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 26 | $0.17 | $0.2 | +17.6% | — | $173.7B | — |
| Q4 25 | $0.2 | $0.21 | +5.0% | — | $177.9B | — |
| Q3 25 | $0.13 | $0.16 | +23.1% | — | $168.6B | — |
| Q2 25 | $0.14 | $0.11 | -21.4% | — | $150.8B | — |
| Q1 25 | $0.12 | $0.1 | -16.7% | — | $148.2B | — |
| Q4 24 | $0.15 | $0.13 | -13.3% | — | $5.1B | — |
| Q3 24 | $0.15 | $0.13 | -13.3% | — | $5.2B | — |
| Q2 24 | $0.11 | $0.11 | 0.0% | — | $140.2B | — |
| Q1 24 | $0.09 | $0.08 | -11.1% | — | $132.8B | — |
| Q4 23 | $0.13 | $0.13 | 0.0% | — | — | — |
| Q3 23 | $0.13 | $0.13 | 0.0% | — | $154.2B | — |
| Q2 23 | $0.1 | $0.12 | +20.0% | — | $136.3B | — |
| Q1 23 | $0.07 | $0.09 | +28.6% | — | $130.9B | — |
| Q4 22 | $0.22 | $0.23 | +4.5% | — | $177.4B | — |
| Q3 22 | $0.24 | $0.26 | +8.3% | — | $188.6B | — |
| Q2 22 | $0.2 | $0.25 | +25.0% | — | $160.4B | — |
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 | — | $18.7 | — | — | $645.4B | — |
| FY24 | — | $15 | — | — | $18.8B | — |
| FY23 | — | $14.8 | — | — | — | — |
| FY22 | — | $28.8 | — | — | $670.9B |
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 | $274.9B | $290.4B | $371.1B | $413.2B | $477B | $570B | $670.9B | — | $18.8B | $645.4B |
| YoY change | -2.97% | +5.66% | +27.8% | +11.3% | +15.4% | +19.5% | +17.7% | — | — | +3.3K% |
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 | 274.9B | 290.4B | 371.1B | 413.2B | 477B | 570B | 670.9B | — | 18.8B | 645.4B |
| Cost of revenue | 221.7B | 237.7B | 309.9B | 348.9B | 399B | 459.6B | 535.9B | — | 15.7B | 531.2B |
| Gross profit | 53.2B | 52.7B | 61.2B | 64.3B | 78B | 110.4B | 134.9B | — | 3.1B | 114.2B |
| Gross margin | 19.3% | 18.2% | 16.5% | 15.6% | 16.3% | 19.4% | 20.1% | — | 16.3% | 17.7% |
| Research & development | 11.4B | 11.7B | 15B | 18.4B | 19.3B | 21.1B | 24.4B | — | 910.6M | 32.9B |
| Selling, general & administrative | 15.1B | 15.8B | 19.6B | 22.4B | 23.8B | 27.2B | 30.4B | — | 913.9M | 30.6B |
| Operating expenses | 26.4B | 26.8B | 33.7B | 40.2B | 41.4B | 46.4B | 53.4B | — | 1.8B | 62.7B |
| Operating income | 26.8B | 26B | 27.4B | 24.1B | 36.6B | 64B | 81.5B | — | 1.3B | 51.5B |
| Operating margin | 9.76% | 8.94% | 7.4% | 5.84% | 7.66% | 11.2% | 12.2% | — | 6.79% | 7.99% |
| Non-operating income, net | 3.4B | 6.5B | 7.6B | 2.8B | 2.1B | 18.5B | 3.6B | — | 196.4M | 5.4B |
| Pretax income | 28B | 31B | 31.9B | 23.3B | 35.8B | 80.2B | 81.8B | — | 1.3B | 51.3B |
| Income tax | 5.4B | 6.5B | 4.5B | 5B | 7.1B | 17.9B | 17.1B | — | 250M | 10.1B |
| Net income | 22.6B | 24.5B | 27.4B | 18.3B | 28.7B | 62.2B | 64.6B | — | 1.1B | 41.2B |
