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 | $20.7 | $25.1 | +21.4% | — | — | — |
| Q4 26 | $9.16 | $12.2 | +33.2% | — | — | — |
| Q3 26 | $4.47 | $4.67 | +4.5% | — | — | — |
| Q2 26 | $2.86 | $3.03 | +5.9% | — | — | — |
| Q1 26 | $1.59 | $1.91 | +20.1% | — | — | — |
| Q4 25 | $1.42 | $1.56 | +9.9% | — | — | — |
| Q3 25 | $1.77 | $1.79 | +1.1% | — | — | — |
| Q2 25 | $1.11 | $1.18 | +6.3% | — | — | — |
| Q1 25 | $0.53 | $0.62 | +17.0% | — | — | — |
| Q4 24 | -$0.24 | $0.42 | +275.0% | — | — | — |
| Q3 24 | -$0.97 | -$0.95 | +2.1% | — | — | — |
| Q2 24 | -$1.18 | -$1.07 | +9.3% | — | — | — |
| Q1 24 | -$1.58 | -$1.43 | +9.5% | — | — | — |
| Q4 23 | -$0.86 | -$1.91 | -122.1% | — | — | — |
| Q3 23 | -$0.01 | -$0.04 | -300.0% | — | — | — |
| Q2 23 | $1.3 | $1.45 | +11.5% | — | — | — |
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 | — | $7.65 | — | — | $37.4B | — |
| FY24 | — | $0.7 | — | — | $25.1B | — |
| FY23 | — | -$5.34 | — | — | $15.5B | — |
| FY22 | — | $7.81 | — | — | $30.8B |
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 | $12.4B | $20.3B | $30.4B | $23.4B | $21.4B | $27.7B | $30.8B | $15.5B | $25.1B | $37.4B |
| YoY change | -23.4% | +63.9% | +49.5% | -23% | -8.42% | +29.3% | +11% | -49.5% | +61.6% | +48.9% |
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 | 12.4B | 20.3B | 30.4B | 23.4B | 21.4B | 27.7B | 30.8B | 15.5B | 25.1B | 37.4B |
| Cost of revenue | 9.9B | 11.9B | 12.5B | 12.7B | 14.9B | 17.3B | 16.9B | 17B | 19.5B | 22.5B |
| Gross profit | 2.5B | 8.4B | 17.9B | 10.7B | 6.6B | 10.4B | 13.9B | -1.4B | 5.6B | 14.9B |
| Gross margin | 20.2% | 41.5% | 58.9% | 45.7% | 30.6% | 37.6% | 45.2% | -9.11% | 22.4% | 39.8% |
| Research & development | 1.6B | 1.8B | 2.1B | 2.4B | 2.6B | 2.7B | 3.1B | 3.1B | 3.4B | 3.8B |
| Selling, general & administrative | 659M | 743M | 813M | 836M | 881M | 894M | 1.1B | 920M | 1.1B | 1.2B |
| Operating expenses | 2.3B | 2.6B | 3B | 3.3B | 3.5B | 3.7B | 4.2B | 4B | 4.4B | 5.1B |
| Operating income | 231M | 5.9B | 14.9B | 7.4B | 3.1B | 6.7B | 9.7B | -5.5B | 1.2B | 9.8B |
| Operating margin | 1.86% | 28.9% | 49.1% | 31.6% | 14.3% | 24.4% | 31.6% | -35.1% | 4.96% | 26.2% |
| Non-operating income, net | -117M | -108M | -397M | -419M | 3M | -383M | -45M | -279M | 27M | -174M |
| Pretax income | -281M | 5.2B | 14.3B | 7B | 3B | 6.2B | 9.6B | -5.7B | 1.2B | 9.7B |
| Income tax | 19M | 114M | 168M | 693M | 280M | 394M | 888M | 177M | 451M | 1.1B |
