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 | $7.22 | $6.18 | -14.4% | — | $60.8B | — |
| Q1 26 | $6.82 | $7.31 | +7.2% | — | $56.3B | — |
| Q3 25 | $6.67 | $7.25 | +8.7% | — | $51.2B | — |
| Q2 25 | $5.86 | $7.14 | +21.8% | — | $47.5B | — |
| Q1 25 | $5.21 | $6.43 | +23.4% | — | $42.3B | — |
| Q4 24 | $6.74 | $8.02 | +19.0% | — | $48.4B | — |
| Q3 24 | $5.3 | $6.03 | +13.8% | — | $40.6B | — |
| Q2 24 | $4.76 | $5.16 | +8.4% | — | $39.1B | — |
| Q1 24 | $4.36 | $4.71 | +8.0% | — | $36.5B | — |
| Q4 23 | $4.94 | $5.33 | +7.9% | — | $40.1B | — |
| Q3 23 | $3.63 | $4.39 | +20.9% | — | $34.1B | — |
| Q2 23 | $2.92 | $2.98 | +2.1% | — | $32B | — |
| Q1 23 | $2.03 | $2.2 | +8.4% | — | $28.6B | — |
| Q4 22 | $2.22 | $1.76 | -20.7% | — | $32.2B | — |
| Q3 22 | $1.89 | $1.64 | -13.2% | — | $27.7B | — |
| Q2 22 | $2.59 | $2.46 | -5.0% | — | $28.8B | — |
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 | — | — | $201B | — |
| FY24 | — | $24.6 | — | — | $164.5B | — |
| FY23 | — | $15.2 | — | — | $134.9B | — |
| FY22 | — | $8.63 | — | — | $116.6B |
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 | $27.6B | $40.7B | $55.8B | $70.7B | $86B | $117.9B | $116.6B | $134.9B | $164.5B | $201B |
| YoY change | +54.2% | +47.1% | +37.4% | +26.6% | +21.6% | +37.2% | -1.12% | +15.7% | +21.9% | +22.2% |
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 | 27.6B | 40.7B | 55.8B | 70.7B | 86B | 117.9B | 116.6B | 134.9B | 164.5B | 201B |
| Cost of revenue | 3.8B | 5.5B | 9.4B | 12.8B | 16.7B | 22.6B | 25.2B | 26B | 30.2B | 36.2B |
| Gross profit | 23.8B | 35.2B | 46.5B | 57.9B | 69.3B | 95.3B | 91.4B | 108.9B | 134.3B | 164.8B |
| Gross margin | 86.3% | 86.6% | 83.2% | 81.9% | 80.6% | 80.8% | 78.3% | 80.8% | 81.7% | 82% |
| Research & development | 5.9B | 7.8B | 10.3B | 13.6B | 18.4B | 24.7B | 35.3B | 38.5B | 43.9B | 57.4B |
| Selling, general & administrative | 5.5B | 7.2B | 11.3B | 15.3B | 18.2B | 23.9B | 27.1B | 23.7B | 21.1B | 24.1B |
| Operating expenses | 11.4B | 15B | 21.6B | 28.9B | 36.6B | 48.5B | 62.4B | 62.2B | 65B | 81.5B |
| Operating income | 12.4B | 20.2B | 24.9B | 29B | 32.7B | 46.8B | 28.9B | 46.8B | 69.4B | 83.3B |
| Operating margin | 45% | 49.7% | 44.6% | 41% | 38% | 39.6% | 24.8% | 34.7% | 42.2% | 41.4% |
| Non-operating income, net | -76M | -6M | -213M | -5.1B | -129M | -140M | -81M | -366M | -690M | 1.7B |
| Pretax income | 12.5B | 20.6B | 25.4B | 24.8B | 33.2B | 47.3B | 28.8B | 47.4B | 70.7B | 85.9B |
| Income tax | 2.3B | 4.7B | 3.2B | 6.3B | 4B | 7.9B | 5.6B | 8.3B | 8.3B | 25.5B |
| Net income | 10.2B | 15.9B | 22.1B | 18.5B | 29.1B | 39.4B | 23.2B | 39.1B | 62.4B | 60.5B |
| Net margin | 37% | 39.2% | 39.6% | 26.1% | 33.9% | 33.4% | 19.9% | 29% | 37.9% | 30.1% |
| EBITDA | 14.9B | 23.6B | 29.4B | 39.8B | 39.7B | 55.4B | 37.8B | 59.4B | 87.6B | 105.4B |
| EPS | 3.56 | 5.49 | 7.65 | 6.48 | 10.2 | 14 | 8.63 | 15.2 | 24.6 | 24 |
