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 | $2.91 | $9.11 | +213.1% | — | $119.8B | — |
| Q1 26 | $2.63 | $5.11 | +94.3% | — | $109.9B | — |
| Q4 25 | $2.64 | $2.82 | +6.8% | — | $113.8B | — |
| Q3 25 | $2.26 | $2.87 | +27.0% | — | $102.3B | — |
| Q2 25 | $2.2 | $2.31 | +5.0% | — | $96.4B | — |
| Q1 25 | $2.01 | $2.81 | +39.8% | — | $90.2B | — |
| Q4 24 | $2.13 | $2.15 | +0.9% | — | $96.5B | — |
| Q3 24 | $1.85 | $2.12 | +14.6% | — | $88.3B | — |
| Q2 24 | $1.84 | $1.89 | +2.7% | — | $84.7B | — |
| Q1 24 | $1.51 | $1.89 | +25.2% | — | $80.5B | — |
| Q4 23 | $1.6 | $1.64 | +2.5% | — | $86.3B | — |
| Q3 23 | $1.32 | $1.41 | +6.8% | — | $76.7B | — |
| Q2 23 | $1.34 | $1.44 | +7.5% | — | $74.6B | — |
| Q1 23 | $1.06 | $1.17 | +10.4% | — | $69.8B | — |
| Q4 22 | $1.19 | $1.05 | -11.8% | — | $76B | — |
| Q3 22 | $1.25 | $1.06 | -15.2% | — | $69.1B | — |
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 | — | $10.9 | — | — | $402.8B | — |
| FY24 | — | $8.13 | — | — | $350B | — |
| FY23 | — | $5.84 | — | — | $307.4B | — |
| FY22 | — | $4.59 | — | — | $282.8B |
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 | $90.3B | $110.9B | $136.8B | $161.9B | $182.5B | $257.6B | $282.8B | $307.4B | $350B | $402.8B |
| YoY change | +20.4% | +22.8% | +23.4% | +18.3% | +12.8% | +41.2% | +9.78% | +8.68% | +13.9% | +15.1% |
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 | 90.3B | 110.9B | 136.8B | 161.9B | 182.5B | 257.6B | 282.8B | 307.4B | 350B | 402.8B |
| Cost of revenue | 35.1B | 45.6B | 59.5B | 71.9B | 84.7B | 110.9B | 126.2B | 133.3B | 146.3B | 162.5B |
| Gross profit | 55.1B | 65.3B | 77.3B | 90B | 97.8B | 146.7B | 156.6B | 174.1B | 203.7B | 240.3B |
| Gross margin | 61.1% | 58.9% | 56.5% | 55.6% | 53.6% | 56.9% | 55.4% | 56.6% | 58.2% | 59.7% |
| Research & development | 13.9B | 16.6B | 21.4B | 26B | 27.6B | 31.6B | 39.5B | 45.4B | 49.3B | 61.1B |
| Selling, general & administrative | 17.5B | 19.7B | 23.3B | 28B | 29B | 36.4B | 42.3B | 44.3B | 42B | 50.2B |
| Operating expenses | 31.4B | 36.4B | 44.7B | 54B | 56.6B | 68B | 81.8B | 89.8B | 91.3B | 111.3B |
| Operating income | 23.7B | 28.9B | 32.6B | 35.9B | 41.2B | 78.7B | 74.8B | 84.3B | 112.4B | 129B |
| Operating margin | 26.3% | 26.1% | 23.8% | 22.2% | 22.6% | 30.6% | 26.5% | 27.4% | 32.1% | 32% |
| Non-operating income, net | -662M | -2.9B | 554M | 1.4B | 5.1B | 10.9B | -5.3B | -2.1B | 3.2B | 26.2B |
| Pretax income | 24.1B | 27.2B | 34.9B | 39.6B | 48.1B | 90.7B | 71.3B | 85.7B | 119.8B | 158.8B |
| Income tax | 4.7B | 14.5B | 4.2B | 5.3B | 7.8B | 14.7B | 11.4B | 11.9B | 19.7B | 26.7B |
