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 27 | $2.09 | $2.22 | +6.2% | — | $96.2B | — |
| Q1 27 | $1.77 | $1.87 | +5.6% | — | $81.6B | — |
| Q4 26 | $1.54 | $1.62 | +5.2% | — | $68.1B | — |
| Q3 26 | $1.26 | $1.3 | +3.2% | — | $57B | — |
| Q2 26 | $1.01 | $1.05 | +4.0% | — | $46.7B | — |
| Q1 26 | $0.75 | $0.81 | +8.0% | — | $44.1B | — |
| Q4 25 | $0.85 | $0.89 | +4.7% | — | $39.3B | — |
| Q3 25 | $0.75 | $0.81 | +8.0% | — | $35.1B | — |
| Q2 25 | $0.64 | $0.68 | +6.3% | — | $30B | — |
| Q1 25 | $0.56 | $0.61 | +8.9% | — | $26B | — |
| Q4 24 | $0.46 | $0.52 | +13.0% | — | $22.1B | — |
| Q3 24 | $3.37 | $4.02 | +19.3% | — | $18.1B | — |
| Q2 24 | $2.09 | $2.7 | +29.2% | — | $13.5B | — |
| Q1 24 | $0.92 | $1.09 | +18.5% | — | $7.2B | — |
| Q4 23 | $0.81 | $0.88 | +8.6% | — | $6.1B | — |
| Q3 23 | $0.69 | $0.58 | -15.9% | — | $5.9B | — |
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 | — | $4.93 | — | — | $215.9B | — |
| FY25 | — | $2.97 | — | — | $130.5B | — |
| FY24 | — | $1.21 | — | — | $60.9B | — |
| FY23 | — | $0.18 | — | — | $27B |
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 | $6.9B | $9.7B | $11.7B | $10.9B | $16.7B | $26.9B | $27B | $60.9B | $130.5B | $215.9B |
| YoY change | +37.9% | +40.6% | +20.6% | -6.81% | +52.7% | +61.4% | +0.22% | +125.9% | +114.2% | +65.5% |
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 | 6.9B | 9.7B | 11.7B | 10.9B | 16.7B | 26.9B | 27B | 60.9B | 130.5B | 215.9B |
| Cost of revenue | 2.8B | 3.9B | 4.5B | 4.2B | 6.3B | 9.4B | 11.6B | 16.6B | 32.6B | 62.5B |
| Gross profit | 4.1B | 5.8B | 7.2B | 6.8B | 10.4B | 17.5B | 15.4B | 44.3B | 97.9B | 153.5B |
| Gross margin | 58.8% | 59.9% | 61.2% | 62% | 62.3% | 64.9% | 56.9% | 72.7% | 75% | 71.1% |
| Research & development | 1.5B | 1.8B | 2.4B | 2.8B | 3.9B | 5.3B | 7.3B | 8.7B | 12.9B | 18.5B |
| Selling, general & administrative | 663M | 815M | 991M | 1.1B | 1.9B | 2.2B | 2.4B | 2.7B | 3.5B | 4.6B |
| Operating expenses | 2.1B | 2.6B | 3.4B | 3.9B | 5.9B | 7.4B | 9.8B | 11.3B | 16.4B | 23.1B |
| Operating income | 1.9B | 3.2B | 3.8B | 2.8B | 4.5B | 10B | 5.6B | 33B | 81.5B | 130.4B |
| Operating margin | 28% | 33% | 32.5% | 26.1% | 27.2% | 37.3% | 20.7% | 54.1% | 62.4% | 60.4% |
| Non-operating income, net | -28M | -22M | 14M | -2M | 4M | 107M | -1.4B | 237M | 1B | 9B |
| Pretax income | 1.9B | 3.2B | 3.9B | 3B | 4.4B | 9.9B | 4.2B | 33.8B | 84B | 141.4B |
| Income tax | 239M | 149M | -245M | 174M | 77M | 189M | -187M | 4.1B | 11.1B | 21.4B |