| Net margin | 8.21% | 8.43% | 7.39% | 4.42% | 6.01% | 10.9% | 9.63% | — | 5.68% | 6.38% |
| EBITDA | 58.4B | 56.1B | 70.3B | 75.4B | 89B | 120.1B | 139.5B | — | 3.3B | 122B |
| EPS | 11.3 | 11.3 | 11.9 | 7.92 | 12.9 | 29.7 | 28.8 | 14.8 | 15 | 18.7 |
| Diluted EPS | 9.4 | 10.5 | 11.7 | 7.72 | 12.6 | 28.8 | 27.6 | 14.4 | 14.5 | 17.8 |
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 | 154.2B | — | 132.8B | 140.2B | 5.2B | 5.1B | 148.2B | 150.8B | 168.6B | 177.9B | 173.7B | 191.1B |
| Cost of revenue | 129.3B | — | 111.9B | 117.2B | 4.3B | 4.3B | 123.3B | 125.1B | 139.7B | 143.2B | 138.8B | 150.9B |
| Gross profit | 24.9B | — | 20.9B | 23.1B | 853.6M | 841M | 24.9B | 25.7B | 28.9B | 34.7B | 34.8B | 40.1B |
| Gross margin | 16.2% | — | 15.7% | 16.4% | 16.5% | 16.4% | 16.8% | 17% | 17.1% | 19.5% | 20.1% | 21% |
| Research & development | 6.8B | — | 6.6B | 7.1B | 240.2M | 242.5M | 7.6B | 8B | 8.3B | 9B | 9.2B | 10.2B |
| Selling, general & administrative | 6.8B | — | 6.7B | 6.9B | 242.8M | 244.6M | 7.6B | 7.5B | 7.4B | 8.1B | 8.1B | 8.8B |
| Operating expenses | 13.5B | — | 13.3B | 14B | 483M | 487.1M | 15.2B | 15.5B | 15.7B | 17B | 17.3B | 19B |
| Operating income | 11.4B | — | 7.5B | 9B | 370.6M | 393.1M | 9.7B | 10.2B | 13.2B | 18.5B | 17.5B | 21.1B |
| Operating margin | 7.4% | — | 5.67% | 6.43% | 7.17% | 7.67% | 6.53% | 6.76% | 7.83% | 10.4% | 10.1% | 11.1% |
| Non-operating income, net | 2.1B | — | 1.4B | 2.3B | 67M | 14.1M | 1.4B | 265M | 2.2B | 1.5B | 2.7B | 6.4B |
| Pretax income | 12.3B | — | 7.9B | 10.1B | 395.9M | 365M | 9.8B | 9.3B | 14B | 18.3B | 18.2B | 25.7B |
| Income tax | 2.9B | — | 1.9B | 2B | 66.3M | 63.8M | 2B | 1.6B | 2.6B | 3.9B | 3.6B | 4.2B |
| Net income | 9.4B | — | 6B | 8.2B | 329.6M | 301.2M | 7.8B | 7.7B | 11.4B | 14.4B | 14.6B | 21.5B |
| Net margin | 6.07% | — | 4.48% | 5.82% | 6.37% | 5.88% | 5.26% | 5.09% | 6.74% | 8.08% | 8.39% | 11.3% |
| EBITDA | 27.3B | — | 22.7B | 24.8B | 892.7M | 902.7M | 26B | 27.2B | 31B | 37.9B | 38.9B | 43.9B |
| EPS | 4.08 | 4.36 | 2.64 | 3.6 | 4.48 | 4.3 | 3.5 | 3.48 | 5 | 6.74 | 6.48 | 9.6 |
| Diluted EPS | 4 | 4.26 | 2.56 | 3.5 | 4.34 | 4.14 | 3.28 | 3.4 | 4.82 | 6.48 | 6.16 | 9.22 |
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 | 318.2B | 435.1B | 262.3B | 389.7B | 410.3B | 553.9B | 441.4B | 669.3B | — | — | 114B |
| Enterprise value | 387B | 459.7B | 395.1B | 545.4B | 551.8B | 690.4B | 565.9B | 669.3B | — | — | 10B |
| Shares outstanding | 63.1B | 67.1B | 69.9B | 70.1B | 70.3B | 70.9B | 70.4B | 71.1B | 68.2M | 2.2B | 2.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.1 | 17.8 | 9.56 | 21.3 | 14.3 | 8.9 | 6.83 | — | — | — | 53 |