| Net income | 19.5B | 12.7B | 30.7B | 34.3B | 40.3B | 76B | 60B | 73.8B | 100.1B | 132.2B |
| Net margin | 21.6% | 11.4% | 22.5% | 21.2% | 22.1% | 29.5% | 21.2% | 24% | 28.6% | 32.8% |
| EBITDA | 31B | 37.1B | 42.6B | 50.3B | 55.9B | 91.5B | 91.3B | 100B | 133.3B | 156.5B |
| EPS | 1.42 | 0.91 | 2.21 | 2.48 | 2.96 | 5.69 | 4.59 | 5.84 | 8.13 | 10.9 |
| Diluted EPS | 1.39 | 0.9 | 2.19 | 2.46 | 2.93 | 5.61 | 4.56 | 5.8 | 8.04 | 10.8 |
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 | 76.7B | 86.3B | 80.5B | 84.7B | 88.3B | 96.5B | 90.2B | 96.4B | 102.3B | 113.8B | 109.9B | 119.8B |
| Cost of revenue | 33.2B | 37.6B | 33.7B | 35.5B | 36.5B | 40.6B | 36.4B | 39B | 41.4B | 45.8B | 41.3B | 45.9B |
| Gross profit | 43.5B | 48.7B | 46.8B | 49.2B | 51.8B | 55.9B | 53.9B | 57.4B | 61B | 68.1B | 68.6B | 73.9B |
| Gross margin | 56.7% | 56.5% | 58.1% | 58.1% | 58.7% | 57.9% | 59.7% | 59.5% | 59.6% | 59.8% | 62.4% | 61.6% |
| Research & development | 11.3B | 12.1B | 11.9B | 11.9B | 12.4B | 13.1B | 13.6B | 13.8B | 15.2B | 18.6B | 17B | 18.2B |
| Selling, general & administrative | 10.9B | 12.9B | 9.5B | 9.9B | 10.8B | 11.8B | 9.7B | 12.3B | 14.6B | 13.6B | 11.9B | 14.9B |
| Operating expenses | 22.1B | 25B | 21.4B | 21.8B | 23.3B | 24.9B | 23.3B | 26.1B | 29.7B | 32.1B | 28.9B | 33.1B |
| Operating income | 21.3B | 23.7B | 25.5B | 27.4B | 28.5B | 31B | 30.6B | 31.3B | 31.2B | 35.9B | 39.7B | 40.8B |
| Operating margin | 27.8% | 27.5% | 31.6% | 32.4% | 32.3% | 32.1% | 33.9% | 32.4% | 30.5% | 31.6% | 36.1% | 34% |
| Non-operating income, net | -1.1B | -326M | 1.9B | -897M | 2B | 236M | 10.2B | 1.9B | 11.8B | 2.3B | 36.9B | 97.8B |
| Pretax income | 21.2B | 24.4B | 28.3B | 27.6B | 31.7B | 32.2B | 41.8B | 33.9B | 44B | 39.1B | 77.4B | 138.8B |
| Income tax | 1.5B | 3.7B | 4.7B | 3.9B | 5.4B | 5.7B | 7.2B | 5.7B | 9B | 4.7B | 14.8B | 26.6B |
| Net income | 19.7B | 20.7B | 23.7B | 23.6B | 26.3B | 26.5B | 34.5B | 28.2B | 35B | 34.5B | 62.6B | 112.2B |
| Net margin | 25.7% | 24% | 29.4% | 27.9% | 29.8% | 27.5% | 38.3% | 29.2% | 34.2% | 30.3% | 56.9% | 93.7% |
| EBITDA | 25.7B | 26B | 30.3B | 32.5B | 33.8B | 36.7B | 36.5B | 37.8B | 39B | 43.2B | 47.5B | 48.3B |
| EPS | 1.56 | 1.66 | 1.91 | 1.91 | 2.14 | 2.17 | 2.84 | 2.33 | 2.89 | 2.85 | 5.17 | 9.23 |
| Diluted EPS | 1.55 | 1.64 | 1.89 | 1.89 | 2.12 | 2.15 | 2.81 | 2.31 | 2.87 | 2.82 | 5.11 | 9.11 |
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 | 530.8B | 725.2B | 719.8B | 926B | 1.2T | 1.9T | 1.2T | 1.8T | 2.3T | 3.8T | 4.1T |
