value per share | 0.5 | 0.63 | 1.29 | 2.59 | 4.93 | 6.18 | 35.1 | 34.6 | 35.5 | 38.8 | 41.2 |
| FCF per share | 0 | -0.11 | -0.13 | 0.25 | 0.66 | 2.65 | 2 | 0.69 | 1.48 | 4.15 | 5.07 |
| Cash per share | 1.51 | 1.24 | 1.18 | 1.38 | 1.93 | 2.97 | 3.75 | 3.58 | 3.17 | 6.5 | 8.03 |
| Capex per share | 0.09 | 0.12 | 0.17 | 0.2 | 0.25 | 0.25 | 0.29 | 0.34 | 0.39 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.78% | 2.15% | 2.52% | 3.22% | 3.01% | 1.83% | 1.91% | 2.41% | 2.47% | — | — |
| Capex / operating cash flow | -132.8% | 86.9% | -169.8% | 96.4% | 37.8% | 7.67% | 12% | 22.3% | 35% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | — | — | 0% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Apr 27, 1995 | $0.0025 |
| Date | Ratio |
|---|---|
| Aug 22, 2000 | 2:1 |
| Aug 23, 1983 | 2:1 |
| Oct 28, 1982 | 3:2 |
| Oct 24, 1980 | 2:1 |
| — |
| FY21 | — | $2.61 | — | — | $16.4B | — |
| FY20 | — | $2.1 | — | — | $9.8B | — |
| FY19 | — | $0.31 | — | — | $6.7B | — |
| FY18 | — | $0.34 | — | — | $6.5B | — |
| FY17 | — | $0.04 | — | — | $5.3B | — |
| FY16 | — | -$0.6 | — | — | $4.3B | — |
| 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 | $5.8B | $6.2B | $5.5B | $5.8B | $6.8B | $7.7B | $7.4B | $7.7B | $9.2B | $10.3B | $10.3B | $11.5B |
| YoY change | +4.22% | +10.2% | +2.24% | +8.88% | +17.6% | +24.2% | +35.9% | +31.7% | +35.6% | +34.1% | +37.8% | +50.1% |
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 | 1.3B | 1.2B | 1.2B | 1.5B | 2.3B | 3.6B | 5.9B | 5.8B | 5.1B | 10.6B |
| Receivables | 311M | 454M | 1.2B | 1.9B | 2.1B | 2.7B | 4.1B | 5.4B | 6.2B | 6.3B |
| Inventory | 751M | 694M | 845M | 982M | 1.4B | 2B | 3.8B | 4.4B | 5.7B | 7.9B |
| Total current assets | 2.5B | 2.6B | 3.5B | 4.6B | 6.1B | 8.6B | 15B | 16.8B | 19B | 26.9B |
| Property, plant & equipment | 878M | 1B | 1.1B | 1.7B | 2.1B | 2.6B | 4.3B | 2.2B | 2.4B | 2.3B |
| Goodwill & intangibles | 1B | 1.1B | 1B | 998M | 1B | 1.2B | 96.6B | 91.3B | 87.5B | 83.7B |
| Total assets | 3.3B | 3.6B | 4.6B | 6B | 9B | 12.4B | 67.6B | 67.9B | 69.2B | 76.9B |
| Accounts payable | 440M | 384M | 834M | 988M | 468M | 1.3B | 2.5B | 2.1B | 2B | 2.9B |
| Short-term debt | — | 70M | 136M | 43M | — | 312M | — | 751M | — | 874M |
| Total current liabilities | 1.3B | 1.5B | 2B | 2.4B | 2.4B | 4.2B | 6.4B | 6.7B | 7.3B | 9.5B |
| Long-term debt | 1.4B | 1.3B | 1.1B | 685M | 531M | 349M | 2.9B | 2.3B | 2.2B | 3B |
| Total liabilities | 2.9B | 3B | 3.3B | 3.2B | 3.1B | 4.9B | 12.8B | 12B | 11.7B | 13.9B |
| Shareholders' equity | 416M | 596M | 1.3B | 2.8B | 5.8B | 7.5B | 54.8B | 55.9B | 57.6B | 63B |
| Total debt | 1.4B | 1.4B | 1.3B | 728M | 531M | 661M | 2.9B | 3B | 2.2B | 3.8B |
| Net debt | 171M | 210M | 172M | -738M | -1.1B | -1.9B | -2B | -930M | -1.6B | -1.7B |
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 | 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 | 5.8B | 5.8B | 6B | 5.3B | 4.5B | 5.1B | 7.3B | 5.9B | 7.2B | 10.6B | 12.3B | 13.1B |
| Receivables | 5.1B | 5.4B | 5B | 5.7B | 7.2B | 6.2B | 5.4B | 5.1B | 6.2B | 6.3B | 6B | 7.3B |
| Inventory | 4.4B | 4.4B | 4.7B | 5B | 5.4B | 5.7B | 6.4B | 6.7B | 7.3B | 7.9B | 8B | 8.5B |
| Total current assets | 16.7B | 16.8B | 17.1B | 17.5B | 18.7B | 19B | 21.6B | 24.5B | 27B | 26.9B | 28.6B | 31.5B |
| Property, plant & equipment | 2.1B | 2.2B | 2.3B | 2.3B | 2.3B | 2.4B | 1.9B | 2.1B | 2.2B | 2.3B | 2.7B | 3.4B |
| Goodwill & intangibles | 92.3B | 91.3B | 90B | 88.8B | 88.8B | 87.5B | 86.4B | 85.8B | 84.7B | 83.7B | 83B | 82.2B |
