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 | $0.11 | $0.12 | +9.1% | — | — | — |
| Q3 26 | $0.25 | $0.31 | +24.0% | — | — | — |
| Q2 26 | $0.12 | $0.36 | +200.0% | — | — | — |
| Q1 26 | $0.13 | $0.16 | +23.1% | — | — | — |
| Q4 25 | $0.09 | $0.15 | +66.7% | — | — | — |
| Q3 25 | $0.21 | $0.16 | -23.8% | — | — | — |
| Q2 25 | $0.07 | $0.14 | +100.0% | — | — | — |
| Q1 25 | $0.07 | $0.06 | -14.3% | — | — | — |
| Q4 24 | — | $0.09 | — | — | — | — |
| Q3 24 | $0.2 | $0.14 | -30.0% | — | — | — |
| Q2 24 | $0.06 | $0.07 | +16.7% | — | — | — |
| Q1 24 | $0.04 | $0.07 | +75.0% | — | — | — |
| Q4 23 | $0.04 | $0.08 | +100.0% | — | — | — |
| Q3 23 | $0.21 | $0.21 | 0.0% | — | — | — |
| Q2 23 | $0.15 | $0.15 | 0.0% | — | — | — |
| Q1 23 | $0.16 | $0.13 | -18.8% | — | — | — |
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 | — | $8.53 | — | — | $236.7B | — |
| FY24 | — | $0.01 | — | — | $27.7B | — |
| FY23 | — | -$7.94 | — | — | $263.4B | — |
| FY22 | — | $5.62 | — | — | $271.5B |
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 | $220.3B | $205.4B | $210.8B | $227.2B | $232.4B | $232.3B | $271.5B | $263.4B | $27.7B | $236.7B |
| YoY change | -10.8% | -6.78% | +2.66% | +7.77% | +2.28% | -0.03% | +16.9% | -3.02% | -89.5% | +754.6% |
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 | 220.3B | 205.4B | 210.8B | 227.2B | 232.4B | 232.3B | 271.5B | 263.4B | 27.7B | 236.7B |
| Cost of revenue | 155.1B | 157.5B | 142.6B | 142.4B | 138.7B | 131.6B | 158.3B | 161.7B | 15.5B | 124B |
| Gross profit | 65.3B | 47.9B | 68.2B | 84.8B | 93.7B | 100.7B | 113.3B | 101.6B | 12.2B | 112.7B |
| Gross margin | 29.6% | 23.3% | 32.3% | 37.3% | 40.3% | 43.4% | 41.7% | 38.6% | 44.1% | 47.6% |
| Research & development | 31.6B | 37.9B | 38.9B | 38.8B | 39.7B | 42.1B | 47.3B | 50.7B | 6B | 48.9B |
| Selling, general & administrative | 28.3B | 29B | 27.5B | 26.1B | 26.7B | 27B | 35.7B | 39.3B | 5.8B | 33.7B |
| Operating expenses | 59.6B | 66.2B | 66.1B | 75.5B | 65.7B | 69.5B | 86.5B | 89.6B | 11.5B | 82.3B |
| Operating income | 5.7B | -18.3B | 2.1B | 9.3B | 28.1B | 31.2B | 26.8B | 12B | 696.9M | 30.4B |
| Operating margin | 2.57% | -8.92% | 0.99% | 4.12% | 12.1% | 13.4% | 9.85% | 4.55% | 2.52% | 12.8% |
| Non-operating income, net | -1.4B | -16.5B | -2.1B | 650M | 476M | -978M | -1.1B | -33.3B | -239.3M | 8.6B |
| Pretax income | 2.9B | -36B | -1.5B | 8.8B | 27.2B | 29.3B | 24.6B | -23.3B | 289.3M | 38.3B |
| Income tax | 1.9B | -3.5B | 4.8B | 6.9B | 9.6B | 6.3B | 5.5B | 2.8B | 247.5M | 9.6B |
