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 | $10.8 | $8.52 | -21.3% | — | $269B | — |
| Q4 26 | $5.74 | $0.62 | -89.2% | — | $243.4B | — |
| Q3 26 | $10.9 | $7.09 | -35.2% | — | $284.8B | — |
| Q2 26 | $5.78 | $4.36 | -24.6% | — | $247.8B | — |
| Q1 26 | $15.5 | $14.8 | -4.7% | — | $247.7B | — |
| Q4 25 | $12.8 | $12.5 | -2.3% | — | $236.5B | — |
| Q3 25 | $19.4 | $21.4 | +10.4% | — | $280.2B | — |
| Q2 25 | $14.8 | $15.1 | +2.0% | — | $33.4B | — |
| Q1 25 | $14.9 | $16.4 | +10.0% | — | $34.1B | — |
| Q4 24 | $10.2 | $10.1 | -1.0% | — | $221.9B | — |
| Q3 24 | $19 | $19 | -0.2% | — | $260.3B | — |
| Q2 24 | $15.1 | $15.6 | +3.4% | — | $224.8B | — |
| Q1 24 | $14.5 | $17.4 | +20.1% | — | $234.2B | — |
| Q4 23 | $9.51 | $10.7 | +12.6% | — | $208.2B | — |
| Q3 23 | $16.4 | $19.3 | +17.1% | — | $247.8B | — |
| Q2 23 | $11.6 | $12.9 | +11.4% | — | $207.2B | — |
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 | — | $45.6 | — | — | $1T | — |
| FY25 | — | $55.1 | — | — | $996.3B | — |
| FY24 | — | $31.6 | — | — | $941.2B | — |
| FY23 | — | $27.7 | — | — | $868.7B |
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 | $158.3B | $250.3B | $376.8B | $509.7B | $717.3B | $853.1B | $868.7B | $941.2B | $996.3B | $1T |
| YoY change | +56.5% | +58.1% | +50.6% | +35.3% | +40.7% | +18.9% | +1.83% | +8.34% | +5.86% | +2.74% |
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 | 158.3B | 250.3B | 376.8B | 509.7B | 717.3B | 853.1B | 868.7B | 941.2B | 996.3B | 1T |
| Cost of revenue | 59.5B | 107B | 206.9B | 282.4B | 421.2B | 539.5B | 549.7B | 586.3B | 598.3B | 616.1B |
| Gross profit | 98.8B | 143.2B | 169.9B | 227.3B | 296.1B | 313.6B | 319B | 354.8B | 398.1B | 407.5B |
| Gross margin | 62.4% | 57.2% | 45.1% | 44.6% | 41.3% | 36.8% | 36.7% | 37.7% | 40% | 39.8% |
| Research & development | 17.1B | 22.8B | 37.4B | 43.1B | 57.2B | 55.5B | 56.7B | 52.3B | 57.2B | 66.5B |
| Selling, general & administrative | 28.6B | 43.5B | 64.7B | 78.9B | 136.7B | 151.7B | 145.7B | 157.1B | 188.3B | 278.1B |
| Operating expenses | 45.2B | 65.7B | 101.4B | 121B | 194B | 207.2B | 202.4B | 209.4B | 244.7B | 342.8B |
| Operating income | 48.5B | 70.4B | 57.1B | 92B | 89.7B | 94.8B | 103.1B | 123.9B | 147.1B | 59.7B |
| Operating margin | 30.6% | 28.1% | 15.1% | 18.1% | 12.5% | 11.1% | 11.9% | 13.2% | 14.8% | 5.83% |
| Non-operating income, net | 5.6B | 3.1B | 221M | 6.9B | 7.6B | -14.6B | 3.1B | -4.4B | -2.8B | -8B |
| Pretax income | 60B | 100.4B | 96.2B | 166.6B | 165.6B | 59.5B | 89.2B | 101.6B | 155.5B | 129.4B |
| Income tax | 13.8B | 18.2B | 16.6B | 20.6B | 29.3B | 26.8B | 15.5B | 22.5B | 35.4B | 30B |
| Net income | 41.2B | 61.4B | 80.2B | 140.3B | 143.3B | 47.1B | 65.6B | 71.3B | 126B | 102.1B |
| Net margin | 26% | 24.5% | 21.3% | 27.5% | 20% | 5.52% | 7.55% | 7.58% | 12.6% | 9.98% |
| EBITDA | 72.8B | 125B | 138.5B | 214.8B | 218B | 153.4B | 155.8B | 174.5B | 213.7B | 195.8B |
| EPS | 17.5 | 25.1 | 34 | 56.8 | 55.6 | 23 | 27.7 | 31.6 | 55.1 | 45.6 |
| Diluted EPS | 17 | 24.5 | 33.4 | 55.9 | 54.7 | 22.7 | 27.4 | 31.3 | 53.6 | 44 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 224.8B | 260.3B | 221.9B | 34.1B | 33.4B | 280.2B | 236.5B | 247.7B | 247.8B | 284.8B | 243.4B | 269B |
| Cost of revenue | 139.7B | 156.2B | 148.1B | 20.5B | 20.3B | 162.5B | 145.6B | 136.4B | 150.8B | 169.5B | 159.4B | 166.1B |