| Net income | 1.7B | 3B | 4.1B | 2.8B | 4.3B | 9.8B | 4.4B | 29.8B | 72.9B | 120.1B |
| Net margin | 24.1% | 31.4% | 35.3% | 25.6% | 26% | 36.2% | 16.2% | 48.8% | 55.8% | 55.6% |
| EBITDA | 2.2B | 3.5B | 4.2B | 3.4B | 5.7B | 11.4B | 7.3B | 35.6B | 86.1B | 144.6B |
| EPS | 0.08 | 0.13 | 0.17 | 0.11 | 0.18 | 0.39 | 0.18 | 1.21 | 2.97 | 4.93 |
| Diluted EPS | 0.06 | 0.12 | 0.17 | 0.11 | 0.17 | 0.39 | 0.17 | 1.19 | 2.94 | 4.9 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.1B | 22.1B | 26B | 30B | 35.1B | 39.3B | 44.1B | 46.7B | 57B | 68.1B | 81.6B | 96.2B |
| Cost of revenue | 4.7B | 5.3B | 5.6B | 7.5B | 8.9B | 10.6B | 17.4B | 12.9B | 15.2B | 17B | 20.5B | 24.1B |
| Gross profit | 13.4B | 16.8B | 20.4B | 22.6B | 26.2B | 28.7B | 26.7B | 33.9B | 41.8B | 51.1B | 61.2B | 72.1B |
| Gross margin | 74% | 76% | 78.4% | 75.1% | 74.6% | 73% | 60.5% | 72.4% | 73.4% | 75% | 74.9% | 75% |
| Research & development | 2.3B | 2.5B | 2.7B | 3.1B | 3.4B | 3.7B | 4B | 4.3B | 4.7B | 5.5B | 6.3B | 7.1B |
| Selling, general & administrative | 689M | 712M | 777M | 842M | 897M | 975M | 1B | 1.1B | 1.1B | 1.3B | 1.3B | 1.4B |
| Operating expenses | 3B | 3.2B | 3.5B | 3.9B | 4.3B | 4.7B | 5B | 5.4B | 5.8B | 6.8B | 7.6B | 8.4B |
| Operating income | 10.4B | 13.6B | 16.9B | 18.6B | 21.9B | 24B | 21.6B | 28.4B | 36B | 44.3B | 53.5B | 63.7B |
| Operating margin | 57.5% | 61.6% | 64.9% | 62.1% | 62.3% | 61.1% | 49.1% | 60.8% | 63.2% | 65% | 65.6% | 66.2% |
| Non-operating income, net | -66M | 261M | 75M | 189M | 36M | 733M | -180M | 2.2B | 1.4B | 5.6B | 15.9B | 7.5B |
| Pretax income | 10.5B | 14.1B | 17.3B | 19.2B | 22.3B | 25.2B | 21.9B | 31.2B | 37.9B | 50.4B | 69.9B | 71.5B |
| Income tax | 1.3B | 1.8B | 2.4B | 2.6B | 3B | 3.1B | 3.1B | 4.8B | 6B | 7.4B | 11.6B | 11.8B |
| Net income | 9.2B | 12.3B | 14.9B | 16.6B | 19.3B | 22.1B | 18.8B | 26.4B | 31.9B | 43B | 58.3B | 59.7B |
| Net margin | 51% | 55.6% | 57.1% | 55.3% | 55% | 56.2% | 42.6% | 56.5% | 56% | 63.1% | 71.5% | 62% |
| EBITDA | 11B | 14.6B | 17.8B | 19.7B | 22.9B | 25.8B | 22.6B | 31.9B | 38.7B | 51.3B | 71B | 65.1B |
| EPS | 0.37 | — | 0.6 | 0.68 | 0.79 | 0.9 | 0.77 | 1.08 | 1.31 | 1.77 | 2.4 | 2.47 |
| Diluted EPS | 0.37 | — | 0.6 | 0.67 | 0.78 | 0.89 | 0.76 | 1.08 | 1.3 | 1.76 | 2.39 | 2.46 |
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 | 59.1B | — | 87.4B | 144B | 320.6B | 611.2B | 485.9B | 1.5T | 2.9T | 4.7T | 5.5T |
| Enterprise value | 55.1B | — | 82B | 135.7B | 316.6B | 601.8B | 484.6B | 1.5T | 2.9T | 4.6T | 5.4T |