| Net income | 1B | -32.4B | -6.3B | 1.8B | 17.6B | 23B | 19.1B | -26.1B | 41.8M | 28.7B |
| Net margin | 0.46% | -15.8% | -2.98% | 0.81% | 7.58% | 9.89% | 7.04% | -9.91% | 0.15% | 12.1% |
| EBITDA | 14.5B | -9.8B | 9.3B | 18.1B | 36B | 39.6B | 37.7B | 24.5B | 2B | 41.4B |
| EPS | 0.53 | -10.7 | -1.98 | 0.67 | 5.26 | 6.82 | 5.62 | -7.94 | 0.01 | 8.53 |
| Diluted EPS | 0.52 | -10.7 | -1.98 | 0.67 | 5.26 | 6.81 | 5.62 | -7.94 | 0.01 | 8.51 |
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 | 64.5B | 71.9B | 53.3B | 59.8B | 6.5B | 8.1B | 55B | 56.1B | 56.2B | 69.3B | 49.3B | 52.7B |
| Cost of revenue | 39.7B | 43.3B | 30.7B | 34B | 3.5B | 4.5B | 28.5B | 29.5B | 29.5B | 36.6B | 26B | 28.6B |
| Gross profit | 24.7B | 28.6B | 22.7B | 25.8B | 3B | 3.7B | 26.5B | 26.6B | 26.8B | 32.7B | 23.3B | 24.1B |
| Gross margin | 38.4% | 39.8% | 42.5% | 43.1% | 45.6% | 44.9% | 48.2% | 47.5% | 47.6% | 47.2% | 47.2% | 45.8% |
| Research & development | 11.9B | 13B | 11.6B | 14.9B | 1.4B | 1.6B | 12B | 12.2B | 11.5B | 13.1B | 13.5B | 10.5B |
| Selling, general & administrative | 9.6B | 9.9B | 8.7B | 10.5B | 984.9M | 1.2B | 8.6B | 8.1B | 7.9B | 9B | 8.1B | 7.6B |
| Operating expenses | 53.5B | -9.1B | 18.3B | 25.4B | 2.4B | 2.6B | 20.6B | 20.3B | 11.7B | 29.6B | 21.6B | 18B |
| Operating income | -28.8B | 37.8B | 4.4B | 415M | 595.3M | 1.1B | 5.9B | 6.4B | 15.1B | 3.1B | 1.7B | 6.1B |
| Operating margin | -44.7% | 52.5% | 8.2% | 0.69% | 9.17% | 13.3% | 10.7% | 11.3% | 26.8% | 4.49% | 3.44% | 11.6% |
| Non-operating income, net | -257M | -32B | -324M | -14B | -13.5M | -176.5M | 151M | 403M | -57M | 8.1B | -439M | -429M |
| Pretax income | -29.6B | 4.9B | 3.6B | -13.9B | 553.7M | 845.5M | 5.9B | 6.4B | 14.9B | 11.1B | 1.3B | 5.7B |
| Income tax | 864M | 1.5B | 1B | -2.9B | 146.2M | 300.3M | 1.6B | 1.8B | 3.6B | 2.5B | 362M | 1.7B |
| Net income | -30.5B | 3.4B | 2.6B | -11B | 407.5M | 545.1M | 4.2B | 4.6B | 11.3B | 8.6B | 887M | 4.1B |
| Net margin | -47.3% | 4.74% | 4.9% | -18.4% | 6.28% | 6.69% | 7.66% | 8.24% | 20.1% | 12.4% | 1.8% | 7.74% |
| EBITDA | 6.6B | 37.4B | 7.7B | 19.2B | 914.8M | 1B | 9.3B | 9.2B | 17.9B | 5.1B | 4.2B | 8.8B |
| EPS | -9.21 | 1.02 | 0.77 | -3.34 | 1.14 | 1.44 | 1.25 | 1.37 | 3.34 | 2.57 | 0.27 | 1.22 |
| Diluted EPS | -9.21 | 1.02 | 0.77 | -3.34 | 1.14 | 1.44 | 1.24 | 1.37 | 3.33 | 2.57 | 0.27 | 1.22 |
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 | 211.1B | 243B | 324B | 322.2B | 440.7B | 401.6B | 215.8B | 212.3B | — | — | 30.7B |
| Enterprise value | 184.9B | 231.6B | 310.4B | 316.4B | 427.8B | 373.1B | 206B | 216.3B | — | — | 27.1B |
