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 % |
|---|---|---|---|---|---|---|
| Q2 26 | $6.95 | $7.58 | +9.1% | — | $9.3B | — |
| Q1 26 | $6.62 | $7.15 | +8.0% | — | $8.8B | — |
| Q3 25 | $5.37 | $5.49 | +2.2% | — | $7.5B | — |
| Q2 25 | $5.25 | $5.9 | +12.4% | — | $7.7B | — |
| Q1 25 | $5.79 | $6 | +3.6% | — | $7.7B | — |
| Q4 24 | $6.73 | $6.84 | +1.6% | — | $11.1B | — |
| Q3 24 | $4.86 | $5.28 | +8.6% | — | $8.6B | — |
| Q2 24 | $3.69 | $4.01 | +8.7% | — | $6.2B | — |
| Q1 24 | $2.79 | $3.11 | +11.5% | — | $5.3B | — |
| Q4 23 | $4.78 | $5.2 | +8.8% | — | $7.2B | — |
| Q3 23 | $4.63 | $4.81 | +3.9% | — | $6.7B | — |
| Q2 23 | $4.61 | $4.93 | +6.9% | — | $6.9B | — |
| Q1 23 | $4.16 | $4.95 | +19.0% | — | $6.7B | — |
| Q4 22 | $4.33 | $4.6 | +6.2% | — | $6.4B | — |
| Q3 22 | $3.46 | $4.29 | +24.0% | — | $5.8B | — |
| Q2 22 | $3.52 | $3.54 | +0.6% | — | $5.4B | — |
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 | — | $24.7 | — | — | $32.7B | — |
| FY24 | — | $19.3 | — | — | $33.8B | — |
| FY23 | — | $20.6 | — | — | $27.6B | — |
| FY22 | — | $16.1 | — | — | $21.2B |
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 | $6.9B | $9B | $10.9B | $11.8B | $14B | $18.6B | $21.2B | $27.6B | $33.8B | $32.7B |
| YoY change | +9.35% | +30.4% | +22.1% | +8% | +18.3% | +33.1% | +13.8% | +30.2% | +22.6% | -3.32% |
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 | 6.9B | 9B | 10.9B | 11.8B | 14B | 18.6B | 21.2B | 27.6B | 33.8B | 32.7B |
| Cost of revenue | 3.7B | 4.9B | 5.9B | 6.5B | 7.2B | 8.8B | 10.5B | 13.4B | 16.5B | 15.4B |
| Gross profit | 3.1B | 4B | 5B | 5.3B | 6.8B | 9.8B | 10.7B | 14.1B | 17.3B | 17.3B |
| Gross margin | 45.7% | 44.9% | 46% | 44.7% | 48.6% | 52.7% | 50.5% | 51.3% | 51.3% | 52.8% |
| Research & development | 1.1B | 1.3B | 1.6B | 2B | 2.2B | 2.5B | 3.3B | 4B | 5.1B | 4.7B |
| Selling, general & administrative | 374.8M | 416.6M | 488M | 520.5M | 544.9M | 725.6M | 945.9M | 1.1B | 1.4B | 1.3B |
| Operating expenses | 1.4B | 1.6B | 2.1B | 2.5B | 2.7B | 3.3B | 4.2B | 5.1B | 6.5B | 6B |
| Operating income | 1.7B | 2.3B | 3B | 2.8B | 4.1B | 6.5B | 6.5B | 9B | 10.8B | 11.3B |
| Operating margin | 24.2% | 26.2% | 27.1% | 23.6% | 29% | 35.1% | 30.7% | 32.8% | 31.9% | 34.6% |
| Non-operating income, net | 93.8M | 95.8M | — | — | — | 213.7M | — | — | — | — |
| Pretax income | 1.8B | 2.4B | 2.9B | 2.8B | 4B | 6.7B | 6.5B | 9.1B | 10.8B | 11.4B |
| Income tax | 234.4M | 306M | 351.6M | 191.7M | 551.5M | 1B | 969.9M | 1.4B | 2B | 2B |
