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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $4.24 | $4.74 | +11.8% | — | — | — |
| Q4 26 | $4.07 | $4.27 | +4.9% | — | — | — |
| Q3 26 | $3.92 | $4.14 | +5.6% | — | — | — |
| Q2 26 | $3.66 | $4.13 | +12.8% | — | — | — |
| Q1 26 | $3.38 | $3.65 | +8.0% | — | — | — |
| Q4 25 | $3.22 | $3.46 | +7.5% | — | — | — |
| Q3 25 | $3.12 | $3.23 | +3.5% | — | — | — |
| Q2 25 | $3.11 | $3.3 | +6.1% | — | — | — |
| Q1 25 | $2.94 | $2.95 | +0.3% | — | — | — |
| Q4 24 | $2.84 | $2.94 | +3.5% | — | — | — |
| Q3 24 | $2.77 | $2.93 | +5.8% | — | — | — |
| Q2 24 | $2.65 | $2.99 | +12.8% | — | — | — |
| Q1 24 | $2.55 | $2.69 | +5.5% | — | — | — |
| Q4 23 | $2.23 | $2.45 | +9.9% | — | — | — |
| Q3 23 | $2.29 | $2.32 | +1.3% | — | — | — |
| Q2 23 | $2.3 | $2.35 | +2.2% | — | — | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $18 | — | — | $331.8B | — |
| FY25 | — | $13.7 | — | — | $281.7B | — |
| FY24 | — | $11.9 | — | — | $245.1B | — |
| FY23 | — | $9.72 | — | — | $211.9B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $96.6B | $110.4B | $125.8B | $143B | $168.1B | $198.3B | $211.9B | $245.1B | $281.7B | $331.8B |
| YoY change | +5.94% | +14.3% | +14% | +13.6% | +17.5% | +18% | +6.88% | +15.7% | +14.9% | +17.8% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96.6B | 110.4B | 125.8B | 143B | 168.1B | 198.3B | 211.9B | 245.1B | 281.7B | 331.8B |
| Cost of revenue | 34.3B | 38.4B | 42.9B | 46.1B | 52.2B | 62.6B | 65.9B | 74.1B | 87.8B | 106.4B |
| Gross profit | 62.3B | 72B | 82.9B | 96.9B | 115.9B | 135.6B | 146.1B | 171B | 193.9B | 225.5B |
| Gross margin | 64.5% | 65.2% | 65.9% | 67.8% | 68.9% | 68.4% | 68.9% | 69.8% | 68.8% | 67.9% |
| Research & development | 13B | 14.7B | 16.9B | 19.3B | 20.7B | 24.5B | 27.2B | 29.5B | 32.5B | 35.6B |
| Selling, general & administrative | 19.9B | 22.2B | 23.1B | 24.7B | 25.2B | 27.7B | 30.3B | 32.1B | 32.9B | 34.7B |
| Operating expenses | 33B | 36.9B | 40B | 44B | 45.9B | 52.2B | 57.5B | 61.6B | 65.4B | 70.2B |
| Operating income | 29.3B | 35.1B | 43B | 53B | 69.9B | 83.4B | 88.5B | 109.4B | 128.5B | 155.2B |
| Operating margin | 30.4% | 31.8% | 34.1% | 37% | 41.6% | 42.1% | 41.8% | 44.6% | 45.6% | 46.8% |
| Non-operating income, net | 1.4B | 1.9B | 653M | -12M | 1.4B | 302M | -238M | -1.9B | -5.2B | 10.4B |
| Pretax income | 29.9B | 36.5B | 43.7B | 53B | 71.1B | 83.7B | 89.3B | 107.8B | 123.6B | 165.9B |
| Income tax | 4.4B | 19.9B | 4.4B | 8.8B | 9.8B | 11B | 16.9B | 19.7B | 21.8B | 32.2B |
| Net income | 25.5B | 16.6B | 39.2B | 44.3B | 61.3B | 72.7B | 72.4B | 88.1B | 101.8B | 133.7B |