| Shares outstanding | 36.2B | 36.4B | 36.5B | 36.7B | 36.9B | 36.9B | 37B | 33.7B | 372.3M | 3.3B | 3.3B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 208.6 | — | — | 175.1 | 25 | 17.5 | 11.3 | — | — | — | 12.7 |
| P/S | 0.96 | 1.18 | 1.54 | 1.42 | 1.9 | 1.73 | 0.79 | 0.81 | — | — | 0.13 |
| P/B | 1.56 | 2.49 | 3.69 | 3.93 | 5.17 | 3.75 | 1.62 | 2.18 | — | — | 0.31 |
| EV/EBITDA | 12.7 | -23.6 | 33.2 | 17.5 | 11.9 | 9.41 | 5.46 | 8.83 | — | — | 0.65 |
| EV/Sales | 0.84 | 1.13 | 1.47 | 1.39 | 1.84 | 1.61 | 0.76 | 0.82 | — | — | 0.11 |
| Earnings yield | 0.48% | — | — | 0.57% | 4% | 5.72% | 8.85% | — | — | — | 7.88% |
| FCF yield | 1.61% | 1.76% | 1.37% | 3.17% | 5.36% | 8.58% | 11.4% | 0.8% | — | — | 10.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.16 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.6% | 23.3% | 32.3% | 37.3% | 40.3% | 43.4% | 41.7% | 38.6% | 44.1% | 47.6% | 45.8% |
| Operating margin | 2.57% | -8.92% | 0.99% | 4.12% | 12.1% | 13.4% | 9.85% | 4.55% | 2.52% | 12.8% | 17.3% |
| Net margin | 0.46% | -15.8% | -2.98% | 0.81% | 7.58% | 9.89% | 7.04% | -9.91% | 0.15% | 12.1% | 10.8% |
| ROE | 0.75% | -33.2% | -7.15% | 2.25% | 20.7% | 21.5% | 14.3% | -26.8% | 0.4% | 26% | 26.1% |
| ROA | 0.36% | -12.5% | -2.34% | 0.67% | 6.49% | 7.52% | 5.47% | -8.79% | 0.13% | 10.3% | 6.95% |
| ROIC | 1.82% | -21.2% | 2.82% | 2.58% | 25.1% | 31.2% | 16.8% | 11.8% | 1.16% | 24.5% | 22.1% |
| Return on tangible assets | 0.61% | -17.4% | -3.25% | 0.92% | 9.56% | 10.7% | 15.9% | -19.1% | 0.24% | 17.2% | 14.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.74 | 1.54 | 1.45 | 1.32 | 1.31 | 1.38 | 1.19 | 1.2 | 1.17 | 1.29 | 1.12 |
| Quick ratio | 1.42 | 1.28 | 1.19 | 1.05 | 1.06 | 1.1 | 0.88 | 0.92 | 0.96 | 1.08 | 0.89 |
| Debt / equity | 0.2 | 0.34 | 0.38 | 0.58 | 0.46 | 0.38 | 0.32 | 0.56 | 0.49 | 0.37 | 0.38 |
| Debt / assets | 0.09 | 0.13 | 0.12 | 0.17 | 0.15 | 0.13 | 0.12 | 0.18 | 0.16 | 0.14 | 0.14 |
| Net debt / EBITDA | -1.81 | 1.15 | -1.45 | -0.32 | -0.36 | -0.72 | -0.26 | 0.16 | -0.84 | -0.42 | -0.45 |
| Interest coverage | 3.14 | -30.4 | -0.02 | 5.94 | 17.7 | 25.1 | 14.7 | -6.15 | 1.73 | 15.1 | 15.6 |
| Effective tax rate | 65% | 0% | 0% | 79% | 35.2% | 21.4% | 22.3% | 0% | 85.6% | 25% | 24.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 6.08 | 5.65 | 5.77 | 6.19 | 6.3 | 6.29 | 7.35 | 7.81 | 74.4 | 71 | 71 |
| EPS (basic) | 0.53 | -10.7 | -1.98 | 0.67 | 5.26 | 6.82 | 5.62 | -7.94 | 0.01 | 8.53 | 8.53 |
| EPS (diluted) | 0.52 | -10.7 | -1.98 | 0.67 | 5.26 | 6.81 | 5.62 | -7.94 | 0.01 | 8.51 | 0.74 |
