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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $2.22 | $2.21 | -0.5% | — | — | — |
| Q3 26 | $2.56 | $2.65 | +3.5% | — | — | — |
| Q2 26 | $3.4 | $3.5 | +2.9% | — | — | — |
| Q1 26 | $2.88 | $3 | +4.2% | — | — | — |
| Q4 25 | $2.71 | $2.77 | +2.2% | — | — | — |
| Q3 25 | $2.82 | $2.85 | +1.1% | — | — | — |
| Q2 25 | $2.99 | $3.41 | +14.0% | — | — | — |
| Q1 25 | $2.57 | $2.69 | +4.7% | — | — | — |
| Q4 24 | $2.26 | $2.33 | +3.1% | — | — | — |
| Q3 24 | $2.32 | $2.44 | +5.2% | — | — | — |
| Q2 24 | $2.37 | $2.75 | +16.0% | — | — | — |
| Q1 24 | $1.91 | $2.02 | +5.8% | — | — | — |
| Q4 23 | $1.81 | $1.87 | +3.3% | — | — | — |
| Q3 23 | $2.15 | $2.15 | 0.0% | — | — | — |
| Q2 23 | $2.34 | $2.37 | +1.3% | — | — | — |
| Q1 23 | $3.13 | $3.13 | 0.0% | — | — | — |
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 | — | $5.05 | — | — | $44.3B | — |
| FY24 | — | $9.09 | — | — | $39B | — |
| FY23 | — | $6.47 | — | — | $35.8B | — |
| FY22 | — | $11.5 | — | — | $44.2B |
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 | $23.6B | $22.3B | $22.6B | $24.3B | $23.5B | $33.6B | $44.2B | $35.8B | $39B | $44.3B |
| YoY change | -6.83% | -5.5% | +1.59% | +7.35% | -3.06% | +42.6% | +31.7% | -19% | +8.77% | +13.7% |
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 | 23.6B | 22.3B | 22.6B | 24.3B | 23.5B | 33.6B | 44.2B | 35.8B | 39B | 44.3B |
| Cost of revenue | 9.7B | 9.8B | 10.2B | 8.6B | 9.3B | 14.3B | 18.6B | 15.9B | 17.1B | 19.7B |
| Gross profit | 13.8B | 12.5B | 12.4B | 15.7B | 14.3B | 19.3B | 25.6B | 20B | 21.9B | 24.5B |
| Gross margin | 58.6% | 56% | 54.7% | 64.6% | 60.7% | 57.5% | 57.8% | 55.7% | 56.2% | 55.4% |
| Research & development | 5.2B | 5.5B | 5.6B | 5.4B | 6B | 7.2B | 8.2B | 8.8B | 8.9B | 9B |
| Selling, general & administrative | 2.4B | 2.7B | 3B | 2.2B | 2.1B | 2.3B | 2.6B | 2.5B | 2.8B | 3.1B |
| Operating expenses | 7.3B | 9.9B | 11.7B | 8B | 8B | 9.5B | 9.7B | 12.2B | 11.8B | 12.2B |
| Operating income | 6.5B | 2.6B | 621M | 7.7B | 6.3B | 9.8B | 15.9B | 7.8B | 10.1B | 12.4B |
| Operating margin | 27.6% | 11.6% | 2.75% | 31.6% | 26.6% | 29.2% | 35.9% | 21.7% | 25.8% | 28% |
| Non-operating income, net | 24M | 281M | -72M | 141M | -90M | 961M | -463M | 36M | 287M | 294M |
| Pretax income | 6.8B | 3B | 392M | 7.5B | 5.7B | 10.3B | 15B | 7.4B | 10.3B | 12.7B |
| Income tax | 1.1B | 543M | 5.4B | 3.1B | 521M | 1.2B | 2B | 104M | 226M | 7.1B |
| Net income | 5.7B | 2.4B | -5B | 4.4B | 5.2B | 9B | 12.9B | 7.2B | 10.1B | 5.5B |
| Net margin | 24.2% | 11% | -22% | 18.1% | 22.1% | 26.9% | 29.3% | 20.2% | 26% | 12.5% |
| EBITDA | 8.4B | 4.6B | 2.7B | 9.3B | 7.8B | 11.6B | 17.6B | 10B | 12.7B | 14.8B |
| EPS | 3.84 | 1.67 | -3.32 | 3.63 | 4.58 | 7.99 | 11.5 | 6.47 | 9.09 | 5.05 |