| Net margin | 26.4% | 15% | 31.2% | 31% | 36.5% | 36.7% | 34.1% | 36% | 36.1% | 40.3% |
| EBITDA | 39.2B | 47.5B | 57.3B | 68.4B | 83.8B | 99.9B | 105.2B | 133.6B | 160.6B | 201.8B |
| EPS | 2.74 | 2.15 | 5.11 | 5.82 | 8.12 | 9.7 | 9.72 | 11.9 | 13.7 | 18 |
| Diluted EPS | 2.71 | 2.13 | 5.06 | 5.76 | 8.05 | 9.65 | 9.68 | 11.8 | 13.6 | 17.9 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56.5B | 62B | 61.9B | 64.7B | 65.6B | 69.6B | 70.1B | 76.4B | 77.7B | 81.3B | 82.9B | 90B |
| Cost of revenue | 16.3B | 19.6B | 18.5B | 19.7B | 20.1B | 21.8B | 21.9B | 24B | 24B | 26B | 26.8B | 29.5B |
| Gross profit | 40.2B | 42.4B | 43.4B | 45B | 45.5B | 47.8B | 48.1B | 52.4B | 53.6B | 55.3B | 56.1B | 60.5B |
| Gross margin | 71.2% | 68.4% | 70.1% | 69.6% | 69.4% | 68.7% | 68.7% | 68.6% | 69% | 68% | 67.6% | 67.2% |
| Research & development | 6.7B | 7.1B | 7.7B | 8.1B | 7.5B | 7.9B | 8.2B | 8.8B | 8.1B | 8.5B | 8.9B | 10B |
| Selling, general & administrative | 6.7B | 8.2B | 8.1B | 9.1B | 7.4B | 8.3B | 7.9B | 9.3B | 7.5B | 8.5B | 8.7B | 9.9B |
| Operating expenses | 13.3B | 15.4B | 15.8B | 17.1B | 14.9B | 16.2B | 16.1B | 18.1B | 15.7B | 17B | 17.7B | 19.9B |
| Operating income | 26.9B | 27B | 27.6B | 27.9B | 30.6B | 31.7B | 32B | 34.3B | 38B | 38.3B | 38.4B | 40.6B |
| Operating margin | 47.6% | 43.6% | 44.6% | 43.1% | 46.6% | 45.5% | 45.7% | 44.9% | 48.9% | 47.1% | 46.3% | 45.1% |
| Non-operating income, net | -252M | -331M | -673M | -612M | -382M | -2.3B | -626M | -1.9B | -3.9B | 9.9B | 990M | 3.5B |
| Pretax income | 27.3B | 26.5B | 26.7B | 27.3B | 30.3B | 29.4B | 31.4B | 32.6B | 34.3B | 48.2B | 39.3B | 44B |
| Income tax | 5B | 4.7B | 4.8B | 5.2B | 5.6B | 5.3B | 5.6B | 5.4B | 6.6B | 9.8B | 7.6B | 8.3B |
| Net income | 22.3B | 21.9B | 21.9B | 22B | 24.7B | 24.1B | 25.8B | 27.2B | 27.7B | 38.5B | 31.8B | 35.8B |
| Net margin | 39.4% | 35.3% | 35.5% | 34% | 37.6% | 34.6% | 36.9% | 35.6% | 35.7% | 47.3% | 38.3% | 39.7% |
| EBITDA | 31.8B | 33.6B | 33.7B | 34.4B | 37.9B | 37.9B | 40.3B | 44.4B | 47.1B | 57.9B | 48.8B | 53B |
| EPS | 3 | 2.94 | 2.95 | 2.96 | 3.32 | 3.24 | 3.47 | 3.66 | 3.73 | 5.18 | 4.28 | 4.82 |
| Diluted EPS | 2.99 | 2.93 | 2.94 | 2.95 | 3.3 | 3.23 | 3.46 | 3.65 | 3.72 | 5.16 | 4.27 | 4.81 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 533.9B | 759.3B | 1T | 1.5T | 2T | 1.9T | 2.5T | 3.3T | 3.7T | 2.8T | 3.8T |
| Enterprise value | 492.5B | 707.4B | 972.4B | 1.5T | 2T | 1.9T | 2.5T | 3.3T | 3.7T | 2.8T | 3.9T |