| Diluted EPS | 3.49 | 5.39 | 7.57 | 6.43 | 10.1 | 13.8 | 8.59 | 14.9 | 23.9 | 23.5 |
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 | 34.1B | 40.1B | 36.5B | 39.1B | 40.6B | 48.4B | 42.3B | 47.5B | 51.2B | 59.9B | 56.3B | 60.8B |
| Cost of revenue | 6.2B | 7.7B | 6.6B | 7.3B | 7.4B | 8.8B | 7.6B | 8.5B | 9.2B | 10.9B | 10.2B | 11.3B |
| Gross profit | 27.9B | 32.4B | 29.8B | 31.8B | 33.2B | 39.5B | 34.7B | 39B | 42B | 49B | 46.1B | 49.5B |
| Gross margin | 81.8% | 80.8% | 81.8% | 81.3% | 81.8% | 81.7% | 82.1% | 82.1% | 82% | 81.8% | 81.9% | 81.4% |
| Research & development | 9.2B | 10.5B | 10B | 10.5B | 11.2B | 12.2B | 12.2B | 12.9B | 15.1B | 17.1B | 17.7B | 21.7B |
| Selling, general & administrative | 4.9B | 5.5B | 6B | 6.4B | 4.7B | 4B | 5B | 5.6B | 6.4B | 7.1B | 5.5B | 9B |
| Operating expenses | 14.2B | 16B | 16B | 16.9B | 15.9B | 16.2B | 17.2B | 18.6B | 21.5B | 24.2B | 23.2B | 30.7B |
| Operating income | 13.7B | 16.4B | 13.8B | 14.8B | 17.4B | 23.4B | 17.6B | 20.4B | 20.5B | 24.7B | 22.9B | 18.8B |
| Operating margin | 40.3% | 40.8% | 37.9% | 38% | 42.7% | 48.3% | 41.5% | 43% | 40.1% | 41.3% | 40.6% | 30.9% |
| Non-operating income, net | -98M | -61M | -148M | -168M | 11M | -385M | 409M | -147M | 996M | 440M | -1.3B | -95M |
| Pretax income | 14B | 16.8B | 14.2B | 15.1B | 17.8B | 23.6B | 18.4B | 20.5B | 21.7B | 25.4B | 21.8B | 18.8B |
| Income tax | 2.4B | 2.8B | 1.8B | 1.6B | 2.1B | 2.7B | 1.7B | 2.2B | 19B | 2.6B | -5B | 2.9B |
| Net income | 11.6B | 14B | 12.4B | 13.5B | 15.7B | 20.8B | 16.6B | 18.3B | 2.7B | 22.8B | 26.8B | 15.8B |
| Net margin | 33.9% | 34.9% | 33.9% | 34.5% | 38.7% | 43.1% | 39.3% | 38.6% | 5.29% | 38% | 47.5% | 26.1% |
| EBITDA | 17.1B | 20.2B | 17.8B | 19B | 22B | 28.6B | 22.3B | 24.9B | 26.8B | 31.3B | 29.6B | 26B |
| EPS | 4.5 | 5.46 | 4.86 | 5.31 | 6.2 | 8.24 | 6.59 | 7.28 | 1.08 | 9.02 | 10.6 | 6.23 |
| Diluted EPS | 4.39 | 5.33 | 4.71 | 5.16 | 6.03 | 8.02 | 6.43 | 7.14 | 1.05 | 8.88 | 10.4 | 6.18 |
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 | 329.4B | 511.9B | 378.9B | 585.8B | 778.8B | 946.8B | 323.4B | 911.1B | 1.5T | 1.7T | 1.8T |
| Enterprise value | 299.9B | 470.5B | 338.2B | 541.3B | 727.5B | 912.7B | 309.2B | 882.9B | 1.5T | 1.7T | 1.9T |
| Shares outstanding | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.8B | 2.7B | 2.6B | 2.5B | 2.5B | 2.5B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 32.2 | 32.1 | 17.1 | 31.7 | 26.7 | 24 | 13.9 | 23.3 | 23.8 | 27.5 | 27.2 |
| P/S | 11.9 | 12.6 | 6.78 | 8.29 | 9.06 | 8.03 | 2.77 | 6.75 | 9.02 | 8.28 | 8.04 |
| P/B | 5.56 | 6.89 | 4.5 | 5.8 | 6.07 | 7.58 | 2.57 | 5.95 | 8.12 | 7.66 | 7.03 |
| EV/EBITDA | 20.1 | 19.9 | 11.5 | 13.6 | 18.3 | 16.5 | 8.19 | 14.9 | 16.6 | 15.8 | 17.7 |
| EV/Sales | 10.9 | 11.6 | 6.06 | 7.66 | 8.46 | 7.74 | 2.65 | 6.54 | 8.84 | 8.29 | 8.49 |