| Net income | -275M | 5.1B | 14.1B | 6.4B | 2.7B | 5.9B | 8.7B | -5.8B | 778M | 8.5B |
| Net margin | -2.22% | 25% | 46.5% | 27.2% | 12.6% | 21.2% | 28.2% | -37.5% | 3.1% | 22.8% |
| EBITDA | 3.2B | 9.8B | 19.8B | 13B | 8.8B | 13B | 16.9B | 2.8B | 9.5B | 18.7B |
| EPS | -0.27 | 4.67 | 12.3 | 5.67 | 2.42 | 5.23 | 7.81 | -5.34 | 0.7 | 7.65 |
| Diluted EPS | -0.27 | 4.41 | 11.5 | 5.51 | 2.37 | 5.14 | 7.75 | -5.34 | 0.7 | 7.59 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4B | 4.7B | 5.8B | 6.8B | 7.8B | 8.7B | 8.1B | 9.3B | 11.3B | 13.6B | 23.9B | 41.5B |
| Cost of revenue | 4.4B | 4.8B | 4.7B | 5B | 5B | 5.4B | 5.1B | 5.8B | 6.3B | 6B | 6.1B | 6.4B |
| Gross profit | -435M | -35M | 1.1B | 1.8B | 2.7B | 3.3B | 3B | 3.5B | 5.1B | 7.6B | 17.8B | 35.1B |
| Gross margin | -10.8% | -0.74% | 18.5% | 26.9% | 35.3% | 38.4% | 36.8% | 37.7% | 44.7% | 56% | 74.4% | 84.6% |
| Research & development | 719M | 845M | 832M | 850M | 903M | 888M | 898M | 965M | 1B | 1.2B | 1.3B | 1.3B |
| Selling, general & administrative | 219M | 263M | 280M | 291M | 295M | 288M | 285M | 318M | 314M | 337M | 344M | 407M |
| Operating expenses | 940M | 1.1B | 897M | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.4B | 1.5B | 1.6B | 1.7B |
| Operating income | -1.4B | -1.1B | 182M | 681M | 1.5B | 2.2B | 1.8B | 2.2B | 3.7B | 6.1B | 16.1B | 33.3B |
| Operating margin | -34.3% | -23.9% | 3.13% | 10% | 19.7% | 25% | 22% | 23.3% | 32.6% | 45% | 67.6% | 80.4% |
| Non-operating income, net | -88M | -27M | 2M | 48M | -12M | -11M | -11M | -68M | -84M | -140M | -98M | -321M |
| Pretax income | -1.5B | -1.2B | 170M | 715M | 1.5B | 2.2B | 1.8B | 2.1B | 3.6B | 6.1B | 16.2B | 33.2B |
| Income tax | -24M | 73M | -622M | 377M | 623M | 283M | 177M | 235M | 429M | 829M | 2.4B | 5B |
| Net income | -1.4B | -1.2B | 793M | 332M | 887M | 1.9B | 1.6B | 1.9B | 3.2B | 5.2B | 13.8B | 28.2B |
| Net margin | -35.7% | -26.1% | 13.6% | 4.87% | 11.4% | 21.5% | 19.7% | 20.3% | 28.3% | 38.4% | 57.8% | 68.1% |
| EBITDA | 713M | 892M | 2.2B | 2.8B | 3.6B | 4.3B | 3.9B | 4.3B | 5.9B | 8.3B | 18.5B | 35.6B |
| EPS | -1.31 | -1.12 | 0.72 | 0.3 | 0.8 | 1.68 | 1.42 | 1.69 | 2.86 | 4.66 | 12.3 | 25 |
| Diluted EPS | -1.31 | -1.12 | 0.71 | 0.3 | 0.79 | 1.67 | 1.41 | 1.68 | 2.83 | 4.6 | 12.1 | 24.7 |
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 | 17.1B | 34.8B | 60.5B | 50.4B | 50.5B | 82.5B | 62.9B | 76.4B | 106.3B | 132.8B | 1.1T |