| Book value per share | 3.73 | 2.68 | 2.4 | 2.23 | 2.31 | 2.9 | 3.61 | 2.89 | 27.9 | 33.1 | 30.8 |
| FCF per share | 0.09 | 0.12 | 0.12 | 0.28 | 0.64 | 0.93 | 0.67 | 0.05 | 12.8 | 8.76 | 8.97 |
| Cash per share | 1.46 | 1.22 | 1.28 | 1.45 | 1.42 | 1.89 | 1.41 | 1.49 | 18.2 | 17.2 | 16.8 |
| Capex per share | 0.16 | 0.08 | 0.1 | 0.12 | 0.11 | 0.1 | 0.11 | 0.09 | 0.67 | 0.34 | 0.42 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.56% | 1.39% | 1.73% | 1.93% | 1.82% | 1.53% | 1.56% | 1.19% | 0.9% | 0.48% | 0.62% |
| Capex / operating cash flow | 41.1% | -29.4% | 45.2% | 19.2% | 12.9% | 8.02% | 11.4% | -16.2% | 5.93% | 3.45% | 4.14% |
| Payout ratio | 1.2K% | -10.6% | -54.6% | 241.8% | 34% | 30% | 44% | -34.9% | 2.5K% | 33.2% | 40.3% |
| Dividend yield | 5.81% | 1.41% | 1.06% | 1.38% | 1.36% | 1.72% | 3.9% | 4.29% | — | — | 3.35% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 29, 2026 | $0.1579 |
| Apr 2, 2026 | $0.1663 |
| Sep 29, 2025 | $0.1485 |
| Mar 27, 2025 | $0.1315 |
| Oct 2, 2024 | $0.1302 |
| Apr 4, 2024 | $0.1275 |
| Sep 28, 2023 | $0.1222 |
| — |
| FY21 | — | $6.82 | — | — | $232.3B | — |
| FY20 | — | $5.26 | — | — | $232.4B | — |
| FY19 | — | $0.67 | — | — | $227.2B | — |
| FY18 | — | -$1.98 | — | — | $210.8B | — |
| FY17 | — | -$10.7 | — | — | $205.4B | — |
| FY16 | — | $0.53 | — | — | $220.3B | — |
| 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 | $64.5B | $71.9B | $53.3B | $59.8B | $6.5B | $8.1B | $55B | $56.1B | $56.2B | $69.3B | $49.3B | $52.7B |
| YoY change | -5.24% | -16.4% | -14.8% | -7.13% | -89.9% | -88.7% | +3.19% | -6.21% | +766.7% | +750.5% | -10.3% | -6.13% |
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 | 52.9B | 44.4B | 46.7B | 53.3B | 52.3B | 69.7B | 52B | 50.3B | 6.8B | 57.5B |
| Receivables | 48.4B | 48.1B | 51.2B | 43.1B | 42.1B | 45.4B | 48.4B | 42.2B | 4.9B | 40.3B |
| Inventory | 31.6B | 25.5B | 29.3B | 30.9B | 28.1B | 35.2B | 45.8B | 36.1B | 3B | 23.5B |
| Total current assets | 175.1B | 153.4B | 161.2B | 153.9B | 149.8B | 174.8B | 173.8B | 155B | 17.2B | 143.6B |
| Property, plant & equipment | 9.6B | 6.3B | 6B | 15.6B | 14.9B | 14.6B | 14.6B | 11.2B | 999.6M | 8B |
| Goodwill & intangibles | 118.4B | 73.1B | 75.5B | 75.5B | 87.2B | 91.1B | 229.2B | 160.6B | 15.3B | 112.8B |
| Total assets | 284.1B | 259.9B | 268.8B | 276.4B | 271.5B | 305.6B | 349.5B | 297B | 32.7B | 279.2B |
| Accounts payable | 25.8B | 26.3B | 29.9B | 30.4B | 32B | 35.7B | 38.4B | 27.8B | 3.4B | 26.3B |