| Net income | 1.6B | 2.1B | 2.6B | 2.6B | 3.6B | 5.9B | 5.6B | 7.8B | 9.1B | 9.6B |
| Net margin | 22.7% | 23.1% | 23.7% | 21.9% | 25.4% | 31.6% | 26.6% | 28.4% | 26.8% | 29.4% |
| EBITDA | 2B | 2.8B | 3.4B | 3.3B | 4.6B | 7B | 7.1B | 10B | 12.1B | 12.6B |
| EPS | 3.46 | 4.93 | 5.94 | 6.13 | 8.49 | 14.4 | 16.1 | 20.6 | 19.3 | 24.7 |
| Diluted EPS | 3.44 | 4.91 | 5.92 | 6.12 | 8.48 | 14.3 | 16.1 | 20.6 | 19.2 | 24.7 |
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 | 6.7B | 7.2B | 5.3B | 6.2B | 8.6B | 11.1B | 7.7B | 7.7B | 7.5B | 9.7B | 8.8B | 9.3B |
| Cost of revenue | 3.2B | 3.5B | 2.6B | 3B | 4.2B | 5.3B | 3.6B | 3.6B | 3.6B | 4.6B | 4.1B | 4.3B |
| Gross profit | 3.5B | 3.7B | 2.7B | 3.2B | 4.4B | 5.7B | 4.2B | 4B | 3.9B | 5.1B | 4.6B | 5B |
| Gross margin | 51.9% | 51.4% | 51% | 51.5% | 50.8% | 51.7% | 54% | 52.6% | 51.6% | 52.2% | 53% | 54% |
| Research & development | 991.4M | 1B | 1B | 1.1B | 1.2B | 1.3B | 1.2B | 607.1M | 1.1B | 1.3B | 1.2B | 1.3B |
| Selling, general & administrative | 287.8M | 284.1M | 273.3M | 277M | 343.5M | 380.6M | 280.7M | 298.7M | 303.2M | 375.2M | 302.3M | 302.7M |
| Operating expenses | 1.3B | 1.3B | 1.3B | 1.4B | 1.6B | 1.7B | 1.4B | 905.8M | 1.4B | 1.6B | 1.5B | 1.6B |
| Operating income | 2.2B | 2.4B | 1.4B | 1.8B | 2.8B | 4B | 2.7B | 3.1B | 2.5B | 3.4B | 3.2B | 3.5B |
| Operating margin | 32.7% | 33.1% | 26.3% | 29.4% | 32.7% | 36.2% | 35.4% | 40.8% | 32.8% | 35.3% | 36% | 37.1% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 2.2B | 2.4B | 1.4B | 1.8B | 2.8B | 4B | 2.8B | 3.2B | 2.5B | 3.4B | 3.2B | 3.5B |
| Income tax | 343.7M | 385.6M | 224M | 291.6M | 510.3M | 865.3M | 465.1M | 575.3M | 442.2M | 618.7M | 546.6M | 609.6M |
| Net income | 1.9B | 2B | 1.2B | 1.6B | 2.4B | 3.2B | 2.4B | 2.7B | 2.1B | 2.8B | 2.8B | 2.9B |
| Net margin | 28.4% | 28.3% | 23.1% | 25.3% | 27.8% | 29.1% | 30.4% | 34.8% | 28.3% | 29.2% | 31.4% | 31.3% |
| EBITDA | 2.4B | 2.8B | 1.6B | 2.1B | 3.1B | 4.5B | 3B | 3.6B | 2.7B | 3.7B | 3.2B | 3.5B |
| EPS | 4.81 | 5.21 | 3.11 | 4.01 | 5.28 | 6.85 | 6 | — | 5.49 | 7.35 | 7.15 | 7.59 |
| Diluted EPS | 4.81 | 5.2 | 3.11 | 4.01 | 5.28 | 6.84 | 6 | — | 5.48 | 7.34 | 7.15 | 7.58 |
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 | 46.1B | 72.1B | 63.8B | 120.2B | 196.9B | 314.8B | 209.7B | 285.7B | — | — | 654.6B |
| Enterprise value | 45.3B | 71.8B | 62.8B | 118.6B | 194.2B | 311.8B | 206.6B | 283.3B | — | — | 40.3T |