| Diluted EPS | 3.81 | 1.65 | -3.32 | 3.59 | 4.52 | 7.87 | 11.4 | 6.42 | 8.97 | 5.01 |
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 | — | — | — | — | — | — | — | — | 11.3B | 12.3B | 10.6B | 9.9B |
| Cost of revenue | — | — | — | — | — | — | — | — | 5B | 5.6B | 4.9B | 4.7B |
| Gross profit | 4.8B | 5.6B | 5.3B | 5.2B | 5.8B | 6.5B | 6B | 5.8B | 6.2B | 6.7B | 5.7B | 5.3B |
| Gross margin | — | — | — | — | — | — | — | — | 55.3% | 54.6% | 53.8% | 53.1% |
| Research & development | — | — | — | — | — | — | — | — | 2.4B | 2.5B | 2.5B | 2.6B |
| Selling, general & administrative | — | — | — | — | — | — | — | — | 910M | 865M | 898M | 976M |
| Operating expenses | — | — | — | — | — | — | — | — | 3.3B | 3.3B | 3.4B | 3.7B |
| Operating income | — | — | — | — | — | — | — | — | 3B | 3.4B | 2.3B | 1.6B |
| Operating margin | — | — | — | — | — | — | — | — | 26.2% | 27.5% | 21.8% | 16.3% |
| Non-operating income, net | — | — | — | — | — | — | — | — | 41M | 214M | -19M | 917M |
| Pretax income | — | — | — | — | — | — | — | — | 3B | 3.5B | 2.2B | 2.5B |
| Income tax | — | — | — | — | — | — | — | — | 6.1B | 543M | -5.1B | 460M |
| Net income | — | — | — | — | — | — | — | — | -3.1B | 3B | 7.4B | 2B |
| Net margin | — | — | — | — | — | — | — | — | -27.7% | 24.5% | 69.5% | 20.1% |
| EBITDA | — | — | — | — | — | — | — | — | 3.5B | 3.9B | 2.8B | 2.3B |
| EPS | 1.33 | 2.48 | 2.08 | 1.91 | 2.62 | 2.86 | 2.55 | 2.44 | -2.89 | 2.81 | 6.92 | 1.89 |
| Diluted EPS | 1.32 | 2.46 | 2.06 | 1.88 | 2.59 | 2.83 | 2.52 | 2.43 | -2.89 | 2.78 | 6.88 | 1.87 |
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 | 101.7B | 76.6B | 105.4B | — | 133.6B | 145.9B | 126.9B | 124.1B | 189.8B | 182.3B | 200.2B |
| Enterprise value | 94.8B | 61.2B | 109.7B | — | 138.1B | 149.2B | 136B | 128.1B | 191.1B | 187B | 219.1B |
| Shares outstanding | 1.5B | 1.5B | 1.5B | 1.2B | 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 | 17.8 | 31.3 | — | — | 25.7 | 16.1 | 9.81 | 17.2 | 18.7 | 32.9 | 21.8 |
| P/S | 4.32 | 3.44 | 4.66 | — | 5.68 | 4.35 | 2.87 | 3.46 | 4.87 | 4.12 | 4.62 |
| P/B | 3.2 | 2.49 | 130.6 | — | 22 | 14.7 | 7.04 | 5.75 | 7.22 | 8.6 | 7.29 |
| EV/EBITDA | 11.2 | 13.3 | 40.9 | — | 17.6 | 12.9 | 7.74 | 12.8 | 15.1 | 12.7 | 18.3 |
| EV/Sales | 4.02 | 2.75 | 4.85 | — | 5.87 | 4.45 | 3.08 | 3.58 | 4.91 | 4.22 | 4.97 |
| Earnings yield | 5.61% | 3.19% | — | — | 3.89% | 6.2% | 10.2% | 5.83% | 5.34% | 3.04% | 4.59% |
| FCF yield | 6.98% | 5.63% | 2.96% | — | 3.3% | 5.93% | 5.39% | 7.94% | 5.88% | 7.03% | 5.11% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.97 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.6% | 56% | 54.7% | 64.6% | 60.7% | 57.5% | 57.8% | 55.7% | 56.2% | 55.4% | 53.1% |
| Operating margin | 27.6% | 11.6% | 2.75% | 31.6% | 26.6% | 29.2% | 35.9% | 21.7% | 25.8% | 28% | 18.5% |