| Enterprise value | 448.4B | 627.3B | 614.7B | 822.3B | 1.1T | 1.8T | 1.1T | 1.7T | 2.3T | 3.7T | 4.1T |
| Shares outstanding | 13.8B | 13.9B | 13.9B | 13.9B | 13.6B | 13.4B | 13.1B | 12.6B | 12.3B | 12.1B | 12.1B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 27.3 | 57.3 | 23.4 | 27 | 29.6 | 25.4 | 19.3 | 24.1 | 23.4 | 28.8 | 17.1 |
| P/S | 5.88 | 6.54 | 5.26 | 5.72 | 6.53 | 7.5 | 4.1 | 5.79 | 6.7 | 9.44 | 9.36 |
| P/B | 3.82 | 4.76 | 4.05 | 4.6 | 5.36 | 7.68 | 4.53 | 6.28 | 7.22 | 9.16 | 6.7 |
| EV/EBITDA | 14.5 | 16.9 | 14.4 | 16.3 | 19.4 | 19.9 | 11.8 | 17 | 17.1 | 23.9 | 23.5 |
| EV/Sales | 4.97 | 5.66 | 4.49 | 5.08 | 5.93 | 7.07 | 3.8 | 5.52 | 6.5 | 9.27 | 9.12 |
| Earnings yield | 3.67% | 1.75% | 4.27% | 3.71% | 3.38% | 3.94% | 5.17% | 4.15% | 4.27% | 3.48% | 5.84% |
| FCF yield | 4.86% | 3.3% | 3.17% | 3.34% | 3.59% | 3.47% | 5.18% | 3.9% | 3.1% | 1.93% | 0.55% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.06 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.1% | 58.9% | 56.5% | 55.6% | 53.6% | 56.9% | 55.4% | 56.6% | 58.2% | 59.7% | 61.6% |
| Operating margin | 26.3% | 26.1% | 23.8% | 22.2% | 22.6% | 30.6% | 26.5% | 27.4% | 32.1% | 32% | 34% |
| Net margin | 21.6% | 11.4% | 22.5% | 21.2% | 22.1% | 29.5% | 21.2% | 24% | 28.6% | 32.8% | 54.8% |
| ROE | 14% | 8.3% | 17.3% | 17% | 18.1% | 30.2% | 23.4% | 26% | 30.8% | 31.8% | 48.7% |
| ROA | 11.6% | 6.42% | 13.2% | 12.4% | 12.6% | 21.2% | 16.4% | 18.3% | 22.2% | 22.2% | 13% |
| ROIC | 33.8% | 24.7% | 39.6% | 31.9% | 30.7% | 47% | 36.6% | 36.1% | 36.8% | 30.9% | 23.6% |
| Return on tangible assets | 15.2% | 7.99% | 16% | 14.9% | 14.7% | 24.5% | 19.6% | 21.5% | 25.9% | 25% | 31% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 6.29 | 5.14 | 3.92 | 3.37 | 3.07 | 2.93 | 2.38 | 2.1 | 1.84 | 2.01 | 2.72 |
| Quick ratio | 6.27 | 5.11 | 3.89 | 3.35 | 3.05 | 2.91 | 2.34 | 2.1 | 1.84 | 2.01 | 2.64 |
| Debt / equity | 0.03 | 0.03 | 0.02 | 0.08 | 0.12 | 0.11 | 0.12 | 0.1 | 0.08 | 0.14 | 0.19 |
| Debt / assets | 0.02 | 0.02 | 0.02 | 0.06 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.1 | 0.12 |
| Net debt / EBITDA | -2.66 | -2.64 | -2.47 | -2.06 | -1.96 | -1.22 | -0.92 | -0.82 | -0.53 | -0.43 | -0.73 |
| Interest coverage | 195.8 | 250.5 | 307.3 | 397.3 | 357.2 | 263.2 | 200.8 | 279.3 | 448.1 | 216.8 | 133.9 |
| Effective tax rate | 19.3% | 53.4% | 12% | 13.3% | 16.2% | 16.2% | 15.9% | 13.9% | 16.4% | 16.8% | 18.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 6.56 | 8 | 9.84 | 11.7 | 13.4 | 19.3 | 21.7 | 24.3 | 28.4 | 33.2 | 36.8 |