| Shares outstanding | 410.7M | 414.8M | 410M | 406.1M | 403.7M | 395.5M | 383.8M | 377.5M | 470.2M | 388.5M | 388.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 29.6 | 34.9 | 24.6 | 46.4 | 55.4 | 53.5 | 37.3 | 36.4 | — | — | 58.7 |
| P/S | 6.7 | 8.04 | 5.83 | 10.2 | 14.1 | 16.9 | 9.9 | 10.4 | — | — | 18.6 |
| P/B | 4.69 | 6.69 | 5.48 | 9.54 | 14.2 | 31 | 23.8 | 21.2 | — | — | 1.5K |
| EV/EBITDA | 22.4 | 26 | 18.5 | 36.5 | 42.7 | 44.4 | 29.1 | 28.4 | — | — | 2.6K |
| EV/Sales | 6.6 | 8.01 | 5.74 | 10 | 13.9 | 16.8 | 9.76 | 10.3 | — | — | 992 |
| Earnings yield | 3.38% | 2.87% | 4.06% | 2.16% | 1.81% | 1.87% | 2.68% | 2.74% | — | — | 1.7% |
| FCF yield | 2.91% | 2.03% | 3.86% | 1.99% | 1.84% | 3.15% | 3.42% | 1.14% | — | — | 1.48% |
| PEG | — | — | — | — | — | — | — | — | — | — | 29 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.7% | 44.9% | 46% | 44.7% | 48.6% | 52.7% | 50.5% | 51.3% | 51.3% | 52.8% | 54% |
| Operating margin | 24.2% | 26.2% | 27.1% | 23.6% | 29% | 35.1% | 30.7% | 32.8% | 31.9% | 34.6% | 37.1% |
| Net margin | 22.7% | 23.1% | 23.7% | 21.9% | 25.4% | 31.6% | 26.6% | 28.4% | 26.8% | 29.4% | 30.1% |
| ROE | 15.9% | 19.2% | 22.3% | 20.6% | 25.6% | 58% | 63.8% | 58.3% | 41% | 49% | 53.9% |
| ROA | 9.05% | 11.4% | 12.9% | 11.5% | 13% | 19.5% | 15.5% | 19.6% | 15.6% | 19% | 16.5% |
| ROIC | 15.9% | 19.4% | 24.5% | 23.7% | 31.2% | 77.7% | 97% | 68.7% | 70.5% | 87.1% | 66.2% |
| Return on tangible assets | 32.4% | 30.5% | 29.3% | 22.9% | 22.3% | 30.6% | 22.1% | 26.8% | 19.8% | 23.8% | 27.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.61 | 2.8 | 2.78 | 2.58 | 2.41 | 1.48 | 1.28 | 1.5 | 1.53 | 1.26 | 1.33 |
| Quick ratio | 1.76 | 1.87 | 1.87 | 1.77 | 1.72 | 1.06 | 0.88 | 0.96 | 0.99 | 0.79 | 0.78 |
| Debt / equity | 0.34 | 0.28 | 0.26 | 0.25 | 0.34 | 0.45 | 0.48 | 0.34 | 0.25 | 0.22 | 0.09 |
| Debt / assets | 0.19 | 0.17 | 0.15 | 0.14 | 0.17 | 0.15 | 0.12 | 0.12 | 0.1 | 0.09 | 0.06 |
| Net debt / EBITDA | -0.36 | -0.1 | -0.3 | -0.5 | -0.59 | -0.43 | -0.44 | -0.24 | -0.8 | -0.71 | -0.43 |
| Interest coverage | — | — | — | 76.6 | 93.8 | 123.8 | 107.2 | 60.5 | 56.6 | 97.4 | 97.4 |
| Effective tax rate | 13.1% | 12.8% | 12% | 6.93% | 13.7% | 15.2% | 15% | 15.8% | 18.6% | 17.7% | 17.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 16.7 | 21.6 | 26.7 | 29.1 | 34.6 | 47.1 | 55.2 | 73 | 71.9 | 84.1 | 1.65 |
| EPS (basic) | 3.46 | 4.93 | 5.94 | 6.13 | 8.49 | 14.4 | 16.1 | 20.6 | 19.3 | 24.7 | 24.7 |
| EPS (diluted) | 3.44 | 4.91 | 5.92 | 6.12 | 8.48 | 14.3 | 16.1 | 20.6 | 19.2 | 24.7 | 29.2 |