| Enterprise value | 22.6B | 40.5B | 58.3B | 48.3B | 49.6B | 81.2B | 61B | 80.8B | 112.2B | 137.8B | 1.1T |
| Shares outstanding | 1B | 1.1B | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 6.84 | 4.28 | 7.93 | 18.6 | 14.1 | 7.24 | — | 136.7 | 15.6 | 13.3 |
| P/S | 1.38 | 1.71 | 1.99 | 2.15 | 2.36 | 2.98 | 2.04 | 4.92 | 4.24 | 3.55 | 8.41 |
| P/B | 1.32 | 1.79 | 1.82 | 1.37 | 1.3 | 1.88 | 1.26 | 1.73 | 2.36 | 2.45 | 11.1 |
| EV/EBITDA | 7 | 4.13 | 2.95 | 3.71 | 5.62 | 6.25 | 3.6 | 29.1 | 11.8 | 7.39 | 10.3 |
| EV/Sales | 1.82 | 1.99 | 1.92 | 2.06 | 2.31 | 2.93 | 1.98 | 5.2 | 4.47 | 3.69 | 8.45 |
| Earnings yield | — | 14.6% | 23.4% | 12.6% | 5.36% | 7.1% | 13.8% | — | 0.73% | 6.43% | 7.51% |
| FCF yield | -15.5% | 9.82% | 14.1% | 6.76% | 0.16% | 2.95% | 4.95% | -8% | 0.11% | 1.26% | 2.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.2% | 41.5% | 58.9% | 45.7% | 30.6% | 37.6% | 45.2% | -9.11% | 22.4% | 39.8% | 84.6% |
| Operating margin | 1.86% | 28.9% | 49.1% | 31.6% | 14.3% | 24.4% | 31.6% | -35.1% | 4.96% | 26.2% | 80.7% |
| Net margin | -2.22% | 25% | 46.5% | 27.2% | 12.6% | 21.2% | 28.2% | -37.5% | 3.1% | 22.8% | 63.8% |
| ROE | -2.13% | 26.1% | 42.6% | 17.3% | 6.95% | 13.3% | 17.4% | -13.2% | 1.72% | 15.8% | 88.3% |
| ROA | -1% | 14.4% | 32.6% | 13% | 5.05% | 9.96% | 13.1% | -9.08% | 1.12% | 10.3% | 44.6% |
| ROIC | 1.25% | 22.8% | 47.6% | 19.2% | 7.29% | 14.8% | 18.3% | -11.3% | 1.55% | 14.7% | 62.5% |
| Return on tangible assets | -1.04% | 15.9% | 35.1% | 13.9% | 5.36% | 10.5% | 13.8% | -9.54% | 1.17% | 10.7% | 38.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.96 | 2.34 | 2.79 | 2.58 | 2.71 | 3.1 | 2.89 | 4.46 | 2.64 | 2.52 | 3.31 |
| Quick ratio | 1.37 | 1.75 | 2.16 | 1.78 | 1.9 | 2.4 | 2.01 | 2.7 | 1.68 | 1.79 | 2.98 |
| Debt / equity | 0.77 | 0.57 | 0.14 | 0.16 | 0.18 | 0.17 | 0.15 | 0.32 | 0.31 | 0.28 | 0.04 |
| Debt / assets | 0.36 | 0.32 | 0.11 | 0.12 | 0.13 | 0.12 | 0.11 | 0.22 | 0.2 | 0.18 | 0.05 |
| Net debt / EBITDA | 1.71 | 0.58 | -0.11 | -0.16 | -0.11 | -0.1 | -0.11 | 1.56 | 0.62 | 0.27 | -0.29 |
| Interest coverage | 0.36 | 9.65 | 42.8 | 56.1 | 16.4 | 35 | 51.6 | -13.6 | 3.21 | 21.2 | 257.8 |
| Effective tax rate | 0% | 2.19% | 1.17% | 9.83% | 9.39% | 6.34% | 9.28% | 0% | 36.4% | 11.6% | 14.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 12 | 18.7 | 26.4 | 21 | 19.3 | 24.7 | 27.7 | 14.2 | 22.7 | 33.5 | 118.2 |
| EPS (basic) | -0.27 | 4.67 | 12.3 | 5.67 | 2.42 | 5.23 | 7.81 | -5.34 | 0.7 | 7.65 | 7.65 |