| EPS (basic) | 1.42 | 0.91 | 2.21 | 2.48 | 2.96 | 5.69 | 4.59 | 5.84 | 8.13 | 10.9 | 10.9 |
| EPS (diluted) | 1.39 | 0.9 | 2.19 | 2.46 | 2.93 | 5.61 | 4.56 | 5.8 | 8.04 | 10.8 | 19.9 |
| Book value per share | 10.1 | 11 | 12.8 | 14.5 | 16.3 | 18.8 | 19.6 | 22.4 | 26.4 | 34.3 | 50.9 |
| FCF per share | 1.88 | 1.72 | 1.64 | 2.24 | 3.15 | 5.02 | 4.59 | 5.5 | 5.91 | 6.05 | 4.33 |
| Cash per share | 6.28 | 7.35 | 7.85 | 8.64 | 10 | 10.5 | 8.71 | 8.78 | 7.76 | 10.5 | 19.8 |
| Capex per share | 0.72 | 0.95 | 1.81 | 1.7 | 1.64 | 1.85 | 2.41 | 2.55 | 4.26 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 11% | 11.9% | 18.4% | 14.5% | 12.2% | 9.56% | 11.1% | 10.5% | 15% | — | — |
| Capex / operating cash flow | 29.5% | 42.2% | 55.2% | 48.2% | 34.7% | 26% | 38.2% | 33.4% | 41% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | 7.35% | 7.6% | 4.26% |
| Dividend yield | — | — | — | — | — | — | — | — | 0.31% | 0.26% | 0.26% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.22 |
| Jun 8, 2026 | $0.22 |
| Mar 9, 2026 | $0.21 |
| Dec 8, 2025 | $0.21 |
| Sep 8, 2025 | $0.21 |
| Jun 9, 2025 | $0.21 |
| Mar 10, 2025 | $0.20 |
| Dec 9, 2024 | $0.20 |
| Date | Ratio |
|---|---|
| Jul 18, 2022 | 20:1 |
| Apr 27, 2015 | 10027455:10000000 |
| — |
| FY21 | — | $5.69 | — | — | $257.6B | — |
| FY20 | — | $2.96 | — | — | $182.5B | — |
| FY19 | — | $2.48 | — | — | $161.9B | — |
| FY18 | — | $2.21 | — | — | $136.8B | — |
| FY17 | — | $0.91 | — | — | $110.9B | — |
| FY16 | — | $1.42 | — | — | $90.3B | — |
| 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 | $76.7B | $86.3B | $80.5B | $84.7B | $88.3B | $96.5B | $90.2B | $96.4B | $102.3B | $113.8B | $109.9B | $119.8B |
| YoY change | +11% | +13.5% | +15.4% | +13.6% | +15.1% | +11.8% | +12% | +13.8% | +15.9% | +18% | +21.8% | +24.2% |
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 | 86.3B | 101.9B | 109.1B | 119.7B | 136.7B | 139.6B | 113.8B | 110.9B | 95.7B | 126.8B |
| Receivables | 14.1B | 18.3B | 20.8B | 25.3B | 30.9B | 39.3B | 40.3B | 48B | 52.3B | 62.9B |
| Inventory | 268M | 749M | 1.1B | 999M | 728M | 1.2B | 2.7B | — | — | — |
| Total current assets | 105.4B | 124.3B | 135.7B | 152.6B | 174.3B | 188.1B | 164.8B | 171.5B | 163.7B | 206B |
| Property, plant & equipment | 34.2B | 42.4B | 59.7B | 84.6B | 97B | 110.6B | 127B | 148.4B | 140.9B | 213.5B |
| Goodwill & intangibles | 39.5B | 38.9B | 40.2B | 45.2B | 45.2B | 48.7B | 60B | 58.4B | 63.8B | 66.8B |
| Total assets | 167.5B | 197.3B | 232.8B | 275.9B | 319.6B | 359.3B | 365.3B | 402.4B | 450.3B | 595.3B |
| Accounts payable | 2B | 3.1B | 4.4B | 5.6B | 5.6B | 6B | 5.1B | 7.5B | 8B | 12.2B |