| Shares outstanding | 7.7B | 7.7B | 7.7B | 7.6B | 7.5B | 7.5B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20.9 | 45.8 | 26.2 | 35 | 33.4 | 26.5 | 35 | 37.7 | 36.3 | 20.7 | 28.4 |
| P/S | 5.53 | 6.88 | 8.17 | 10.8 | 12.2 | 9.71 | 12 | 13.5 | 13.1 | 8.35 | 11.4 |
| P/B | 6.09 | 9.18 | 10 | 13.1 | 14.4 | 11.6 | 12.3 | 12.4 | 10.8 | 6.26 | 8.56 |
| EV/EBITDA | 12.5 | 14.9 | 17 | 21.7 | 23.6 | 18.8 | 23.6 | 24.8 | 22.8 | 13.6 | 20 |
| EV/Sales | 5.1 | 6.41 | 7.73 | 10.4 | 11.8 | 9.49 | 11.7 | 13.5 | 13 | 8.29 | 11.7 |
| Earnings yield | 4.77% | 2.18% | 3.82% | 2.86% | 3% | 3.78% | 2.85% | 2.65% | 2.75% | 4.83% | 3.52% |
| FCF yield | 5.88% | 4.25% | 3.72% | 2.92% | 2.74% | 3.38% | 2.35% | 2.23% | 1.94% | 2.42% | 0.44% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.9 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 64.5% | 65.2% | 65.9% | 67.8% | 68.9% | 68.4% | 68.9% | 69.8% | 68.8% | 67.9% | 67.2% |
| Operating margin | 30.4% | 31.8% | 34.1% | 37% | 41.6% | 42.1% | 41.8% | 44.6% | 45.6% | 46.8% | 45.1% |
| Net margin | 26.4% | 15% | 31.2% | 31% | 36.5% | 36.7% | 34.1% | 36% | 36.1% | 40.3% | 40.3% |
| ROE | 29.1% | 20% | 38.3% | 37.4% | 43.2% | 43.7% | 35.1% | 32.8% | 29.6% | 30.2% | 34% |
| ROA | 10.2% | 6.4% | 13.7% | 14.7% | 18.4% | 19.9% | 17.6% | 17.2% | 16.5% | 17.6% | 14.1% |
| ROIC | 54% | 51.6% | 82.3% | 83.7% | 75.8% | 58.9% | 46.3% | 34.4% | 34.2% | 29.6% | 29.6% |
| Return on tangible assets | 15.9% | 9.67% | 21% | 22.1% | 28% | 35.1% | 28.1% | 40.3% | 30.4% | 27.8% | 27.8% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.92 | 2.9 | 2.53 | 2.52 | 2.08 | 1.78 | 1.77 | 1.27 | 1.35 | 1.23 | 1.23 |
| Quick ratio | 2.88 | 2.86 | 2.5 | 2.49 | 2.05 | 1.75 | 1.75 | 1.27 | 1.35 | 1.22 | 1.22 |
| Debt / equity | 1.04 | 0.99 | 0.77 | 0.6 | 0.48 | 0.37 | 0.29 | 0.25 | 0.18 | 0.13 | 0.29 |
| Debt / assets | 0.37 | 0.32 | 0.27 | 0.24 | 0.2 | 0.17 | 0.15 | 0.13 | 0.1 | 0.07 | 0.07 |
| Net debt / EBITDA | -1.06 | -1.09 | -0.97 | -0.96 | -0.75 | -0.44 | -0.49 | -0.06 | -0.21 | -0.1 | -0.1 |
| Interest coverage | 14.5 | 14.3 | 17.3 | 21.5 | 31.3 | 41.6 | 46.4 | 37.7 | 52.8 | 55.4 | 55.4 |
| Effective tax rate | 14.8% | 54.6% | 10.2% | 16.5% | 13.8% | 13.1% | 19% | 18.2% | 17.6% | 19.4% | 19.4% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 12.5 | 14.3 | 16.4 | 18.8 | 22.3 | 26.5 | 28.5 | 33 | 37.9 | 44.7 | 44.7 |
| EPS (basic) | 2.74 | 2.15 | 5.11 | 5.82 | 8.12 | 9.7 | 9.72 | 11.9 | 13.7 | 18 | 18 |
| EPS (diluted) | 2.71 | 2.13 | 5.06 | 5.76 | 8.05 | 9.65 | 9.68 | 11.8 | 13.6 | 17.9 | 18 |
| Book value per share | 11.3 | 10.7 | 13.3 | 15.5 | 18.8 | 22.2 | 27.7 | 36.1 | 46.2 | 59.5 | 59.6 |