| Earnings yield | 3.1% | 3.11% | 5.84% | 3.16% | 3.74% | 4.16% | 7.17% | 4.29% | 4.2% | 3.63% | 3.68% |
| FCF yield | 3.53% | 3.42% | 4.05% | 3.62% | 3.03% | 4.12% | 5.97% | 4.84% | 3.64% | 2.77% | 1.18% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.88 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 86.3% | 86.6% | 83.2% | 81.9% | 80.6% | 80.8% | 78.3% | 80.8% | 81.7% | 82% | 81.4% |
| Operating margin | 45% | 49.7% | 44.6% | 41% | 38% | 39.6% | 24.8% | 34.7% | 42.2% | 41.4% | 34.8% |
| Net margin | 37% | 39.2% | 39.6% | 26.1% | 33.9% | 33.4% | 19.9% | 29% | 37.9% | 30.1% | 29.8% |
| ROE | 17.3% | 21.4% | 26.3% | 18.3% | 22.7% | 31.5% | 18.5% | 25.5% | 34.1% | 27.8% | 29.8% |
| ROA | 15.7% | 18.9% | 22.7% | 13.9% | 18.3% | 23.7% | 12.5% | 17% | 22.6% | 16.5% | 14.6% |
| ROIC | 34.1% | 47.4% | 49.9% | 38.2% | 37.3% | 42.9% | 20.9% | 30.8% | 39.8% | 26.7% | 23.9% |
| Return on tangible assets | 43.2% | 36% | 38% | 19.6% | 24.3% | 31.2% | 16.2% | 20.9% | 26.8% | 19.5% | 16.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 12 | 12.9 | 7.19 | 4.4 | 5.05 | 3.15 | 2.2 | 2.67 | 2.98 | 2.6 | 2.23 |
| Quick ratio | 12 | 12.9 | 7.19 | 4.4 | 5.05 | 3.15 | 2.2 | 2.67 | 2.98 | 2.6 | 2.23 |
| Debt / equity | 0 | 0 | 0.01 | 0.1 | 0.08 | 0.11 | 0.21 | 0.24 | 0.27 | 0.39 | 0.43 |
| Debt / assets | 0 | 0 | 0.01 | 0.08 | 0.07 | 0.08 | 0.14 | 0.16 | 0.18 | 0.23 | 0.25 |
| Net debt / EBITDA | -1.97 | -1.75 | -1.38 | -1.12 | -1.29 | -0.62 | -0.37 | -0.47 | -0.33 | 0.02 | 0.19 |
| Interest coverage | 1.3K | 3.4K | 2.8K | 1.4K | — | 2.1K | 156.8 | 107.3 | 99.8 | 74.8 | 44.2 |
| Effective tax rate | 18.4% | 22.6% | 12.8% | 25.5% | 12.2% | 16.7% | 19.5% | 17.6% | 11.8% | 29.6% | 22.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 9.65 | 14 | 19.3 | 24.8 | 30.2 | 41.9 | 43.4 | 52.4 | 64.9 | 79.7 | 90.3 |
| EPS (basic) | 3.56 | 5.49 | 7.65 | 6.48 | 10.2 | 14 | 8.63 | 15.2 | 24.6 | 24 | 24 |
| EPS (diluted) | 3.49 | 5.39 | 7.57 | 6.43 | 10.1 | 13.8 | 8.59 | 14.9 | 23.9 | 23.5 | 26.5 |
| Book value per share | 20.7 | 25.6 | 29.1 | 35.4 | 45 | 44.4 | 46.8 | 59.5 | 72.1 | 86.2 | 102.5 |
| FCF per share | 4.06 | 6.03 | 5.31 | 7.43 | 8.27 | 13.9 | 7.18 | 17.1 | 21.3 | 18.3 | 16 |
| Cash per share | 10.3 | 14.4 | 14.2 | 19.2 | 21.7 | 17.1 | 15.2 | 25.4 | 30.7 | 32.4 | 35.4 |
| Capex per share | 1.57 | 2.32 | 4.81 | 5.29 | 5.3 | 6.6 | 11.6 | 10.5 | 14.7 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 16.2% | 16.6% | 24.9% | 21.4% | 17.6% | 15.7% | 26.7% | 20% | 22.6% | — | — |
| Capex / operating cash flow | 29.6% | 28% | 49% | 52.8% | 38.3% | 33.1% | 71.2% | 42.9% | 40.8% | — | — |
| Payout ratio | — | — | — | — | — | — | 0% | 0% | 8.13% | 8.81% | 7.91% |
| Dividend yield | — | — | — | — | — | — | 0% | 0% | 0.34% | 0.32% | 0.29% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 21, 2026 | $0.525 |
| Jun 15, 2026 | $0.525 |
| Mar 16, 2026 | $0.525 |
| Dec 15, 2025 | $0.525 |