| Short-term debt | — | — | — | 1.2B | 1.7B | 2.2B | 2.5B | 2.8B | 2.9B | — |
| Total current liabilities | 16.8B | 24.2B | 34.6B | 45.2B | 56.8B | 64.3B | 69.3B | 81.8B | 89.1B | 102.7B |
| Long-term debt | 3.9B | 4B | 4B | 14.8B | 25.1B | 26.2B | 27.2B | 25.7B | 22.6B | 59.3B |
| Total liabilities | 28.5B | 44.8B | 55.2B | 74.5B | 97.1B | 107.6B | 109.1B | 119B | 125.2B | 180B |
| Shareholders' equity | 139B | 152.5B | 177.6B | 201.4B | 222.5B | 251.6B | 256.1B | 283.4B | 325.1B | 415.3B |
| Total debt | 3.9B | 4B | 4B | 16B | 26.8B | 28.4B | 29.7B | 28.5B | 25.5B | 59.3B |
| Net debt | -9B | -6.7B | -12.7B | -2.5B | 307M | 7.5B | 7.8B | 4.5B | 2B | 28.6B |
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 | 119.9B | 110.9B | 108.1B | 100.7B | 93.2B | 95.7B | 95.3B | 95.1B | 98.5B | 126.8B | 126.8B | 242.5B |
| Receivables | 41B | 48B | 44.6B | 47.1B | 49.1B | 52.3B | 51B | 55B | 57.1B | 62.9B | 63B | 69.2B |
| Inventory | 3B | — | — | — | — | — | — | — | — | — | — | 10B |
| Total current assets | 176.3B | 171.5B | 165.5B | 162B | 157.5B | 163.7B | 162.1B | 166.2B | 173.9B | 206B | 213.8B | 343.5B |
| Property, plant & equipment | 139.9B | 148.4B | 156.9B | 164.8B | 174.8B | 140.9B | 153.9B | 172B | 192.6B | 213.5B | 247.8B | 288.3B |
| Goodwill & intangibles | 62B | 58.4B | 58.4B | 58.4B | 63.9B | 63.8B | 64.3B | 64.7B | 66.5B | 66.8B | 134.4B | 133.9B |
| Total assets | 396.7B | 402.4B | 407.4B | 414.8B | 430.3B | 450.3B | 475.4B | 502.1B | 536.5B | 595.3B | 703.9B | 922B |
| Accounts payable | 5.8B | 7.5B | 6.2B | 6.1B | 7B | 8B | 8.5B | 8.3B | 10.5B | 12.2B | 16.9B | 20.3B |
| Short-term debt | 2.7B | 2.8B | 2.9B | 2.9B | 3B | 2.9B | 1B | — | — | — | — | — |
| Total current liabilities | 86.3B | 81.8B | 77B | 77.9B | 80.8B | 89.1B | 91.7B | 87.3B | 99.5B | 102.7B | 111.2B | 126.1B |
| Long-term debt | 26.3B | 25.7B | 25.2B | 24.9B | 24B | 22.6B | 22.6B | 35.6B | 33.7B | 59.3B | 90.5B | 112.8B |
| Total liabilities | 123.5B | 119B | 114.5B | 114B | 116.1B | 125.2B | 130.1B | 139.1B | 149.6B | 180B | 225.2B | 281.5B |
| Shareholders' equity | 273.2B | 283.4B | 292.8B | 300.8B | 314.1B | 325.1B | 345.3B | 362.9B | 386.9B | 415.3B | 478.7B | 640.5B |
| Total debt | 29B | 28.5B | 28.1B | 27.8B | 26.9B | 25.5B | 23.6B | 35.6B | 33.7B | 59.3B | 90.5B | 112.8B |
| Net debt | -1.7B | 4.5B | 3.6B | 576M | 7B | 2B | 300M | 14.5B | 10.6B | 28.6B | 52.4B | 56.8B |
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 | 19.5B | 12.7B | 30.7B | 34.3B | 40.3B | 76B | 60B | 73.8B | 100.1B | 132.2B |