| Shares outstanding | 21.6B | 24B | 24.3B | 24.4B | 24.7B | 25B | 24.9B | 24.7B | 24.6B | 24.4B | 24.4B |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 35.5 | — | 21.1 | 51.5 | 74 | 62.7 | 111.2 | 51 | 40.5 | 38.8 | 28.6 |
| P/S | 8.55 | — | 7.46 | 13.2 | 19.2 | 22.7 | 18 | 24.9 | 22.6 | 21.6 | 18 |
| P/B | 10.3 | — | 9.36 | 11.8 | 19 | 23 | 22 | 35.3 | 37.2 | 29.6 | 23.9 |
| EV/EBITDA | 25.6 | — | 19.4 | 39.9 | 55.6 | 53 | 66 | 42.3 | 33.8 | 31.9 | 27 |
| EV/Sales | 7.97 | — | 7 | 12.4 | 19 | 22.4 | 18 | 24.7 | 22.3 | 21.3 | 17.9 |
| Earnings yield | 2.82% | — | 4.74% | 1.94% | 1.35% | 1.6% | 0.9% | 1.96% | 2.47% | 2.58% | 3.5% |
| FCF yield | 2.53% | — | 3.6% | 2.97% | 1.46% | 1.33% | 0.78% | 1.78% | 2.06% | 2.08% | 0.76% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.22 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.8% | 59.9% | 61.2% | 62% | 62.3% | 64.9% | 56.9% | 72.7% | 75% | 71.1% | 75% |
| Operating margin | 28% | 33% | 32.5% | 26.1% | 27.2% | 37.3% | 20.7% | 54.1% | 62.4% | 60.4% | 66.2% |
| Net margin | 24.1% | 31.4% | 35.3% | 25.6% | 26% | 36.2% | 16.2% | 48.8% | 55.8% | 55.6% | 63.7% |
| ROE | 28.9% | 40.8% | 44.3% | 22.9% | 25.6% | 36.6% | 19.8% | 69.2% | 91.9% | 76.3% | 117.2% |
| ROA | 16.9% | 27.1% | 31.2% | 16.1% | 15% | 22.1% | 10.6% | 45.3% | 65.3% | 58.1% | 53.6% |
| ROIC | 95.5% | 129.5% | 97.3% | 67.8% | 34.4% | 57.2% | 26.8% | 103.4% | 152.3% | 104.6% | 81% |
| Return on tangible assets | 19.8% | 30.8% | 34.6% | 17.5% | 29% | 31.7% | 15% | 54.5% | 73.2% | 75.7% | 70.9% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.69 | 8.03 | 7.94 | 7.67 | 4.09 | 6.65 | 3.52 | 4.17 | 4.44 | 3.91 | 4.59 |
| Quick ratio | 4.26 | 7.34 | 6.76 | 7.13 | 3.63 | 6.05 | 2.73 | 3.67 | 3.88 | 3.24 | 3.85 |
| Debt / equity | 0.49 | 0.27 | 0.21 | 0.22 | 0.45 | 0.44 | 0.54 | 0.26 | 0.13 | 0.07 | 0.17 |
| Debt / assets | 0.29 | 0.18 | 0.15 | 0.15 | 0.26 | 0.27 | 0.29 | 0.17 | 0.09 | 0.05 | 0.12 |
| Net debt / EBITDA | -1.85 | -1.48 | -1.29 | -2.43 | -0.7 | -0.83 | -0.17 | -0.42 | -0.38 | -0.36 | -0.11 |
| Interest coverage | 33.8 | 53.4 | 68.2 | 58.1 | 25 | 43.1 | 17 | 132.6 | 341.2 | 547.1 | 497.2 |
| Effective tax rate | 12.5% | 4.66% | 0% | 5.86% | 1.75% | 1.9% | 0% | 12% | 13.3% | 15.1% | 16% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.32 | 0.41 | 0.48 | 0.45 | 0.68 | 1.08 | 1.08 | 2.47 | 5.31 | 8.86 | 12.5 |
| EPS (basic) | 0.08 | 0.13 | 0.17 | 0.11 | 0.18 | 0.39 | 0.18 | 1.21 | 2.97 | 4.93 | 4.93 |
| EPS (diluted) | 0.06 | 0.12 | 0.17 | 0.11 | 0.17 | 0.39 | 0.17 | 1.19 | 2.94 | 4.9 | 7.91 |