| P/S | 1.16 | 1.5 | 0.71 | 0.94 | 0.86 | 0.97 | 0.66 | — | — | — | 0.16 |
| P/B | 1.91 | 2.16 | 1.2 | 1.83 | 1.77 | 2.07 | 1.41 | — | — | — | 7.81 |
| EV/EBITDA | 6.63 | 8.19 | 5.62 | 7.23 | 6.2 | 5.75 | 4.06 | — | — | — | 2.27 |
| EV/Sales | 1.41 | 1.58 | 1.06 | 1.32 | 1.16 | 1.21 | 0.84 | — | — | — | 0.45 |
| Earnings yield | 7.1% | 5.63% | 10.5% | 4.69% | 6.98% | 11.2% | 14.6% | — | — | — | 1.89% |
| FCF yield | 7.82% | 5.15% | 3.47% | 3.54% | 2.9% | 1.59% | 8.45% | — | — | — | -2.89% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.3 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.3% | 18.2% | 16.5% | 15.6% | 16.3% | 19.4% | 20.1% | — | 16.3% | 17.7% | 21% |
| Operating margin | 9.76% | 8.94% | 7.4% | 5.84% | 7.66% | 11.2% | 12.2% | — | 6.79% | 7.99% | 11.1% |
| Net margin | 8.21% | 8.43% | 7.39% | 4.42% | 6.01% | 10.9% | 9.63% | — | 5.68% | 6.38% | 8.55% |
| ROE | 13.5% | 12.2% | 12.5% | 8.58% | 12.4% | 23.2% | 20.6% | — | 9.88% | 11.2% | 17% |
| ROA | 6.31% | 6.73% | 5.14% | 3.28% | 4.9% | 9.25% | 9.13% | — | 4.56% | 4.63% | 4.73% |
| ROIC | 9.19% | 9.08% | 6.7% | 5.13% | 7.85% | 12.3% | 14.7% | — | 7.15% | 7.8% | 9.39% |
| Return on tangible assets | 6.77% | 7.18% | 7.37% | 4.58% | 6.77% | 12% | 11.5% | — | 5.59% | 5.43% | 6.15% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.33 | 1.34 | 1.27 | 1.31 | 1.28 | 1.35 | 1.31 | — | 1.17 | 1.26 | 1.07 |
| Quick ratio | 0.91 | 1.02 | 0.98 | 1.02 | 0.93 | 1.01 | 0.91 | — | 0.91 | 0.98 | 0.81 |
| Debt / equity | 0.67 | 0.38 | 0.9 | 1.04 | 0.85 | 0.8 | 0.61 | — | 0.59 | 0.72 | 0.71 |
| Debt / assets | 0.31 | 0.21 | 0.37 | 0.4 | 0.34 | 0.32 | 0.27 | — | 0.27 | 0.3 | 0.28 |
| Net debt / EBITDA | 1.18 | 0.44 | 1.89 | 2.06 | 1.59 | 1.14 | 0.89 | — | 1.11 | 1.32 | 1.25 |
| Interest coverage | 13.6 | 18.5 | 10 | 6.56 | 11.4 | 29.7 | 21.5 | — | 7.18 | 7.86 | 9.54 |
| Effective tax rate | 19.3% | 21% | 14.1% | 21.5% | 19.9% | 22.4% | 21% | — | 19% | 19.7% | 18.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.35 | 4.33 | 5.31 | 5.89 | 6.79 | 8.04 | 9.53 | — | 275.7 | 297.5 | 325.8 |
| EPS (basic) | 11.3 | 11.3 | 11.9 | 7.92 | 12.9 | 29.7 | 28.8 | 14.8 | 15 | 18.7 | 18.7 |
| EPS (diluted) | 9.4 | 10.5 | 11.7 | 7.72 | 12.6 | 28.8 | 27.6 | 14.4 | 14.5 | 17.8 | 0.82 |
| Book value per share | 2.64 | 3 | 3.13 | 3.04 | 3.3 | 3.78 | 4.45 | — | 158.5 | 169.9 | 5.56 |
| FCF per share | 0.39 | 0.33 | 0.13 | 0.2 | 0.17 | 0.12 | 0.53 | — | 4.22 | -10.9 | -19.4 |
| Cash per share | 0.67 | 0.77 | 0.93 | 0.93 | 0.8 | 1.12 | 0.93 | — | 39.8 | 47 | 48 |