| Book value per share | 23.9 | 26 | 28.4 | 31 | 34.3 | 25.6 | 23 | 35.6 | 47 | 50.5 | 1.18 |
| FCF per share | 3.27 | 3.52 | 6.01 | 5.89 | 8.98 | 25 | 18.7 | 8.6 | 23.1 | 28.4 | 23.2 |
| Cash per share | 9.88 | 7.93 | 9.84 | 11.6 | 18.2 | 19.2 | 19.2 | 18.6 | 32.4 | 34.3 | 0.35 |
| Capex per share | 0.77 | 0.82 | 1.4 | 1.89 | 2.38 | 2.28 | 3.34 | 5.71 | 5.26 | — | 4.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.6% | 3.78% | 5.24% | 6.49% | 6.88% | 4.84% | 6.05% | 7.82% | 7.31% | — | 4.63% |
| Capex / operating cash flow | 19.7% | 21.7% | 22.6% | 26.4% | 22% | 8.5% | 16.6% | 45.9% | 20.8% | — | 13.1% |
| Payout ratio | 28.6% | 25% | 23% | 51.1% | 30% | 23.3% | 45.5% | 30% | 32.4% | 26.5% | 29.7% |
| Dividend yield | 0.97% | 0.72% | 0.94% | 1.1% | 0.54% | 0.43% | 1.22% | 0.82% | — | — | 0.51% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 28, 2026 | $2.1507 |
| Apr 27, 2026 | $3.1771 |
| Feb 10, 2026 | $1.8827 |
| Oct 29, 2025 | $1.857 |
| Jul 29, 2025 | $1.856 |
| Apr 28, 2025 | $1.9193 |
| Feb 11, 2025 | $1.5705 |
| Oct 29, 2024 | $1.6414 |
| — |
| FY21 | — | $14.4 | — | — | $18.6B | — |
| FY20 | — | $8.49 | — | — | $14B | — |
| FY19 | — | $6.13 | — | — | $11.8B | — |
| FY18 | — | $5.94 | — | — | $10.9B | — |
| FY17 | — | $4.93 | — | — | $9B | — |
| FY16 | — | $3.46 | — | — | $6.9B | — |
| 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 | $6.7B | $7.2B | $5.3B | $6.2B | $8.6B | $11.1B | $7.7B | $7.7B | $7.5B | $9.7B | $8.8B | $9.3B |
| YoY change | +15.5% | +12.5% | -21.6% | -9.55% | +29.4% | +53% | +46.3% | +23.2% | -13% | -12.2% | +13.2% | +21.3% |
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 | 4.1B | 3.3B | 4B | 4.7B | 7.4B | 7.6B | 7.4B | 7B | 15.2B | 13.3B |
| Receivables | 700.2M | 1.7B | 1.5B | 1.8B | 1.3B | 3B | 5.3B | 4.3B | 5.4B | 3B |
| Inventory | 2.8B | 3B | 3.4B | 3.8B | 4.6B | 5.2B | 7.2B | 8.9B | 13B | 11.4B |
| Total current assets | 8.6B | 8.9B | 10.5B | 12.1B | 15.9B | 18.2B | 23.1B | 24.4B | 36.7B | 30.6B |
| Property, plant & equipment | 1.7B | 1.7B | 1.7B | 2.3B | 2.8B | 3.1B | 4.1B | 5.8B | 17.3B | 8.2B |
| Goodwill & intangibles | 12.4B | 11.4B | 11.3B | 11.3B | 11.4B | 11B | 10.8B | 10.7B | 12.5B | 10.3B |
| Total assets | 17.2B | 18.2B | 20.1B | 22.6B | 27.3B | 30.2B | 36.3B | 40B | 58.1B | 50.6B |
| Accounts payable | 593.2M | 837.3M | 964M | 1.1B | 1.4B | 2.1B | 2.6B | 2.3B | 4.2B | 3.5B |
| Short-term debt | 247.7M | 25.2M | — | — | 15.4M | 509.1M | 746.2M | 100K | 1.2B | 1.7B |