| Book value per share | 0.27 | 0.31 | 0.38 | 0.5 | 0.68 | 1.07 | 0.89 | 1.74 | 3.23 | 6.46 | 9.48 |
| FCF per share | 0.07 | 0.12 | 0.13 | 0.18 | 0.19 | 0.33 | 0.15 | 1.09 | 2.48 | 3.97 | 5.23 |
| Cash per share | 0.31 | 0.3 | 0.31 | 0.45 | 0.47 | 0.85 | 0.53 | 1.05 | 1.76 | 2.57 | 2.59 |
| Capex per share | 0.01 | 0.02 | 0.02 | 0.02 | 0.05 | 0.04 | 0.07 | 0.04 | 0.13 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.45% | 6.08% | 5.12% | 4.48% | 6.76% | 3.63% | 6.8% | 1.75% | 2.48% | — | — |
| Capex / operating cash flow | 9.44% | 15.1% | 16.9% | 10.5% | 18.5% | 9.44% | 31.8% | 3.84% | 5.28% | — | — |
| Payout ratio | 15.7% | 11.2% | 8.96% | 13.9% | 9.12% | 4.09% | 9.11% | 1.33% | 1.14% | 0.81% | 3.54% |
| Dividend yield | 0.44% | — | 0.42% | 0.27% | 0.12% | 0.07% | 0.08% | 0.03% | 0.03% | 0.02% | 0.44% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 10, 2026 | $0.25 |
| Jun 4, 2026 | $0.25 |
| Mar 11, 2026 | $0.01 |
| Dec 4, 2025 | $0.01 |
| Sep 11, 2025 | $0.01 |
| — |
| FY22 | — | $0.39 | — | — | $26.9B | — |
| FY21 | — | $0.18 | — | — | $16.7B | — |
| FY20 | — | $0.11 | — | — | $10.9B | — |
| FY19 | — | $0.17 | — | — | $11.7B | — |
| FY18 | — | $0.13 | — | — | $9.7B | — |
| FY17 | — | $0.08 | — | — | $6.9B | — |
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $18.1B | $22.1B | $26B | $30B | $35.1B | $39.3B | $44.1B | $46.7B | $57B | $68.1B | $81.6B | $96.2B |
| YoY change | +205.5% | +265.3% | +262.1% | +122.4% | +93.6% | +77.9% | +69.2% | +55.6% | +62.5% | +73.2% | +85.2% | +105.9% |
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 | 6.8B | 7.1B | 7.4B | 10.9B | 11.6B | 21.2B | 13.3B | 26B | 43.2B | 62.6B |
| Receivables | 826M | 1.3B | 1.4B | 1.7B | 2.4B | 4.7B | 3.8B | 10B | 23.1B | 38.5B |
| Inventory | 794M | 796M | 1.6B | 979M | 1.8B | 2.6B | 5.2B | 5.3B | 10.1B | 21.4B |
| Total current assets | 8.5B | 9.3B | 10.6B | 13.7B | 16.1B | 28.8B | 23.1B | 44.3B | 80.1B | 125.6B |
| Property, plant & equipment | 508M | 649M | 1.1B | 2B | 2.4B | 2.7B | 3.2B | 3.4B | 6B | 10.4B |
| Goodwill & intangibles | 1.4B | 1.3B | 1.3B | 1.3B | 13.9B | 13.4B | 12.1B | 11.1B | 12B | 48.3B |
| Total assets | 9.8B | 11.2B | 13.3B | 17.3B | 28.8B | 44.2B | 41.2B | 65.7B | 111.6B | 206.8B |
| Accounts payable | 485M | 596M | 511M | 687M | 1.1B | 1.8B | 1.2B | 2.7B | 6.3B | 9.8B |
| Short-term debt | 827M | 15M | — | 91M | 999M | 144M | 1.4B | 1.5B | 288M | 999M |
| Total current liabilities | 1.8B | 1.2B | 1.3B | 1.8B | 3.9B | 4.3B | 6.6B | 10.6B | 18B | 32.2B |