| Net margin | 24.2% | 11% | -22% | 18.1% | 22.1% | 26.9% | 29.3% | 20.2% | 26% | 12.5% | 21% |
| ROE | 17.9% | 7.95% | -615.1% | 89.3% | 85.5% | 90.9% | 71.8% | 33.5% | 38.6% | 26.1% | 33.8% |
| ROA | 10.9% | 3.73% | -15.2% | 13.3% | 14.6% | 21.9% | 26.4% | 14.2% | 18.4% | 11.1% | 11.6% |
| ROIC | 21.8% | 13.8% | 0% | 52.4% | 53.7% | 64.9% | 50.6% | 29.9% | 35.7% | 21% | 24.5% |
| Return on tangible assets | 16.8% | 5.46% | -35.9% | 27.3% | 26.5% | 37.9% | 53.4% | 26.8% | 32.6% | 22% | 35.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.14 | 4 | 1.53 | 1.88 | 2.14 | 1.68 | 1.75 | 2.33 | 2.4 | 2.82 | 2.02 |
| Quick ratio | 2.93 | 3.81 | 1.38 | 1.72 | 1.84 | 1.41 | 1.21 | 1.67 | 1.79 | 2.1 | 1.28 |
| Debt / equity | 0.37 | 0.71 | 20.3 | 3.25 | 2.59 | 1.58 | 0.86 | 0.71 | 0.56 | 0.7 | 0.55 |
| Debt / assets | 0.22 | 0.33 | 0.5 | 0.48 | 0.44 | 0.38 | 0.32 | 0.3 | 0.27 | 0.3 | 0.27 |
| Net debt / EBITDA | -0.82 | -3.36 | 1.6 | 0.4 | 0.58 | 0.29 | 0.52 | 0.41 | 0.11 | 0.32 | 0.55 |
| Interest coverage | 24 | 7.05 | 1.51 | 12.9 | 10.5 | 19.4 | 31.6 | 11.7 | 15.8 | 20.1 | 17.3 |
| Effective tax rate | 16.6% | 18.2% | 100% | 41.4% | 9.11% | 12% | 13.4% | 1.4% | 2.19% | 56.2% | 17.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 15.9 | 15.1 | 15.5 | 20.1 | 20.7 | 29.7 | 39.4 | 32.1 | 34.9 | 40.4 | 41.3 |
| EPS (basic) | 3.84 | 1.67 | -3.32 | 3.63 | 4.58 | 7.99 | 11.5 | 6.47 | 9.09 | 5.05 | 5.05 |
| EPS (diluted) | 3.81 | 1.65 | -3.32 | 3.59 | 4.52 | 7.87 | 11.4 | 6.42 | 8.97 | 5.01 | 8.75 |
| Book value per share | 21.4 | 20.8 | 0.55 | 4.06 | 5.35 | 8.8 | 16 | 19.3 | 23.5 | 19.3 | 26.2 |
| FCF per share | 4.78 | 2.92 | 2.14 | 5.29 | 3.88 | 7.65 | 6.09 | 8.82 | 10 | 11.7 | 9.74 |
| Cash per share | 12.6 | 25.3 | 8.26 | 10.1 | 9.88 | 11 | 5.68 | 10.1 | 11.9 | 9.27 | 7.91 |
| Capex per share | 0.01 | 0.02 | — | — | — | 0 | 0 | 0.11 | 0.01 | 1.09 | 1.86 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.07% | 0.13% | — | — | — | 0.01% | 0.01% | 0.35% | 0.03% | 2.69% | 4.5% |
| Capex / operating cash flow | 0.2% | 0.95% | — | — | — | 0.03% | 0.05% | 1.1% | 0.09% | 8.51% | 16% |
| Payout ratio | 52.4% | 133.1% | -69.8% | 67.7% | 55.4% | 33.3% | 24.8% | 47.9% | 36.4% | 68.7% | 41% |
| Dividend yield | 2.94% | 4.25% | 3.29% | — | 2.16% | 2.06% | 2.53% | 2.79% | 1.94% | 2.09% | 1.96% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 3, 2026 | $0.92 |
| Jun 4, 2026 | $0.92 |
| Mar 5, 2026 | $0.89 |
| Dec 4, 2025 | $0.89 |
| — |
| FY21 | — | $7.99 | — | — | $33.6B | — |
| FY20 | — | $4.58 | — | — | $23.5B | — |
| FY19 | — | $3.63 | — | — | $24.3B | — |
| FY18 | — | -$3.32 | — | — | $22.6B | — |
| FY17 | — | $1.67 | — | — | $22.3B | — |
| FY16 | — | $3.84 | — | — | $23.6B | — |
| 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 | — | — | — | — | — | — | — | — | $11.3B | $12.3B | $10.6B | $9.9B |