| FCF per share | 4.05 | 4.19 | 4.99 | 5.94 | 7.44 | 8.69 | 7.99 | 9.97 | 9.63 | 9.02 | 9 |
| Cash per share | 17.2 | 17.4 | 17.4 | 17.9 | 17.3 | 14 | 14.9 | 10.2 | 12.7 | 10.3 | 10.3 |
| Capex per share | 1.05 | 1.51 | 1.81 | 2.03 | 2.73 | 3.19 | 3.77 | 5.99 | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 8.42% | 10.5% | 11.1% | 10.8% | 12.3% | 12% | 13.3% | 18.1% | — | — | — |
| Capex / operating cash flow | 16.3% | 41.7% | 27.8% | 23.9% | 25.7% | 26.9% | 32% | 38.2% | — | — | — |
| Payout ratio | 46.5% | 76.6% | 35.2% | 34.2% | 27% | 24.9% | 27.4% | 24.7% | 23.6% | 19.8% | 19.8% |
| Dividend yield | 2.22% | 1.67% | 1.34% | 0.98% | 0.81% | 0.94% | 0.78% | 0.66% | 0.65% | 0.95% | 0.77% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Nov 19, 2026upcoming | $0.98 |
| Aug 20, 2026 | $0.91 |
| May 21, 2026 | $0.91 |
| Feb 19, 2026 | $0.91 |
| — |
| FY22 | — | $9.7 | — | — | $198.3B | — |
| FY21 | — | $8.12 | — | — | $168.1B | — |
| FY20 | — | $5.82 | — | — | $143B | — |
| FY19 | — | $5.11 | — | — | $125.8B | — |
| FY18 | — | $2.15 | — | — | $110.4B | — |
| FY17 | — | $2.74 | — | — | $96.6B | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $56.5B | $62B | $61.9B | $64.7B | $65.6B | $69.6B | $70.1B | $76.4B | $77.7B | $81.3B | $82.9B | $90B |
| YoY change | +12.8% | +17.6% | +17% | +15.2% | +16% | +12.3% | +13.3% | +18.1% | +18.4% | +16.7% | +18.3% | +17.7% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 133B | 133.7B | 133.8B | 136.5B | 130.3B | 104.7B | 111.3B | 75.5B | 94.6B | 76.7B |
| Receivables | 22.4B | 26.5B | 29.5B | 32B | 38B | 44.3B | 48.7B | 56.9B | 69.9B | 80.9B |
| Inventory | 2.2B | 2.7B | 2.1B | 1.9B | 2.6B | 3.7B | 2.5B | 1.2B | 938M | 1.4B |
| Total current assets | 162.7B | 169.7B | 175.6B | 181.9B | 184.4B | 169.7B | 184.3B | 159.7B | 191.1B | 207.7B |
| Property, plant & equipment | 14B | 15.5B | 17.6B | 18.9B | 26.9B | 32.5B | 41.5B | 60.6B | 91.9B | 154.5B |
| Goodwill & intangibles | 90.5B | 87.5B | 99.6B | 100.8B | 115B | 157.6B | 154.5B | 293.6B | 284.2B | 276.5B |
| Total assets | 250.3B | 258.8B | 286.6B | 301.3B | 333.8B | 364.8B | 412B | 512.2B | 619B | 758.4B |
| Accounts payable | 7.4B | 8.6B | 9.4B | 12.5B | 15.2B | 19B | 18.1B | 22B | 27.7B | 42.4B |
| Short-term debt | 10.1B | 4B | 5.5B | 3.7B | 8.1B | 2.7B | 5.2B | 8.9B | 3B | 9.2B |
| Total current liabilities | 55.7B | 58.5B | 69.4B | 72.3B | 88.7B | 95.1B | 104.1B | 125.3B | 141.2B | 168.8B |
| Long-term debt | 81.4B | 77.8B | 72.8B | 67.2B | 59.7B | 58.5B | 54.7B | 58.2B | 57.6B | 47.6B |
| Total liabilities | 162.6B | 176.1B | 184.2B | 183B | 191.8B | 198.3B | 205.8B | 243.7B | 275.5B | 316B |