| Sep 22, 2025 | $0.525 |
| Jun 16, 2025 | $0.525 |
| Mar 14, 2025 | $0.525 |
| Dec 16, 2024 | $0.50 |
| — |
| FY21 | — | $14 | — | — | $117.9B | — |
| FY20 | — | $10.2 | — | — | $86B | — |
| FY19 | — | $6.48 | — | — | $70.7B | — |
| FY18 | — | $7.65 | — | — | $55.8B | — |
| FY17 | — | $5.49 | — | — | $40.7B | — |
| FY16 | — | $3.56 | — | — | $27.6B | — |
| 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 | $34.1B | $40.1B | $36.5B | $39.1B | $40.6B | $48.4B | $42.3B | $47.5B | $51.2B | $59.9B | $56.3B | $60.8B |
| YoY change | +23.2% | +24.7% | +27.3% | +22.1% | +18.9% | +20.6% | +16.1% | +21.6% | +26.2% | +23.8% | +33.1% | +28% |
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 | 29.4B | 41.7B | 41.1B | 54.9B | 62B | 48B | 40.7B | 65.4B | 77.8B | 81.6B |
| Receivables | 4B | 5.8B | 7.6B | 9.5B | 11.3B | 14B | 13.5B | 16.2B | 17B | 19.8B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 34.4B | 48.6B | 50.5B | 66.2B | 75.7B | 66.7B | 59.5B | 85.4B | 100B | 108.7B |
| Property, plant & equipment | 5.5B | 8.8B | 17.3B | 33.6B | 58.2B | 73B | 64.5B | 71.9B | 89.2B | 141.2B |
| Goodwill & intangibles | 41.3B | 40.2B | 39.2B | 39.2B | 39.3B | 39.7B | 42.4B | 42.9B | 43.1B | 56.5B |
| Total assets | 65B | 84.5B | 97.3B | 133.4B | 159.3B | 166B | 185.7B | 229.6B | 276.1B | 366B |
| Accounts payable | 302M | 380M | 820M | 1.4B | 1.3B | 4.1B | 5B | 4.8B | 7.7B | 8.9B |
| Short-term debt | — | 340M | 500M | 800M | 1B | 1.1B | 1.4B | 1.6B | 1.9B | 2.2B |
| Total current liabilities | 2.9B | 3.8B | 7B | 15.1B | 15B | 21.1B | 27B | 32B | 33.6B | 41.8B |
| Long-term debt | 0 | — | 0 | 9.5B | 9.6B | 12.7B | 25.2B | 35.6B | 47.1B | 81.7B |
| Total liabilities | 5.8B | 10.2B | 13.2B | 32.3B | 31B | 41.1B | 60B | 76.5B | 93.4B | 148.8B |
| Shareholders' equity | 59.2B | 74.3B | 84.1B | 101.1B | 128.3B | 124.9B | 125.7B | 153.2B | 182.6B | 217.2B |
| Total debt | 0 | 340M | 500M | 10.3B | 10.7B | 13.9B | 26.6B | 37.2B | 49.1B | 83.9B |
| Net debt | -8.9B | -7.7B | -9.5B | -8.8B | -6.9B | -2.7B | 11.9B | -4.6B | 5.2B | 48B |
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 | 61.1B | 41.9B | 32.3B | 32B | 43.9B | 43.9B | 28.8B | 12B | 44.4B | 81.6B | 81.2B | 90.3B |
| Receivables | 12.9B | — | — | — | — | — | — | — | 17.3B | 19.8B | 17.5B | 21.8B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 78.4B | — | — | — | — | — | — | — | 73.1B | 108.7B | 109.8B | 125.5B |
| Property, plant & equipment | 69.4B | — | — | — | — | — | — | — | 126.9B | 141.2B | 159.2B | 188.7B |
| Goodwill & intangibles | 43B | 21.4B | 20.7B | 20.7B | 20.7B | 21.6B | 20.7B | 20.7B | 42.3B | 56.5B | 49.5B | 46.8B |
| Total assets | 216.3B | — | — | — | — | — | — | — | 303.8B | 366B | 395.3B | 450B |
| Accounts payable | 4.4B | — | — | — | — | — | — | — | 7.8B | 8.9B | 13.3B | 15.9B |
| Short-term debt | 1.5B | — | — | — | — | — | — | — | 2.1B | 2.2B | 2.4B | 2.4B |