| YoY change | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 18.6B | 37.3B | 12.1B | 12.3B | 11.2B | 12.4B | 6.4B | 11.3B | 13.3B | 10.2B |
| Receivables | 2.2B | 3.6B | 2.7B | 1B | 2.7B | 2.2B | 4.2B | 1.9B | 2.3B | 2.9B |
| Inventory | 1.6B | 2B | 1.7B | 1.4B | 2.6B | 3.2B | 6.3B | 6.4B | 6.4B | 6.5B |
| Total current assets | 23B | 43.6B | 17.4B | 16.8B | 18.5B | 20.1B | 20.7B | 22.5B | 25.2B | 25.8B |
| Property, plant & equipment | 761M | 1.6B | 1.4B | 1.5B | 2.1B | 2.9B | 3.4B | 3.2B | 2.8B | 2.8B |
| Goodwill & intangibles | 18.4B | 20.7B | 18.9B | 16.9B | 16B | 17.4B | 24.8B | 24.1B | 24.1B | 25B |
| Total assets | 52.4B | 65.5B | 32.7B | 33B | 35.6B | 41.2B | 49B | 51B | 55.2B | 50.1B |
| Accounts payable | 1.9B | 2B | 1.8B | 1.4B | 2.2B | 2.8B | 3.8B | 1.9B | 2.6B | 2.8B |
| Short-term debt | 1.7B | 2.5B | 1B | 2.5B | 500M | 2B | 1.9B | 914M | 1.4B | — |
| Total current liabilities | 7.3B | 10.9B | 11.4B | 8.9B | 8.7B | 12B | 11.9B | 9.6B | 10.5B | 9.1B |
| Long-term debt | 10B | 19.4B | 15.4B | 13.4B | 15.2B | 13.7B | 13.5B | 14.5B | 13.3B | 14.8B |
| Total liabilities | 20.6B | 34.7B | 31.9B | 28B | 29.5B | 31.3B | 31B | 29.5B | 28.9B | 28.9B |
| Shareholders' equity | 31.8B | 30.7B | 807M | 4.9B | 6.1B | 9.9B | 18B | 21.6B | 26.3B | 21.2B |
| Total debt | 11.8B | 21.9B | 16.4B | 15.9B | 15.7B | 15.7B | 15.5B | 15.4B | 14.6B | 14.8B |
| Net debt | 5.8B | -13.1B | 4.6B | 4.1B | 9B | 8.6B | 12.7B | 6.9B | 6.8B | 9.3B |
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 | 11.3B | 12.1B | 13.9B | 13B | 13.3B | 14.3B | 13.8B | 10B | 10.2B | 11.8B | 9.8B | 8.3B |
| Receivables | 1.9B | 3.5B | 3.1B | 2.9B | 2.3B | 3.5B | 3.7B | 3.4B | 2.9B | 4.2B | 4.3B | 4.7B |
| Inventory | 6.4B | 6.2B | 6.1B | 6B | 6.4B | 6.3B | 6.2B | 6.3B | 6.5B | 6.7B | 7.4B | 8.4B |
| Total current assets | 22.5B | 23.4B | 24.2B | 23.3B | 25.2B | 26.1B | 26.1B | 24.9B | 25.8B | 24.6B | 23.1B | 23B |
| Property, plant & equipment | 3.2B | — | — | — | 2.8B | — | — | — | 2.8B | — | — | — |
| Goodwill & intangibles | 24.1B | 24.2B | 24.2B | 24.1B | 24.1B | 24.3B | 24.3B | 25.1B | 25B | 31.6B | 31.7B | 31.6B |
| Total assets | 51B | 52.1B | 53.2B | 52.7B | 55.2B | 55.6B | 55.4B | 54.9B | 50.1B | 53B | 57.1B | 57.4B |
| Accounts payable | 1.9B | 2.1B | 2.3B | 2.6B | 2.6B | 2.6B | 2.5B | 2.3B | 2.8B | 2.7B | 3B | 2.9B |
| Short-term debt | 914M | 914M | 914M | 1.4B | 1.4B | 1.4B | 1.4B | — | — | — | 498M | 2.5B |
| Total current liabilities | 9.6B | 9.2B | 9.1B | 9.7B | 10.5B | 10B | 9.5B | 7.8B | 9.1B | 9.8B | 9.8B | 11.4B |
| Long-term debt | 14.5B | 14.6B | 14.5B | 13.2B | 13.3B | 13.2B | 13.3B | 14.8B | 14.8B | 14.8B | 14.8B | 12.8B |
| Total liabilities | 29.5B | 29.1B | 28.7B | 28.1B | 28.9B | 28.7B | 27.6B | 27.7B | 28.9B | 30B | 29.9B | 29.7B |
| Shareholders' equity | 21.6B | 23.1B | 24.5B | 24.7B | 26.3B | 26.9B | 27.7B | 27.2B | 21.2B | 23.1B | 27.3B | 27.7B |