| Long-term debt | 2B | 2B | 2B | 2.6B | 6.6B | 11.7B | 10.6B | 9.6B | 10B | 10B |
| Total liabilities | 4.1B | 3.8B | 4B | 5.1B | 11.9B | 17.6B | 19.1B | 22.8B | 32.3B | 49.5B |
| Shareholders' equity | 5.8B | 7.5B | 9.3B | 12.2B | 16.9B | 26.6B | 22.1B | 43B | 79.3B | 157.3B |
| Total debt | 2.8B | 2B | 2B | 2.6B | 7.6B | 11.8B | 12B | 11.1B | 10.3B | 11B |
| Net debt | 1B | -2B | 1.2B | -8.3B | 6.8B | 9.8B | 8.6B | 3.8B | 1.7B | 435M |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 18.3B | 26B | 31.4B | 34.8B | 38.5B | 43.2B | 52.7B | 54B | 60.6B | 62.6B | 80.6B | 62.5B |
| Receivables | 8.3B | 10B | 12.4B | 14.1B | 17.7B | 23.1B | 22.1B | 27.8B | 33.4B | 38.5B | 40.7B | 63.1B |
| Inventory | 4.8B | 5.3B | 5.9B | 6.7B | 7.7B | 10.1B | 11.3B | 15B | 19.8B | 21.4B | 25.8B | 31.6B |
| Total current assets | 32.7B | 44.3B | 53.7B | 59.6B | 67.6B | 80.1B | 89.9B | 102.2B | 116.5B | 125.6B | 151B | 197.4B |
| Property, plant & equipment | 5.2B | 3.4B | 5.5B | 6.4B | 7.1B | 6B | 8.9B | 11.2B | 12.1B | 10.4B | 16.7B | 19.7B |
| Goodwill & intangibles | 11.4B | 11.1B | 10.9B | 11.1B | 11.1B | 12B | 12.5B | 13B | 14.4B | 48.3B | 48B | 48.2B |
| Total assets | 54.1B | 65.7B | 77.1B | 85.2B | 96B | 111.6B | 125.3B | 140.7B | 161.1B | 206.8B | 259.5B | 320.3B |
| Accounts payable | 2.4B | 2.7B | 2.7B | 3.7B | 5.4B | 6.3B | 7.3B | 9.1B | 8.6B | 9.8B | 13.1B | 15.1B |
| Short-term debt | 1.5B | 1.5B | 1.5B | 250M | 273M | 288M | 300M | 301M | 999M | 999M | 1B | 1B |
| Total current liabilities | 9.1B | 10.6B | 15.2B | 14B | 16.5B | 18B | 26.5B | 24.3B | 26.1B | 32.2B | 43.9B | 43B |
| Long-term debt | 9.5B | 9.6B | 9.7B | 9.8B | 10B | 10B | 10B | 10.3B | 9.5B | 10B | 11.3B | 37.4B |
| Total liabilities | 20.9B | 22.8B | 27.9B | 27.1B | 30.1B | 32.3B | 41.4B | 40.6B | 42.3B | 49.5B | 64B | 91.3B |
| Shareholders' equity | 33.3B | 43B | 49.1B | 58.2B | 65.9B | 79.3B | 83.8B | 100.1B | 118.9B | 157.3B | 195.5B | 229B |
| Total debt | 11B | 11.1B | 11.2B | 10B | 10.2B | 10.3B | 10.3B | 10.6B | 10.5B | 11B | 12.3B | 38.4B |
| Net debt | 5.5B | 3.8B | 3.6B | 1.5B | 1.1B | 1.7B | -4.9B | -1B | -1B | 435M | -889M | 15.9B |
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 | 1.7B | 3B | 4.1B | 2.8B | 4.3B | 9.8B | 4.4B | 29.8B | 72.9B | 120.1B |
| Depreciation & amortization | 187M | 199M | 262M | 381M | 1.1B | 1.2B | 1.5B | 1.5B | 1.9B | 2.8B |
| Stock-based compensation | 247M | 391M | 557M | 844M | 1.4B | 2B | 2.7B | 3.5B | 4.7B | 6.4B |
| Change in working capital | -540M | 612M | -1.1B | 614M | -436M | -2.2B | -2B | -4.2B | -13.3B | -21.8B |