| Short-term debt | 8B | 2.5B | 2.3B | 11.7B | 10.1B | 11.8B | 8.5B | 19.9B | 923.9M | 5.3B |
| Total current liabilities | 100.8B | 99.5B | 110.9B | 116.8B | 114.3B | 127B | 145.6B | 129.4B | 14.7B | 110.9B |
| Long-term debt | 18.7B | 30.5B | 30.9B | 35.9B | 29.3B | 29.3B | 33.8B | 34.4B | 4.2B | 34.9B |
| Total liabilities | 148.9B | 162.3B | 181B | 194.5B | 186.4B | 198.5B | 216.2B | 199.6B | 22.3B | 169B |
| Shareholders' equity | 135.3B | 97.6B | 87.8B | 81.9B | 85.2B | 107.1B | 133.3B | 97.4B | 10.4B | 110.3B |
| Total debt | 26.7B | 33B | 33.1B | 47.6B | 39.5B | 41.1B | 42.2B | 54.3B | 5.1B | 40.3B |
| Net debt | -10.3B | -2.8B | -5.3B | 2.5B | -4.2B | -12.9B | 3.9B | 19.1B | 184.5M | -3.7B |
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 | 47.6B | 50.3B | 44.5B | 47.2B | 5.4B | 6.8B | 52.1B | 42.3B | 52.3B | 57.5B | 64.7B | 55.8B |
| Receivables | 43B | 42.2B | 46.2B | 43.6B | 4B | 4.9B | 41.4B | 39.1B | 38.1B | 40.3B | 39.3B | 37.9B |
| Inventory | 44.6B | 36.1B | 34.6B | 30.9B | 3B | 3B | 27.6B | 27.1B | 27.5B | 23.5B | 25.7B | 30.7B |
| Total current assets | 160.4B | 155B | 151.2B | 145.6B | 14.9B | 17.2B | 143.5B | 131.5B | 141.1B | 143.6B | 151.4B | 147.1B |
| Property, plant & equipment | 20.1B | 11.2B | 18.3B | 17.6B | 1.8B | 999.6M | 15.8B | 15.1B | 15.5B | 8B | 15.8B | 15.9B |
| Goodwill & intangibles | 173.3B | 160.6B | 168.8B | 135.4B | 13.6B | 15.3B | 125.8B | 119.7B | 115.6B | 112.8B | 115.8B | 116.6B |
| Total assets | 306.3B | 297B | 299.5B | 278.5B | 28.6B | 32.7B | 278B | 270.6B | 282.5B | 279.2B | 290.4B | 287.9B |
| Accounts payable | 30.6B | 27.8B | 25.3B | 26.7B | 2.7B | 3.4B | 26.4B | 24.8B | 25.4B | 26.3B | 26.7B | 28.9B |
| Short-term debt | 21.3B | 19.9B | 10.7B | 10.3B | 549.3M | 923.9M | 7.5B | 9.2B | 8.5B | 5.3B | 11.6B | 11.2B |
| Total current liabilities | 146.4B | 129.4B | 124.3B | 127.5B | 12.5B | 14.7B | 131.6B | 120.7B | 120.5B | 110.9B | 135.1B | 131.3B |
| Long-term debt | 25.8B | 34.4B | 38B | 37.7B | 4B | 4.2B | 34.9B | 34.6B | 35.5B | 34.9B | 27.6B | 28.2B |
| Total liabilities | 200.9B | 199.6B | 191.9B | 196B | 19.6B | 22.3B | 193.1B | 184.9B | 180B | 169B | 187.3B | 183.1B |
| Shareholders' equity | 105.4B | 97.4B | 107.6B | 82.5B | 9B | 10.4B | 84.9B | 85.7B | 102.5B | 110.3B | 103.1B | 104.8B |
| Total debt | 47.1B | 54.3B | 48.7B | 47.9B | 4.6B | 5.1B | 42.4B | 43.8B | 43.9B | 40.3B | 39.3B | 39.5B |
| Net debt | 20.2B | 19.1B | 16.9B | 19.2B | 650.9M | 184.5M | -2.2B | 10.1B | 1.2B | -3.7B | -13B | -2.2B |
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 | 1B | -32.4B | -6.3B | 1.8B | 17.6B | 23B | 19.1B | -26.1B | 41.8M | 28.7B |