| Total debt | 15.4B | 15.5B | 15.5B | 14.6B | 14.6B | 14.6B | 14.6B | 14.8B | 14.8B | 14.8B | 15.3B | 15.3B |
| Net debt | 6.9B | 7.3B | 6.2B | 6.8B | 6.8B | 5.9B | 7.4B | 9.3B | 9.3B | 7.6B | 9.8B | 10.7B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.7B | 2.4B | -5B | 4.4B | 5.2B | 9B | 13B | 7.3B | 10.1B | 5.5B |
| Depreciation & amortization | 1.4B | 1.5B | 1.6B | 1.4B | 1.4B | 1.6B | 1.8B | 1.8B | 1.7B | 1.6B |
| Stock-based compensation | 943M | 914M | 883M | 1B | 1.2B | 1.7B | 2B | 2.5B | 2.6B | 2.8B |
| Change in working capital | 199M | -1.4B | 767M | 1.2B | -2.1B | -1.6B | -6.8B | 1.1B | 177M | 649M |
| Operating cash flow | 8.1B | 2.9B | 2.7B | 9.7B | 5.2B | 10.4B | 9.8B | 11.5B | 11.5B | 14B |
| Capital expenditure | 16M | 28M | — | — | — | 3M | 5M | 127M | 10M | -1.2B |
| Investing cash flow | -3.2B | 21.2B | 3.2B | 81M | -3.9B | -1.5B | -3.5B | 829M | -2.6B | -814M |
| Dividends paid | -3B | -3.3B | -3.5B | -3B | -2.9B | -3B | -3.2B | -3.5B | -3.7B | -3.8B |
| Share repurchases | -3.9B | -1.3B | -22.6B | -1.8B | -2.5B | -3.4B | -3.1B | -3B | -4.1B | -8.8B |
| Financing cash flow | -14B | -3.7B | -42.6B | -12.9B | -8.6B | -9.7B | -14.2B | -12.2B | -10.1B | -14.2B |
| Net change in cash | -9B | 20.4B | -36.8B | -3.1B | -7.2B | -742M | -7.9B | 193M | -1.2B | -996M |
| Free cash flow | 7.1B | 4.3B | 3.1B | 6.4B | 4.4B | 8.6B | 6.8B | 9.8B | 11.2B | 12.8B |
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 | 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 | — | — | — | — | — | — | — | — | -3.1B | 3B | 7.4B | 2B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 371M | 393M | 413M | 396M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 663M | 888M | 861M | 830M |
| Change in working capital | 172M | 241M | 179M | 271M | -9M | 11M | -108M | -123M | -63M | 494M | -184M | -1.7B |
| Operating cash flow | 172M | 241M | 179M | 271M | -9M | 11M | -108M | -123M | 4B | 5B | 2.4B | 991M |
| Capital expenditure | — | — | — | — | — | — | — | — | -407M | -549M | -533M | -496M |
| Investing cash flow | — | — | — | — | — | — | — | — | -485M | -1.7B | -501M | 574M |
| Dividends paid | — | — | — | — | — | — | — | — | -957M | -949M | -946M | -973M |
| Share repurchases | — | — | — | — | — | — | — | — | -2.4B | -2.6B | -2.8B | -1.4B |
| Financing cash flow | — | — | — | — | — | — | — | — | -3.4B | -3.9B | -4.4B | -4.5B |
| Net change in cash | 172M | 241M | 179M | 271M | -9M | 11M | -108M | -123M | 75M | -638M | -2.5B | -2.9B |
| Free cash flow | — | — | — | — | — | — | — | — | 3.6B | 4.4B | 1.9B | 495M |
| Sep 4, 2025 |
| $0.89 |
| Jun 5, 2025 | $0.89 |
| Mar 6, 2025 | $0.85 |
| Dec 5, 2024 | $0.85 |
| Date | Ratio |
|---|---|
| Aug 16, 2004 | 2:1 |
| Dec 31, 1999 | 4:1 |
| May 11, 1999 | 2:1 |
| Feb 24, 1994 | 2:1 |