| Operating cash flow | 1.8B | 3.9B | 3.5B | 4.7B | 6.1B | 10.3B | 5.8B | 27.8B | 61.2B | 102.7B |
| Capital expenditure | -169M | -591M | -600M | -489M | -1.1B | -976M | -1.8B | -1.1B | -3.2B | — |
| Investing cash flow | -798M | 1.3B | -4.1B | 6.1B | -19.7B | -9.8B | 7.4B | -10.6B | -20.4B | -46.2B |
| Dividends paid | -261M | -341M | -371M | -390M | -395M | -399M | -398M | -395M | -834M | -974M |
| Share repurchases | -739M | -909M | -1.6B | 0 | 0 | 0 | -10B | -9.5B | -33.7B | -40.1B |
| Financing cash flow | 2.1B | -2.7B | -3B | -941M | 3.6B | 1.6B | -12B | -14B | -42.8B | -49.1B |
| Net change in cash | 3.1B | 2.5B | -3.6B | 9.9B | -10B | 2.1B | 1.2B | 3.2B | -2B | 7.4B |
| Free cash flow | 1.5B | 2.9B | 3.1B | 4.3B | 4.7B | 8.1B | 3.8B | 27B | 60.9B | 96.7B |
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 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 9.2B | 12.3B | 14.9B | 16.6B | 19.3B | 22.1B | 18.8B | 26.4B | 31.9B | 43B | 58.3B | 59.7B |
| Depreciation & amortization | 372M | 387M | 410M | 433M | 478M | 543M | 611M | 669M | 751M | 812M | 997M | 1.1B |
| Stock-based compensation | 979M | 994M | 1B | 1.2B | 1.3B | 1.3B | 1.5B | 1.6B | 1.7B | 1.6B | 1.9B | 2B |
| Change in working capital | -1.3B | -1.6B | -2.6B | -1.5B | -2.6B | -6.6B | 966M | -7.4B | -10.3B | -5.1B | -3.2B | -25.5B |
| Operating cash flow | 8.7B | 11.9B | 11.9B | 14.9B | 17.8B | 16.7B | 19.6B | 15.4B | 23.8B | 36.2B | 50.3B | 24.1B |
| Capital expenditure | -278M | -254M | -369M | -977M | -813M | -1.1B | -1.2B | — | — | — | — | — |
| Investing cash flow | -3.2B | -6.1B | -5.7B | -3.2B | -4.3B | -7.2B | -5.2B | -5.2B | -7.4B | -29.6B | -24.7B | -6B |
| Dividends paid | -97M | -99M | -98M | -246M | -245M | -245M | -244M | -244M | -244M | -242M | -243M | -6B |
| Share repurchases | -3.8B | -2.7B | -7.7B | -7.2B | -11B | -7.8B | -14.1B | -9.7B | -12.5B | -3.8B | -19.3B | -19.7B |
| Financing cash flow | -4.7B | -3.6B | -9.6B | -9.1B | -12.9B | -9.9B | -15.9B | -11.8B | -15.2B | -6.2B | -21.8B | -31.1B |
| Net change in cash | 879M | 2.1B | -3.4B | 2.6B | 480M | -504M | -1.6B | -1.7B | 1.2B | 402M | 3.9B | -13B |
| Free cash flow | 7.1B | 11.2B | 15B | 13.5B | 16.8B | 15.6B | 26.2B | 13.5B | 22.1B | 34.9B | 48.6B | 21.4B |
| Jun 11, 2025 | $0.01 |
| Mar 12, 2025 | $0.01 |
| Dec 5, 2024 | $0.01 |
| Date | Ratio |
|---|---|
| Jun 10, 2024 | 10:1 |
| Jul 20, 2021 | 4:1 |
| Sep 11, 2007 | 3:2 |
| Apr 7, 2006 | 2:1 |
| Sep 17, 2001 | 2:1 |
| Sep 12, 2001 | 2:1 |
| Jun 27, 2000 | 2:1 |