| Total current liabilities | 30.5B | — | — | — | — | — | — | — | 37B | 41.8B | 46.8B | 56.4B |
| Long-term debt | 34.8B | — | — | — | — | — | — | — | 48.9B | 81.7B | 84.4B | 109.9B |
| Total liabilities | 73.4B | — | — | — | — | — | — | — | 109.8B | 148.8B | 151.6B | 188.7B |
| Shareholders' equity | 142.9B | — | — | — | — | — | — | — | 194.1B | 217.2B | 243.7B | 261.2B |
| Total debt | 36.2B | — | — | — | — | — | — | — | 51.1B | 83.9B | 86.8B | 112.3B |
| Net debt | -673M | — | — | — | — | — | — | — | 40.9B | 48B | 63.3B | 96.9B |
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 | 10.2B | 15.9B | 22.1B | 18.5B | 29.1B | 39.4B | 23.2B | 39.1B | 62.4B | 60.5B |
| Depreciation & amortization | 2.3B | 3B | 4.3B | 5.7B | 6.9B | 8B | 8.7B | 11.2B | 15.5B | 18.6B |
| Stock-based compensation | 3.2B | 3.7B | 4.2B | 4.8B | 6.5B | 9.2B | 12B | 14B | 16.7B | 20.4B |
| Change in working capital | -164M | 1.7B | -2.4B | -445M | -2B | -895M | 1.2B | -1.8B | 1.4B | -1.9B |
| Operating cash flow | 15.2B | 24B | 28.4B | 28.6B | 39.5B | 56.1B | 43.8B | 63B | 91.3B | 115.8B |
| Capital expenditure | -4.5B | -6.7B | -13.9B | -15.1B | -15.1B | -18.6B | -31.2B | -27B | -37.3B | — |
| Investing cash flow | -11.8B | -20.1B | -11.6B | -19.9B | -30.1B | -7.6B | -29B | -24.5B | -47.1B | -32.3B |
| Dividends paid | — | — | — | — | — | — | 0 | 0 | -5.1B | -5.3B |
| Share repurchases | 0 | -2B | -12.9B | -4.2B | -6.3B | -44.5B | -28B | -19.8B | -30.1B | -26.2B |
| Financing cash flow | -310M | -5.2B | -15.6B | -7.3B | -10.3B | -50.7B | -22.1B | -19.5B | -40.8B | -20.4B |
| Net change in cash | 3.1B | -1.3B | 1.2B | 1.4B | -872M | -2.2B | -7.3B | 19B | 3.4B | 63.1B |
| Free cash flow | 11.6B | 17.5B | 15.4B | 21.2B | 23.6B | 39B | 19.3B | 44.1B | 54.1B | 46.1B |
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 | 11.6B | — | 12.4B | 13.5B | 15.7B | 20.8B | — | — | 2.7B | 22.8B | 26.8B | 15.8B |
| Depreciation & amortization | 2.9B | — | — | — | — | — | — | — | 5B | 5.4B | 6B | 6.4B |
| Stock-based compensation | 3.5B | — | — | — | — | — | — | — | 5.6B | 5.9B | 6B | 7.7B |
| Change in working capital | -174M | — | — | — | — | — | — | — | -1.6B | -2.6B | -5.1B | -4.6B |
| Operating cash flow | 20.9B | — | 12.4B | 13.5B | 15.7B | 20.8B | — | — | 30B | 36.2B | 32.2B | 31.9B |
| Capital expenditure | -6.5B | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -6.1B | — | — | — | — | — | — | — | -3B | -12.8B | -14.7B | -19.5B |
| Dividends paid | 0 | — | — | — | — | — | — | — | -1.3B | -1.3B | -1.3B | -1.4B |
| Share repurchases | -3.6B | — | — | — | — | — | — | — | -3.3B | 0 | 0 | 0 |
| Financing cash flow | -5.9B | — | — | — | — | — | — | — | -10B | 25.1B | -6.6B | -8.9B |
| Net change in cash | 8.9B | — | 12.4B | 13.5B | 15.7B | 20.8B | — | — | 16.9B | 48.6B | 11B | 3.4B |
| Free cash flow | 13.9B | — | — | — | — | — | — | — | 11.2B | 14.8B | 13.2B | 1.7B |