| Depreciation & amortization | 6.1B | 6.9B | 9B | 11.8B | 13.7B | 12.4B | 13.5B | 11.9B | 15.3B | 21.1B |
| Stock-based compensation | 6.7B | 7.7B | 9.4B | 10.8B | 13B | 15.4B | 19.4B | 22.5B | 22.8B | 25B |
| Change in working capital | 1.2B | 3.4B | -4.2B | -7.6B | -5.3B | -10.5B | -5.7B | -8.3B | -8.3B | -13.2B |
| Operating cash flow | 33.9B | 31.2B | 45.5B | 48.9B | 64.3B | 94.9B | 82.5B | 96.5B | 128.1B | 164.7B |
| Capital expenditure | -10B | -13.2B | -25.1B | -23.5B | -22.3B | -24.6B | -31.5B | -32.3B | -52.5B | — |
| Investing cash flow | -31.2B | -31.4B | -28.5B | -29.5B | -32.8B | -35.5B | -20.3B | -27.1B | -45.5B | -28.8B |
| Dividends paid | — | — | — | — | — | — | — | — | -7.4B | -10B |
| Share repurchases | -3.7B | -4.8B | -9.1B | -18.4B | -31.1B | -50.3B | -59.3B | -61.5B | -62.2B | -45.7B |
| Financing cash flow | -5B | -3.3B | -7.2B | -18.4B | -18.7B | -51.2B | -60.5B | -62.3B | -67.5B | -23.2B |
| Net change in cash | -2.3B | -3.5B | 9.8B | 940M | 12.8B | 8.2B | 1.8B | 7.2B | 15B | 112.6B |
| Free cash flow | 25.8B | 23.9B | 22.8B | 31B | 42.8B | 67B | 60B | 69.5B | 72.8B | 73.3B |
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 | 19.7B | 20.7B | 23.7B | 23.6B | 26.3B | 26.5B | 34.5B | 28.2B | 35B | 34.5B | 62.6B | 112.2B |
| Depreciation & amortization | 3.2B | 1.6B | 3.4B | 3.7B | 4B | 4.2B | 4.5B | 5B | 5.6B | 6B | 6.5B | 7.1B |
| Stock-based compensation | 5.7B | 5.7B | 5.3B | 5.9B | 5.8B | 5.8B | 5.5B | 6B | 6.4B | 7.1B | 6.8B | 8B |
| Change in working capital | -12B | -15.4B | 2.9B | -5.6B | -183M | -5.5B | 7.2B | -13.3B | -1.6B | -6.1B | 4.6B | -10.3B |
| Operating cash flow | 15.6B | 14.3B | 36B | 25.3B | 36.3B | 30.5B | 51B | 26B | 48.4B | 52.4B | 45.8B | 39.1B |
| Capital expenditure | -8.1B | -11B | -12B | -13.2B | -13.1B | -14.3B | -17.2B | -22.4B | — | — | — | — |
| Investing cash flow | -7.2B | -6.2B | -8.6B | -2.8B | -18B | -16.2B | -16.2B | -24.5B | -3.8B | -23.9B | -27.7B | -37.5B |
| Dividends paid | 0 | — | — | -2.5B | -2.5B | -2.4B | -2.4B | -2.5B | -2.5B | -2.5B | -2.5B | -2.7B |
| Share repurchases | -15.8B | -16.2B | -15.7B | -15.7B | -15.3B | -15.6B | -15.1B | -13.6B | -11.9B | -5.5B | 0 | 0 |
| Financing cash flow | -15.9B | -16.6B | -16.8B | -17.7B | -17.1B | -16B | -17.1B | -3.2B | -15.5B | 12.2B | 30.6B | 18.3B |
| Net change in cash | -7.5B | -8.5B | 10.7B | 4.9B | 1.2B | -1.7B | 17.8B | -1.7B | 29.1B | 40.7B | 48.6B | 19.8B |
| Free cash flow | 22.6B | 7.9B | 16.8B | 13.5B | 17.6B | 24.8B | 19B | 5.3B | 24.5B | 24.6B | 10.1B | -5.9B |
| Mar 27, 2014 | 2002:1000 |