| Shareholders' equity | 87.7B | 82.7B | 102.3B | 118.3B | 142B | 166.5B | 206.2B | 268.5B | 343.5B | 442.4B |
| Total debt | 91.6B | 81.8B | 78.4B | 71B | 67.8B | 61.3B | 60B | 67.1B | 60.6B | 56.8B |
| Net debt | 83.9B | 69.9B | 67B | 57.4B | 53.6B | 47.3B | 25.3B | 48.8B | 30.3B | 35.9B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 143.9B | 81B | 80B | 75.5B | 78.4B | 71.6B | 79.6B | 94.6B | 102B | 89.5B | 78.2B | 76.7B |
| Receivables | 37B | 42.8B | 44B | 56.9B | 44.1B | 48.2B | 51.7B | 69.9B | 52.9B | 56.5B | 60B | 80.9B |
| Inventory | 3B | 1.6B | 1.3B | 1.2B | 1.6B | 909M | 848M | 938M | 1.1B | 1.1B | 1.2B | 1.4B |
| Total current assets | 207.6B | 147.4B | 147.2B | 159.7B | 149.9B | 147.1B | 156.6B | 191.1B | 189.1B | 180.2B | 175.3B | 207.7B |
| Property, plant & equipment | 117.9B | 128.7B | 138.7B | 60.6B | 173.4B | 189.7B | 208.4B | 91.9B | 103.2B | 122.2B | 135.4B | 154.5B |
| Goodwill & intangibles | 153.4B | 297.7B | 296B | 293.6B | 292.3B | 289.2B | 286.6B | 284.2B | 281.5B | 279.8B | 278B | 276.5B |
| Total assets | 445.8B | 470.6B | 484.3B | 512.2B | 523B | 533.9B | 562.6B | 619B | 636.4B | 665.3B | 694.2B | 758.4B |
| Accounts payable | 19.3B | 17.7B | 18.1B | 22B | 22.8B | 22.6B | 26.3B | 27.7B | 32.6B | 37.3B | 37.5B | 42.4B |
| Short-term debt | 29.6B | 29.3B | 22.8B | 8.9B | 2.2B | 5.2B | 3B | 3B | 7.8B | 4.8B | 8.8B | 9.2B |
| Total current liabilities | 124.8B | 121B | 118.5B | 125.3B | 115.2B | 108.9B | 114.2B | 141.2B | 135B | 130B | 136.7B | 168.8B |
| Long-term debt | 55.4B | 59.1B | 57.1B | 58.2B | 59.2B | 57B | 57.6B | 57.6B | 52.7B | 52.8B | 48.1B | 47.6B |
| Total liabilities | 225.1B | 232.3B | 231.1B | 243.7B | 235.3B | 231.2B | 240.7B | 275.5B | 273.3B | 274.4B | 279.9B | 316B |
| Shareholders' equity | 220.7B | 238.3B | 253.2B | 268.5B | 287.7B | 302.7B | 321.9B | 343.5B | 363.1B | 390.9B | 414.4B | 442.4B |
| Total debt | 85B | 88.4B | 79.9B | 67.1B | 61.5B | 62.2B | 60.6B | 60.6B | 60.6B | 57.6B | 57B | 56.8B |
| Net debt | 4.5B | 71.1B | 60.3B | 48.8B | 40.6B | 44.7B | 31.7B | 30.3B | 31.7B | 33.3B | 24.9B | 35.9B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 25.5B | 16.6B | 39.2B | 44.3B | 61.3B | 72.7B | 72.4B | 88.1B | 101.8B | 133.7B |
| Depreciation & amortization | 8.8B | 10.3B | 11.7B | 12.8B | 11.7B | 14.5B | 13.9B | 22.3B | 34.2B | 38.5B |
| Stock-based compensation | 3.3B | 3.9B | 4.7B | 5.3B | 6.1B | 7.5B | 9.6B | 10.7B | 12B | 12.4B |
| Change in working capital | 3.1B | 2.3B | 937M | 2.1B | 1.4B | -250M | -2B | 137M | -5.3B | -4.9B |