| Total current liabilities | 3.3B | 3.2B | 3.8B | 4.7B | 6.6B | 12.3B | 18B | 16.3B | 24B | 24.3B |
| Long-term debt | 3.1B | 3B | 3B | 3.1B | 4.7B | 4.1B | 3.5B | 4.6B | 4.4B | 2.7B |
| Total liabilities | 7.4B | 7.4B | 8.5B | 10B | 13.4B | 20.1B | 27.5B | 26.5B | 36B | 31B |
| Shareholders' equity | 9.8B | 10.8B | 11.6B | 12.6B | 13.9B | 10.1B | 8.8B | 13.5B | 22.1B | 19.6B |
| Total debt | 3.3B | 3B | 3B | 3.1B | 4.7B | 4.6B | 4.3B | 4.6B | 5.6B | 4.4B |
| Net debt | 412.6M | 766.3M | -94.6M | -424M | -1.4B | -2.4B | -3B | -2.4B | -9.6B | -8.5B |
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 | 5B | 7B | 5.4B | 5B | 5.8B | 15.2B | 9.1B | 7.2B | 5.1B | 13.3B | 8.4B | 7.6B |
| Receivables | 3.9B | 4.3B | 3.6B | 4.5B | 6B | 5.4B | 4.6B | 5B | 5.4B | 3B | 4.4B | 7.3B |
| Inventory | 8.4B | 8.9B | 9.9B | 11B | 13.2B | 13B | 11B | 11.6B | 11.8B | 11.4B | 11.7B | 11.7B |
| Total current assets | 21.7B | 24.4B | 23.1B | 24.5B | 28.8B | 36.7B | 27.5B | 26.7B | 25.1B | 30.6B | 27.6B | 29.5B |
| Property, plant & equipment | 5.4B | 5.8B | 6.2B | 6.4B | 7.6B | 17.3B | 7.5B | 7.7B | 8B | 8.2B | 8.1B | 8.1B |
| Goodwill & intangibles | 10.7B | 10.7B | 10.6B | 10.6B | 12.1B | 12.5B | 10.4B | 10.3B | 10.3B | 10.3B | 10.2B | 10.4B |
| Total assets | 37.5B | 40B | 39B | 40.7B | 48.3B | 58.1B | 45.5B | 44.8B | 45.1B | 50.6B | 48.1B | 50.2B |
| Accounts payable | — | 2.3B | — | — | — | 4.2B | — | — | — | 3.5B | — | — |
| Short-term debt | — | 100K | — | — | — | 1.2B | — | — | — | 1.7B | — | — |
| Total current liabilities | 16.3B | 16.3B | 15B | 16.1B | 18.5B | 24B | 18.1B | 18.6B | 19.2B | 24.3B | 20.3B | 22.2B |
| Long-term debt | 4.5B | 4.6B | 4.6B | 4.6B | 5.4B | 4.4B | 3.7B | 3.7B | 2.7B | 2.7B | 2.7B | 2B |
| Total liabilities | 25.5B | 26.5B | 25.2B | 26B | 29.6B | 36B | 28B | 27.2B | 19.2B | 24.3B | 20.3B | 22.2B |
| Shareholders' equity | 12B | 13.5B | 13.8B | 14.7B | 18.7B | 22.1B | 17.5B | 17.6B | 19B | 19.6B | 20.8B | 21.8B |
| Total debt | 4.5B | 4.6B | 4.6B | 4.6B | 5.4B | 5.6B | 3.7B | 3.7B | 2.7B | 4.4B | 2.7B | 2B |
| Net debt | -453.2M | -2.4B | -488.8M | -205.4M | -332.1M | -9.6B | -5.4B | -3.5B | -2.4B | -8.5B | -5.3B | -4.7B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.6B | 2.1B | 2.6B | 2.6B | 3.6B | 5.9B | 5.6B | 7.8B | 9.1B | 9.6B |
| Depreciation & amortization | 356.9M | 417.5M | 422.7M | 448.5M | 490.8M | 471M | 583.6M | 739.8M | 1.1B | 1B |
| Stock-based compensation | 47.7M | 53.1M | 46.3M | 74.6M | 53.9M | 117.5M | 68.9M | 134.8M | 206.3M | 202.3M |