| Depreciation & amortization | 8.9B | 8.5B | 7.2B | 8.6B | 8B | 8.5B | 10.1B | 11.2B | 1.1B | 8.9B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 7.1B | 22.7B | 7.8B | 3.2B | -3.6B | 4B | 619M | -12B | 2.5B | 378M |
| Operating cash flow | 13.8B | -9.7B | 8.1B | 22.8B | 32.8B | 44.2B | 37.2B | -19.3B | 4.2B | 33B |
| Capital expenditure | -5.6B | -2.9B | -3.6B | -4.4B | -4.2B | -3.5B | -4.2B | -3.1B | -248.5M | -1.1B |
| Investing cash flow | -9.3B | -3B | -5.4B | -2B | -14.4B | -18.9B | -32.7B | -6.5B | -1.6B | -9B |
| Dividends paid | -12.3B | -3.4B | -3.4B | -4.5B | -6B | -6.9B | -8.4B | -9.1B | -1B | -9.5B |
| Share repurchases | -131M | -15M | 0 | 0 | — | — | — | — | — | — |
| Financing cash flow | -11.7B | 5.5B | -4.1B | -6.9B | -12.5B | -9.3B | -15.9B | 1B | -2.7B | -14.2B |
| Net change in cash | -7.3B | -7.3B | -1.5B | 13.9B | 5.9B | 16B | -11.4B | -24.9B | -115.6M | 9.7B |
| Free cash flow | 3.4B | 4.3B | 4.4B | 10.2B | 23.6B | 34.4B | 24.7B | 1.7B | 4.8B | 29.2B |
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 | -30.5B | 3.4B | 2.6B | -11B | 407.5M | 545.1M | 4.2B | 4.6B | 11.3B | 8.6B | 887M | 4.1B |
| Depreciation & amortization | 34.9B | -29.6B | 2.6B | 18B | 240.7M | -1.4B | 2.8B | 2.2B | 2.1B | 1.9B | 2B | 2B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -3.1B | 6.6B | 733M | 6.5B | 817.7M | 874.7M | -2.8B | -2.7B | -482M | 6.4B | 5.6B | -4.4B |
| Operating cash flow | 3.4B | -17.2B | 7.6B | 11.2B | 1.7B | 306.9M | 6B | 5.7B | 7.9B | 16.5B | 7.4B | 1.9B |
| Capital expenditure | -766M | -683M | -410M | -657M | -52.9M | -73M | -690M | -521M | -286M | -352M | -378M | -384M |
| Investing cash flow | -1.4B | -6.3B | -955M | -5.7B | -3.5M | -894.3M | 1.6B | -10.7B | 3.6B | -4.2B | 2.5B | -3.1B |
| Dividends paid | -9M | -4.5B | 0 | -4.7B | -840K | -504.3M | 0 | -4.8B | -1M | -4.7B | 0 | -5B |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | -3.2B |
| Financing cash flow | 5.1B | 3.7B | -8.5B | -5.7B | -443.6M | -608.6M | -732M | -3.5B | -1.2B | -8.8B | -2.3B | -9.2B |
| Net change in cash | 7.1B | -19.7B | -1.9B | -141M | 1.2B | -1.2B | 6.9B | -8.5B | 10.3B | 3.4B | 7.6B | -10.4B |
| Free cash flow | 100M | 13.2B | 4.3B | 8.3B | 1.4B | 1.8B | 3.3B | 3.4B | 7.2B | 15.3B | 6.4B | 911M |
| Mar 30, 2023 | $0.1318 |
| Date | Ratio |
|---|---|
| Jun 10, 2008 | 2:1 |
| Oct 23, 2002 | 1:10 |
| May 8, 2000 | 4:1 |
| Jun 1, 1998 | 1:1 |
| May 22, 1998 | 2:1 |
| Jun 16, 1995 | 4:1 |
| Sep 20, 1990 | 5:1 |
| Oct 7, 1982 | 3:2 |