| EPS (diluted) | -0.27 | 4.41 | 11.5 | 5.51 | 2.37 | 5.14 | 7.75 | -5.34 | 0.7 | 7.59 | 74.3 |
| Book value per share | 12.5 | 17.9 | 28.8 | 33 | 35.1 | 39.2 | 44.9 | 40.4 | 40.8 | 48.5 | 89.2 |
| FCF per share | -2.56 | 3.14 | 7.4 | 3.06 | 0.07 | 2.18 | 2.8 | -5.6 | 0.11 | 1.49 | 22.9 |
| Cash per share | 4.25 | 4.98 | 5.9 | 7.14 | 7.34 | 7.71 | 8.39 | 8.78 | 7.34 | 9.24 | 38.4 |
| Capex per share | 5.61 | 4.35 | 7.71 | 8.78 | 7.41 | — | — | — | — | 14.2 | 22.1 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 46.9% | 23.3% | 29.2% | 41.8% | 38.4% | — | — | — | — | 42.4% | 28% |
| Capex / operating cash flow | 201.1% | 61.7% | 54.3% | 75.4% | 106.8% | — | — | — | — | 90.5% | 49.1% |
| Payout ratio | — | — | — | — | 0% | 0% | 5.31% | -8.64% | 65.9% | 6.11% | 0.71% |
| Dividend yield | — | — | — | — | 0% | 0% | 0.73% | 0.66% | 0.48% | 0.39% | 0.06% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Oct 14, 2026upcoming | $0.15 |
| Jul 6, 2026 | $0.15 |
| Mar 30, 2026 | $0.15 |
| Dec 29, 2025 | $0.115 |
| Oct 3, 2025 | $0.115 |
| Jul 7, 2025 | $0.115 |
| Mar 31, 2025 | $0.115 |
| Dec 30, 2024 | $0.115 |
| — |
| FY21 | — | $5.23 | — | — | $27.7B | — |
| FY20 | — | $2.42 | — | — | $21.4B | — |
| FY19 | — | $5.67 | — | — | $23.4B | — |
| FY18 | — | $12.3 | — | — | $30.4B | — |
| FY17 | — | $4.67 | — | — | $20.3B | — |
| FY16 | — | -$0.27 | — | — | $12.4B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4B | $4.7B | $5.8B | $6.8B | $7.8B | $8.7B | $8.1B | $9.3B | $11.3B | $13.6B | $23.9B | $41.5B |
| YoY change | -39.6% | +15.7% | +57.7% | +81.5% | +93.3% | +84.3% | +38.3% | +36.6% | +46% | +56.7% | +196.3% | +345.7% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 4.4B | 5.4B | 6.8B | 8B | 8.1B | 8.6B | 9.3B | 9.6B | 8.1B | 10.3B |
| Receivables | 1.8B | 3.5B | 5.1B | 2.8B | 3.5B | 4.9B | 4.8B | 2B | 5.4B | 7.2B |
| Inventory | 2.9B | 3.1B | 3.6B | 5.1B | 5.4B | 4.5B | 6.7B | 8.4B | 8.9B | 8.4B |
| Total current assets | 9.5B | 12.5B | 16B | 16.5B | 18B | 19.9B | 21.8B | 21.2B | 24.4B | 28.8B |
| Property, plant & equipment | 8B | 11.5B | 15B | 17.3B | 17.6B | 19B | 22.6B | 20.6B | 20.3B | 25.2B |
| Goodwill & intangibles | 1.1B | 3.2B | 3.1B | 3.1B | 3.1B | 3.2B | 3.3B | 3.1B | 3.1B | 3.2B |
| Total assets | 27.5B | 35.3B | 43.4B | 48.9B | 53.7B | 58.8B | 66.3B | 64.3B | 69.4B | 82.8B |
| Accounts payable | 1.2B | 1.3B | 1.7B | 1.7B | 2.2B | 1.7B | 2.1B | 1.7B | 2.7B | 3.1B |