| Change in working capital | -367.9M | -969.8M | -285.9M | 29.5M | 484.1M | 4.5B | 2B | -3.9B | 1.7B | 1.3B |
| Operating cash flow | 1.6B | 1.6B | 2.5B | 2.9B | 4.4B | 10.6B | 7.7B | 4.7B | 11.9B | 12.3B |
| Capital expenditure | -316.3M | -338.9M | -574M | -766.6M | -962M | -900.7M | -1.3B | -2.2B | -2.5B | — |
| Investing cash flow | -3.2B | -1.2B | -456M | -1B | -1.3B | -32.4M | -991.4M | -2.6B | -3.1B | -2.1B |
| Dividends paid | -445.9M | -516.7M | -597.1M | -1.3B | -1.1B | -1.4B | -2.6B | -2.3B | -2.9B | -2.6B |
| Share repurchases | -400M | -500M | -1.1B | -410M | -1.2B | -8.6B | -4.6B | -1B | -597.7M | -6B |
| Financing cash flow | 2B | -1.2B | -1.7B | -1.7B | -753M | -9.9B | -7.1B | -3B | -3.4B | -8.7B |
| Net change in cash | 391.6M | -859.9M | 355.9M | 157.6M | 2.3B | 672.8M | -415.7M | -958.2M | 5.4B | 1.5B |
| Free cash flow | 1.3B | 1.5B | 2.5B | 2.4B | 3.6B | 9.9B | 7.2B | 3.2B | 10.9B | 11B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.9B | 1.9B | 2B | 1.2B | 1.6B | 2.4B | 3.2B | 2.4B | 2.7B | 2.1B | 2.8B | 2.8B |
| Depreciation & amortization | 181.2M | 176.2M | 212.1M | 214.4M | 227.5M | 272.6M | 288.1M | 241.3M | 375.4M | 274.6M | 255.2M | 259.4M |
| Stock-based compensation | 33.4M | 41.5M | 41.6M | 19.8M | 46.5M | 61.6M | 63.4M | 40M | 35.1M | 57.7M | 55.6M | 31.1M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 2.2B | 2B | 2.3B | 1.5B | 1.9B | 2.6B | 3.5B | 2.7B | 3.2B | 559.1M | 11.4B | -2.2B |
| Capital expenditure | -537.8M | -501.8M | -584M | -417.3M | -531M | -479.9M | -841.6M | -415M | -414.8M | — | — | — |
| Investing cash flow | -538.3M | -1.1B | -598.6M | -717.1M | -430.8M | -247.6M | -1.5B | -414.2M | -413.9M | -1.6B | 674.1M | -65.3M |
| Dividends paid | -666.1M | -570.4M | -570.8M | -571M | -688.3M | -689.1M | -714.7M | -597.2M | -714.4M | -619.6M | -619.2M | -617M |
| Share repurchases | -492.6M | -111.1M | 0 | -385.1M | -114.9M | 0 | 0 | -2.6B | -1.5B | -172.2M | -1.7B | -1B |
| Financing cash flow | -136.5M | -1.4B | -545.1M | -927.4M | -772.3M | -653.5M | -678.3M | -3.2B | -2.2B | -741.5M | -1.5B | -1.6B |
| Net change in cash | 1.5B | -516.7M | 1.1B | -189.2M | 649.6M | 1.7B | 1.4B | -850.2M | 631.7M | -1.8B | 10.5B | -3.8B |
| Free cash flow | -159.7M | 618M | 2.6B | -675.7M | 385.4M | 617.7M | 10.6B | -475.1M | 357.7M | 243.7M | 10.9B | -2.6B |
| Date | Ratio |
|---|
| Nov 29, 2012 | 77:100 |
| Oct 1, 2007 | 8:9 |
| Apr 17, 2000 | 3:1 |
| May 8, 1998 | 2:1 |
| May 12, 1997 | 2:1 |