| Operating cash flow | 49.8B | 27.9B | 50B | 64.5B | 80.3B | 88.7B | 87.7B | 116.6B | 136.2B | 182.9B |
| Capital expenditure | -8.1B | -11.6B | -13.9B | -15.4B | -20.6B | -23.9B | -28.1B | -44.5B | — | — |
| Investing cash flow | -46.8B | -6.1B | -15.8B | -12.2B | -27.6B | -30.3B | -22.7B | -97B | -8B | -23.6B |
| Dividends paid | -11.8B | -12.7B | -13.8B | -15.1B | -16.5B | -18.1B | -19.8B | -21.8B | -24.1B | -26.4B |
| Share repurchases | -11.8B | -10.7B | -19.5B | -23B | -27.4B | -32.7B | -22.2B | -17.3B | -18.4B | -22.3B |
| Financing cash flow | 3.4B | -40.9B | -36.9B | -46B | -48.5B | -58.9B | -43.9B | -37.8B | -51.7B | -52.5B |
| Net change in cash | 6.4B | -19.1B | -2.6B | 6.3B | 4.2B | -439M | 21.1B | -18.2B | 76.4B | 106.8B |
| Free cash flow | 31.4B | 32.3B | 38.3B | 45.2B | 56.1B | 65.1B | 59.5B | 74.1B | 71.6B | 67B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 22.3B | 21.9B | 21.9B | 22B | 24.7B | 24.1B | 25.8B | 27.2B | 27.7B | 38.5B | 31.8B | 35.8B |
| Depreciation & amortization | 3.9B | 6B | 6B | 6.4B | 7.4B | 6.8B | 8.7B | 11.2B | 13.1B | 9.2B | 10.2B | 11B |
| Stock-based compensation | 2.5B | 2.8B | 2.7B | 2.7B | 2.8B | 3.1B | 3B | 3.1B | 3B | 3.2B | 3.1B | 3.1B |
| Change in working capital | 993M | -8.7B | -100M | 8B | 856M | -11.6B | 2B | 3.3B | -218M | -9.6B | 331M | 4.6B |
| Operating cash flow | 29.1B | 20.2B | 29.2B | 38B | 34.3B | 21.3B | 37.3B | 42.6B | 45.1B | 35.8B | 46.7B | 55.4B |
| Capital expenditure | -9.9B | -9.7B | -11B | -13.9B | -14.9B | -15.8B | -16.7B | — | — | — | — | — |
| Investing cash flow | 503M | -71.9B | -10.7B | -14.8B | -15.2B | -14.1B | -12.7B | -13.5B | -15.2B | 7.2B | 3.5B | -19B |
| Dividends paid | -5.1B | -5.6B | -5.6B | -5.6B | -5.6B | -6.2B | -6.2B | -6.2B | -6.2B | -6.8B | -6.8B | -6.8B |
| Share repurchases | -4.8B | -4B | -4.2B | -4.2B | -4.1B | -5B | -4.8B | -4.5B | -5.7B | -7.4B | -4.6B | -4.6B |
| Financing cash flow | 14.8B | -10.1B | -18.8B | -23.6B | -16.6B | -11.2B | -13B | -10.8B | -11.8B | -17.6B | -11.4B | -11.8B |
| Net change in cash | 44.4B | -61.9B | -262M | -454M | 2.5B | -4B | 11.6B | 18.3B | 18.1B | 25.3B | 38.8B | 24.6B |
| Free cash flow | 20.7B | 9.1B | 21B | 23.3B | 19.3B | 6.5B | 20.3B | 25.6B | 25.7B | 5.9B | 15.8B | 19.6B |
| Nov 20, 2025 | $0.91 |
| Aug 21, 2025 | $0.83 |
| May 15, 2025 | $0.83 |
| Feb 20, 2025 | $0.83 |
| Date | Ratio |
|---|---|
| Feb 18, 2003 | 2:1 |
| Mar 29, 1999 | 2:1 |
| Feb 23, 1998 | 2:1 |
| Dec 9, 1996 | 2:1 |
| May 23, 1994 | 2:1 |
| Jun 15, 1992 | 3:2 |
| Jun 27, 1991 | 3:2 |
| Apr 16, 1990 | 2:1 |
| Sep 21, 1987 | 2:1 |