| Total assets | 67.6B | 67.9B | 67.9B | 67.9B | 69.6B | 69.2B | 71.5B | 74.8B | 76.9B | 76.9B | 79.6B | 84.5B |
| Accounts payable | 2.2B | 2.1B | 1.4B | 1.7B | 2.5B | 2B | 2.2B | 3.1B | 3.5B | 2.9B | 3B | 5.4B |
| Short-term debt | 752M | 751M | 750M | — | — | — | 947M | — | 873M | 874M | 874M | 875M |
| Total current liabilities | 7.6B | 6.7B | 6.5B | 6.2B | 7.5B | 7.3B | 7.7B | 9.8B | 11.7B | 9.5B | 10.5B | 12.1B |
| Long-term debt | 2.1B | 2.3B | 2.2B | 2.2B | 2.2B | 2.2B | 3.8B | 3.9B | 3B | 3B | 3B | 3.4B |
| Total liabilities | 12.7B | 12B | 11.7B | 11.3B | 12.7B | 11.7B | 13.7B | 15.2B | 16.1B | 13.9B | 15.2B | 17.2B |
| Shareholders' equity | 55B | 55.9B | 56.2B | 56.5B | 57B | 57.6B | 57.9B | 59.7B | 60.8B | 63B | 64.5B | 67.2B |
| Total debt | 2.9B | 3B | 3B | 2.2B | 2.2B | 2.2B | 4.7B | 3.9B | 3.9B | 3.8B | 3.9B | 4.3B |
| Net debt | -699M | -930M | -1.2B | -1.9B | -1.7B | -1.6B | -1.3B | -556M | -938M | -1.7B | -1.7B | -810M |
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 | -498M | -33M | 337M | 341M | 2.5B | 3.2B | 1.3B | 854M | 1.6B | 4.3B |
| Depreciation & amortization | 133M | 144M | 170M | 258M | 354M | 463M | 4.3B | 3.6B | 3.2B | 3B |
| Stock-based compensation | 86M | 97M | 137M | 197M | 274M | 379M | 1.1B | 1.4B | 1.4B | 1.6B |
| Change in working capital | 196M | -114M | -773M | -593M | -1.1B | -387M | -1.6B | -2.3B | -3.3B | -1.9B |
| Operating cash flow | -58M | 130M | -96M | 225M | 778M | 3.9B | 3.8B | 2.5B | 1.8B | 7.7B |
| Capital expenditure | -77M | -113M | -163M | -217M | -294M | -301M | -450M | -546M | -636M | — |
| Investing cash flow | 277M | -53M | -170M | -149M | -952M | -686M | 2B | -1.4B | -1.1B | -5.9B |
| Dividends paid | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | -6M | -6M | -78M | -2B | -4.1B | -1.4B | -1.6B | -1.9B |
| Financing cash flow | -680M | -53M | -42M | -480M | 121M | -2B | -3.4B | -1.4B | -2.3B | -716M |
| Net change in cash | -461M | 24M | -308M | -404M | -53M | 1.2B | 2.3B | -387M | -1.6B | 1.1B |
| Free cash flow | 4M | -101M | -129M | 276M | 777M | 3.2B | 3.1B | 1.1B | 2.4B | 6.7B |
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 | 299M | 667M | 123M | 265M | 771M | 482M | 709M | 768M | 1.2B | 1.6B | 1.4B | 2.3B |
| Depreciation & amortization | 848M | 824M | 810M | 821M | 838M | 786M | 742M | 757M | 754M | 751M | 757M | 765M |
| Stock-based compensation | 353M | 374M | 371M | 346M | 351M | 339M | 364M | 369M | 419M | 486M | 487M | 503M |
| Change in working capital | -1.2B | -416M | -613M | -1.4B | -1.7B | -920M | -223M | 905M | -1.3B | -1.3B | 51M | 605M |
| Operating cash flow | 105M | 1.2B | 668M | -233M | -401M | 449M | 1.5B | 2B | 2.2B | 2.6B | 3B | 2.4B |
| Capital expenditure | -124M | -139M | -142M | -154M | -132M | -208M | -212M | — | — | — | — | — |
| Investing cash flow | 102M | 150M | -135M | 386M | -138M | -1.2B | -357M | -278M | -1.1B | -2.7B | -2.2B | -1.7B |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | -806M | -278M | -133M | -449M | -710M | -298M | -779M | -524M | -460M | -160M | -355M | -207M |
| Financing cash flow | -806M | -279M | -134M | -449M | -710M | -298M | 1.7B | -524M | -460M | -160M | -355M | -207M |
| Net change in cash | -599M | 1.1B | 399M | -296M | -1.2B | -1.1B | 2.8B | 1.2B | 628M | -237M | 424M | 489M |
| Free cash flow | 297M | 242M | 379M | 439M | 496M | 1.1B | 727M | 1.7B | 1.9B | 2.4B | 2.6B | 1.6B |