| Capex per share | 0.41 | 0.35 | 0.58 | 0.81 | 0.81 | 0.99 | 1.03 | — | 36.7 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 9.47% | 7.99% | 10.8% | 13.7% | 12% | 12.3% | 10.8% | — | 13.3% | — | — |
| Capex / operating cash flow | 47.7% | 41.3% | 61.6% | 68% | 70.4% | 68.2% | 62% | — | 72.5% | — | — |
| Payout ratio | 54.2% | 45.8% | 38.7% | 58.1% | 29.7% | 29% | 46.4% | — | 66.4% | 55.9% | 51% |
| Dividend yield | 3.85% | 2.58% | 4.05% | 2.73% | 2.08% | 3.26% | 6.79% | — | — | — | 3.81% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 6, 2026 | $0.417 |
| Jul 2, 2025 | $0.356 |
| Jul 2, 2024 | $0.3216 |
| Jun 30, 2023 | $0.5714 |
| Jun 29, 2022 | $0.4672 |
| Sep 3, 2021 | $0.3006 |
| Aug 13, 2020 | $0.1363 |
| Aug 13, 2019 | $0.1595 |
| Date |
|---|
| — |
| FY21 | — | $29.7 | — | — | $570B | — |
| FY20 | — | $12.9 | — | — | $477B | — |
| FY19 | — | $7.92 | — | — | $413.2B | — |
| FY18 | — | $11.9 | — | — | $371.1B | — |
| FY17 | — | $11.3 | — | — | $290.4B | — |
| FY16 | — | $11.3 | — | — | $274.9B | — |
| 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 | $154.2B | — | $132.8B | $140.2B | $5.2B | $5.1B | $148.2B | $150.8B | $168.6B | $177.9B | $173.7B | $191.1B |
| YoY change | -18.3% | — | +1.46% | +2.91% | -96.6% | — | +11.6% | +7.5% | +3.2K% | +3.4K% | +17.2% | +26.7% |
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 | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 59.4B | 42.3B | 51.9B | 65.3B | 65B | 56.4B | 79.1B | 65.6B | 2.7B | 102B |
| Receivables | 44.9B | 51.1B | 55.2B | 79.5B | 78.9B | 91.8B | 115.5B | 114.6B | 3.6B | 125B |
| Inventory | 49B | 45.6B | 34.1B | 46.7B | 45.3B | 62.1B | 73.2B | 92.8B | 1.9B | 69.4B |
| Total current assets | 156.7B | 142.8B | 144.9B | 201.6B | 202B | 224.1B | 292.4B | 300.4B | 8.7B | 313.8B |
| Property, plant & equipment | 55.5B | 47.6B | 35B | 72.9B | 85.8B | 81.7B | 94.2B | 103.1B | 3.4B | 185.8B |
| Goodwill & intangibles | 23.8B | 24.2B | 22.7B | 161.7B | 158.4B | 160.8B | 153.3B | 147B | 4.3B | 130.9B |
| Total assets | 365B | 357.9B | 363.9B | 534.1B | 557.2B | 584.2B | 673.3B | 707.6B | 23.4B | 889.5B |
| Accounts payable | 34.1B | 35.8B | 41.7B | 56.9B | 56.1B | 73.3B | 84.5B | 79B | 2.5B | 88.8B |
| Short-term debt | 53.7B | 37.2B | 32.4B | 54B | 43.3B | 41.3B | 49.6B | 45.5B | 1.7B | 41.7B |
| Total current liabilities | 122.7B | 107B | 108.4B | 158.6B | 154.3B | 174.6B | 217.2B | 229.3B | 7.4B | 248.5B |
| Long-term debt | 66.2B | 73.9B | 44.1B | 144.1B | 177.4B | 156.6B | 166.1B | 144.5B | 4.6B | 222B |