| Short-term debt | 756M | 1.3B | 859M | 1.3B | 270M | 155M | 103M | 278M | 431M | 560M |
| Total current liabilities | 4.8B | 5.3B | 5.8B | 6.4B | 6.6B | 6.4B | 7.5B | 4.8B | 9.2B | 11.5B |
| Long-term debt | 9.2B | 9.9B | 3.8B | 4.5B | 6.9B | 7.1B | 7.4B | 13.7B | 13.6B | 14.7B |
| Total liabilities | 14.6B | 15.9B | 10.2B | 12.1B | 14.7B | 14.9B | 16.4B | 20.1B | 24.3B | 28.6B |
| Shareholders' equity | 12.9B | 19.5B | 33.2B | 36.8B | 39B | 43.9B | 49.9B | 44.1B | 45.1B | 54.2B |
| Total debt | 9.9B | 11.2B | 4.6B | 5.9B | 7.2B | 7.3B | 7.5B | 13.9B | 14B | 15.3B |
| Net debt | 5.8B | 6B | -1.9B | -1.3B | -448M | -483M | -746M | 5.4B | 7B | 5.6B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 9.6B | 9B | 9B | 8.4B | 8.1B | 7.6B | 8.2B | 10.8B | 10.3B | 10.3B | 14.6B | 26B |
| Receivables | 2B | 2.5B | 3.6B | 4.4B | 5.4B | 6.3B | 5.1B | 5.5B | 7.2B | 8B | 15.4B | 26.9B |
| Inventory | 8.4B | 8.3B | 8.4B | 8.5B | 8.9B | 8.7B | 9B | 8.7B | 8.4B | 8.2B | 8.3B | 8.6B |
| Total current assets | 21.2B | 21.1B | 23.4B | 23.3B | 24.4B | 24.5B | 24.7B | 27.9B | 28.8B | 29.7B | 41.4B | 66.7B |
| Property, plant & equipment | 20.6B | 19.7B | 19.3B | 19.5B | 20.3B | 21.7B | 22.2B | 23.6B | 25.2B | 26.3B | 28.8B | 33.4B |
| Goodwill & intangibles | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B |
| Total assets | 64.3B | 63.8B | 65.7B | 66.3B | 69.4B | 71.5B | 73.1B | 78.4B | 82.8B | 86B | 101.5B | 134.1B |
| Accounts payable | 1.7B | 1.7B | 1.9B | 2B | 2.7B | 2.5B | 2.4B | 2.8B | 3.1B | 3.2B | 3.4B | 3.6B |
| Short-term debt | 278M | 908M | 344M | 398M | 431M | 533M | 504M | 538M | 560M | 569M | 585M | 582M |
| Total current liabilities | 4.8B | 6B | 6.3B | 6.8B | 9.2B | 9B | 7.9B | 10.1B | 11.5B | 12.1B | 14.3B | 19.5B |
| Long-term debt | 13.7B | 13.2B | 14B | 13.5B | 13.6B | 13.8B | 14.4B | 15.6B | 14.7B | 11.9B | 10.2B | 5.8B |
| Total liabilities | 20.1B | 20.9B | 21.8B | 22B | 24.3B | 24.7B | 24.4B | 27.6B | 28.6B | 27.2B | 29.1B | 33.4B |
| Shareholders' equity | 44.1B | 42.9B | 43.9B | 44.2B | 45.1B | 46.8B | 48.6B | 50.7B | 54.2B | 58.8B | 72.5B | 100.7B |
| Total debt | 13.9B | 14.1B | 14.3B | 13.9B | 14B | 14.4B | 15B | 16.1B | 15.3B | 12.4B | 10.8B | 6.4B |
| Net debt | 5.4B | 6B | 6.3B | 6.3B | 7B | 7.7B | 7.4B | 6B | 5.6B | 2.7B | -3.1B | -18.6B |
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 | -275M | 5.1B | 14.1B | 6.4B | 2.7B | 5.9B | 8.7B | -5.8B | 778M | 8.5B |