| Total liabilities | 199.1B | 191.1B | 162.6B | 315B | 344.4B | 352.4B | 405.1B | 394.3B | 12.6B | 520.9B |
| Shareholders' equity | 165.9B | 166.8B | 201.3B | 219B | 212.8B | 231.7B | 268.2B | 313.3B | 10.8B | 368.6B |
| Total debt | 120B | 111.1B | 76.5B | 198.1B | 220.7B | 197.9B | 215.7B | 190.1B | 6.4B | 263.7B |
| Net debt | 64.7B | 72.7B | 30.4B | 146.6B | 160.6B | 146.4B | 139.6B | 132B | 3.9B | 171.2B |
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 | Q2 23 | Q3 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 | 66.4B | 71.9B | 83.5B | 75.3B | 2.5B | 2.7B | 93.5B | 76.9B | 83.4B | 102B | 114B | 107.4B |
| Receivables | 98.7B | 114.1B | 97.3B | 102.4B | 3.7B | 3.6B | 109.7B | 103.1B | 125.7B | 125B | 126B | 143.3B |
| Inventory | 77.6B | 77B | 63.3B | 63.5B | 2.2B | 1.9B | 59.9B | 57.1B | 66.2B | 69.4B | 76B | 86.3B |
| Total current assets | 271B | 292.7B | 273B | 270.3B | 9B | 8.7B | 278.7B | 254B | 294.1B | 313.8B | 337.7B | 360.4B |
| Property, plant & equipment | 273.3B | 278.1B | 277.1B | 283.1B | 9.5B | 3.4B | 353.8B | 376.6B | 409.9B | 734.9B | 764.7B | 531.8B |
| Goodwill & intangibles | 142.6B | 141.1B | 69B | 68.3B | 2.2B | 4.3B | 67B | 65.6B | 65.4B | 130.9B | 130.1B | 66.3B |
| Total assets | 672.5B | 701.1B | 681.5B | 682.9B | 23.1B | 23.4B | 774.2B | 765.2B | 842.6B | 889.5B | 957.5B | 1.1T |
| Accounts payable | 67.2B | 79.1B | 66.5B | 70.9B | 2.7B | 2.5B | 74.4B | 70.5B | 90.4B | 88.8B | 86.9B | 99.5B |
| Short-term debt | 56B | 93.9B | 70.9B | 69.7B | 2.6B | 1.7B | 76.3B | 53.3B | 67.8B | 41.7B | 47.4B | 71.8B |
| Total current liabilities | 225.8B | 241.5B | 229B | 230.1B | 7.6B | 7.4B | 267.7B | 249B | 259.6B | 248.5B | 294.5B | 336.8B |
| Long-term debt | 123.7B | 117.9B | 116.2B | 106.4B | 4B | 4.6B | 147.8B | 179B | 218.9B | 222B | 208.6B | 224.6B |
| Total liabilities | 375.1B | 385.4B | 369.3B | 359.5B | 12.4B | 12.6B | 439.2B | 450.2B | 503.1B | 520.9B | 576.4B | 652.1B |
| Shareholders' equity | 297.4B | 315.6B | 312.2B | 323.5B | 10.7B | 10.8B | 335B | 314.9B | 339.6B | 368.6B | 381.1B | 419.2B |
| Total debt | 179.7B | 211.8B | 187.1B | 176.1B | 6.6B | 6.4B | 224B | 232.3B | 286.8B | 263.7B | 256B | 296.4B |
| Net debt | 120.3B | 149B | 112B | 109.9B | 4.3B | 3.9B | 146.9B | 159.5B | 211.6B | 171.2B | 168.2B | 205.1B |
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 | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 25B | 28B | 31B | 31.9B | 23.3B | 35.8B | 80.2B | 81.8B | 1.3B | 51.3B |
| Depreciation & amortization | 29.5B | 29.5B | 29.2B | 42.7B | 50.5B | 51.3B | 54.5B | 55.5B | 1.9B | 67.4B |
| Stock-based compensation | 133.5M | 470.8M | 438.8M | 215.6M | 871.7M | 955.6M | 699.2M | 989.8M | 69.1M | 2.5B |
| Change in working capital | 6.8B | -6.3B | -7.2B | -13.8B | 5B | -9.4B | -35B | -24.5B | 23.7M | 26.5B |
| Operating cash flow | 64.8B | 54.6B | 56.1B | 65.3B | 83.3B | 81.2B | 102.6B | 117.1B | 3.5B | 142.2B |
| Capital expenditure | -30B | -26B | -23.2B | -40.3B | -56.6B | -57.2B | -70B | -72.6B | -2.5B | — |
| Investing cash flow | -62.9B | -42.7B | -15.6B | -128.8B | -53.2B | -60B | -48B | -73.5B | -2.6B | -2.3B |
| Dividends paid | -15.3B | -12.2B | -11.2B | -10.6B | -10.6B | -8.5B | -18.1B | -30B | -709.4M | -23B |
| Share repurchases | -5.3B | 0 | 0 | -71.3M | 0 | 0 | -5.5B | -205.6M | 0 | — |
| Financing cash flow | -1.2B | -37.1B | -20.8B | 81.8B | -12.3B | -25.4B | -8.6B | -63.5B | -495.2M | 35.9B |
| Net change in cash | 712.9M | -25.2B | 19.8B | 18.3B | 17.8B | -4.2B | 46B | -19.9B | 354.6M | 175.9B |
| Free cash flow | 26.8B | 24.9B | 22.4B | 9.1B | 13.8B | 11.9B | 8.8B | 37.3B | 287.6M | -23.6B |
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 | Q2 23 | Q3 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 10.1B | 12.3B | 7.9B | 10.1B | 395.9M | 365M | 9.8B | 9.3B | 14B | 18.3B | 18.2B | 25.7B |
| Depreciation & amortization | 14.5B | 14.6B | 14.6B | 14.8B | 485.6M | 485.4M | 16.1B | 16.5B | 17B | 17.8B | 18.6B | 20B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | 338.6M | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | 1.4B | — |
| Operating cash flow | 16B | 20.9B | 16.7B | 16.8B | 712.5M | 1.6B | 20B | 36.8B | 14.6B | 70.8B | 36.4B | 47B |
| Capital expenditure | -12.1B | -14.5B | -12.5B | -14.8B | -638.5M | -1B | -36.3B | — | — | — | — | — |
| Investing cash flow | -14.4B | -14.6B | -15.5B | -14.5B | -722.2M | -895.7M | -37.6B | -469M | -909M | 2.6B | -1.3B | -3.2B |
| Dividends paid | — | -37.8B | — | — | -725.4M | 18.4K | — | — | -23B | 11K | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -1.1B | -37.9B | -172M | -1.1B | -727M | 10.2M | 262M | -662M | 27.7B | 374B | -2.5B | -710M |
| Net change in cash | 469M | -31.6B | 1B | 1.2B | -736.7M | 717.7M | -17.3B | 35.7B | 41.4B | 447.3B | 32.7B | 43.1B |
| Free cash flow | 3.8B | 6.4B | 4.2B | 2B | 74.1M | 19.9M | -16.4B | -6.3B | -30.3B | 29.3B | -10B | -32.8B |
| Ratio |
|---|
| Apr 30, 2018 | 1:1 |
| Aug 20, 2012 | 1:1 |
| Aug 12, 2011 | 1:1 |
| Jul 27, 2010 | 109:100 |
| Aug 13, 2008 | 1029:1000 |
| Aug 20, 2007 | 11479:10000 |
| Sep 7, 2005 | 10998:10000 |
| Aug 25, 2004 | 10574:10000 |
| Aug 22, 2003 | 11:10 |
| Jul 17, 2001 | 117:100 |