| Depreciation & amortization | 3B | 3.9B | 4.8B | 5.4B | 5.7B | 6.2B | 7.1B | 7.8B | 7.8B | 8.4B |
| Stock-based compensation | 191M | 215M | 198M | 243M | 328M | 378M | 514M | 596M | 833M | 972M |
| Change in working capital | -99M | -2B | -2.5B | 1.1B | -1.1B | -630M | -1.6B | -1.6B | -3.1B | -1.5B |
| Operating cash flow | 2.9B | 7.7B | 16.3B | 13B | 7.7B | 12.2B | 14.8B | 929M | 6.6B | 17.5B |
| Capital expenditure | -5.8B | -4.7B | -8.9B | -9.8B | -8.2B | — | — | — | — | -15.9B |
| Investing cash flow | -3B | -7.5B | -8.2B | -10.1B | -7.6B | -559M | 482M | 1.5B | 77M | -14.1B |
| Dividends paid | — | — | — | — | 0 | 0 | -461M | -504M | -513M | -522M |
| Share repurchases | -148M | -36M | -71M | -2.7B | -176M | -1.2B | -2.4B | -425M | -300M | 0 |
| Financing cash flow | 1.5B | 207M | -9.4B | -2.4B | -242M | -1.8B | -3B | 5B | -1.8B | -850M |
| Net change in cash | 1.4B | 339M | -1.3B | 444M | -131M | 9.9B | 12.3B | 7.4B | 4.8B | 2.6B |
| Free cash flow | -2.6B | 3.4B | 8.5B | 3.4B | 83M | 2.4B | 3.1B | -6.1B | 121M | 1.7B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -1.4B | -1.2B | 793M | 332M | 887M | 1.9B | 1.6B | 1.9B | 3.2B | 5.2B | 13.8B | 28.2B |
| Depreciation & amortization | 1.9B | 1.9B | 1.9B | 2B | 2B | 2B | 2.1B | 2.1B | 2.1B | 2.2B | 2.3B | 2.4B |
| Stock-based compensation | 148M | 188M | 213M | 219M | 213M | 220M | 249M | 253M | 250M | 290M | 309M | 355M |
| Change in working capital | -114M | 189M | -1.3B | -444M | -1.2B | -808M | 561M | -738M | -872M | 275M | -4.9B | -8.2B |
| Operating cash flow | 488M | 1.1B | 1.7B | 2.2B | 1.9B | 3.5B | 4.6B | 4.1B | 5.7B | 8.4B | 11.9B | 25.4B |
| Capital expenditure | — | — | — | — | — | — | — | — | -5.7B | -5.4B | -6.4B | -7.8B |
| Investing cash flow | 631M | 238M | 233M | 84M | -478M | 58M | 903M | 349M | -5.2B | -4.6B | -5.5B | -9.6B |
| Dividends paid | -126M | -129M | -127M | -128M | -129M | -131M | -130M | -131M | -130M | -134M | -132M | -171M |
| Share repurchases | 0 | 0 | 0 | 0 | -300M | — | — | — | — | -300M | -350M | 0 |
| Financing cash flow | -112M | -352M | -106M | -910M | -474M | -422M | -2.6B | 288M | -1.1B | -3.4B | -2B | -4.5B |
| Net change in cash | 1B | 1B | 1.8B | 1.4B | 949M | 3.1B | 2.9B | 4.7B | -532M | 439M | 4.4B | 11.3B |
| Free cash flow | -1.2B | -395M | -165M | 396M | 285M | 38M | -113M | 1.7B | 72M | 3B | 5.5B | 17.6B |
| Date |
|---|
| Ratio |
|---|
| May 2, 2000 | 2:1 |
| May 23, 1995 | 2:1 |
| Apr 19, 1994 | 5:2 |