| Gross profit | 85.1B | 104.1B | 73.8B | 13.6B | 13.1B | 117.6B | 90.8B | 111.2B | 97B | 115.3B | 84B | 102.9B |
| Gross margin | 37.9% | 40% | 33.3% | 39.9% | 39.1% | 42% | 38.4% | 44.9% | 39.2% | 40.5% | 34.5% | 38.2% |
| Research & development | 14.2B | 13.5B | 14.1B | 1.9B | 2B | 14.7B | 14.9B | 15B | 17.1B | 15.5B | 19B | 22.5B |
| Selling, general & administrative | 34.9B | 45B | 42.8B | 6.4B | 6B | 53.5B | 46.5B | 60.6B | 73.9B | 80.3B | 63.4B | 60.3B |
| Operating expenses | 49.1B | 58.5B | 56.9B | 8.3B | 7.8B | 68.2B | 61.5B | 75.4B | 90.8B | 94.3B | 82.2B | 82.6B |
| Operating income | 33.6B | 31B | 14.8B | 5B | 5B | 47.4B | 28.5B | 35B | 5.4B | 20.2B | -848M | 19.6B |
| Operating margin | 14.9% | 11.9% | 6.65% | 14.8% | 14.9% | 16.9% | 12% | 14.1% | 2.17% | 7.08% | -0.35% | 7.29% |
| Non-operating income, net | 1.4B | -8.1B | 3B | -171.3M | -208.6M | -1.6B | 20M | 348M | 981M | -9.9B | 623M | -4B |
| Pretax income | 38.3B | 17.3B | 9.8B | 4.6B | 7.1B | 54.5B | 18.5B | 50.2B | 23.9B | 23.9B | 31.4B | 22.3B |
| Income tax | 5.8B | 5B | 5.7B | 1.4B | 1B | 11.1B | 6.9B | 8.9B | 5.5B | 8.5B | 7.2B | 12.8B |
| Net income | 26.7B | 10.7B | 919M | 3.4B | 6.1B | 46.4B | 12B | 42.4B | 20.6B | 15.6B | 23.5B | 10.4B |
| Net margin | 11.9% | 4.12% | 0.41% | 9.88% | 18.4% | 16.6% | 5.06% | 17.1% | 8.32% | 5.49% | 9.66% | 3.88% |
| EBITDA | 42.5B | 46B | 19.8B | 5.3B | 7.4B | 65.2B | 21.8B | 53.5B | 27.3B | 36.8B | 36.2B | 29.8B |
| EPS | 10.9 | 5.76 | 1.36 | 10.1 | 18.7 | 21 | 5.36 | 18.6 | 9.04 | 7.04 | 11 | 4.48 |
| Diluted EPS | 10.8 | 5.68 | 1.28 | 9.92 | 18.2 | 20.4 | 5.2 | 18 | 8.72 | 5.92 | 10.4 | 3.68 |
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 | 1.9T | 3.4T | 3.4T | 3.7T | 4.4T | 2.1T | 1.9T | — | 310.6B | 291.2B | 270.4B |
| Enterprise value | 1.9T | 3.3T | 3.3T | 3.5T | 4.1T | 1.8T | 1.6T | — | 130.6B | 256B | 30.1B |
| Shares outstanding | 18.1B | 18.5B | 18.7B | 19B | 19.6B | 19.5B | 19B | 2.5B | 2.3B | 2.3B | 2.3B |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 47.3 | 55.3 | 42.5 | 26.4 | 31 | 45.2 | 29.6 | — | 2.47 | 2.85 | 24.8 |
| P/S | 12.3 | 13.6 | 9.06 | 7.27 | 6.19 | 2.49 | 2.24 | — | 0.31 | 0.28 | 0.26 |
| P/B | 6.01 | 7.73 | 5.55 | 4.21 | 4.1 | 1.96 | 1.73 | — | 0.28 | 0.26 | 1.63 |
| EV/EBITDA | 25.9 | 26.5 | 24.1 | 16.2 | 19 | 12 | 10.4 | — | 0.61 | 1.31 | 2.03 |
| EV/Sales | 11.9 | 13.2 | 8.87 | 6.84 | 5.77 | 2.17 | 1.86 | — | 0.13 | 0.25 | 0.19 |
| Earnings yield | 2.12% | 1.81% | 2.35% | 3.79% | 3.23% | 2.21% | 3.38% | — | 40.6% | 35.1% | 4.04% |
| FCF yield | 3.35% | 2.82% | 2.97% | 3.65% | 4.25% | 4.21% | 8.51% | — | 25% | -17.4% | -4.55% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.33 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 62.4% | 57.2% | 45.1% | 44.6% | 41.3% | 36.8% | 36.7% | 37.7% | 40% | 39.8% | 38.2% |
| Operating margin | 30.6% | 28.1% | 15.1% | 18.1% | 12.5% | 11.1% | 11.9% | 13.2% | 14.8% | 5.83% | 7.29% |
| Net margin | 26% | 24.5% | 21.3% | 27.5% | 20% | 5.52% | 7.55% | 7.58% | 12.6% | 9.98% | 7.04% |
| ROE | 12.7% | 14% | 13% | 16% | 13.2% | 4.35% | 5.84% | 6.41% | 11.6% | 9.07% | 6.36% |
| ROA | 8.13% | 8.56% | 8.31% | 10.7% | 8.48% | 2.78% | 3.74% | 4.04% | 6.98% | 5.35% | 1.56% |
| ROIC | 14.1% | 16.2% | 8.65% | 12.2% | 9.44% | 6.48% | 10.7% | 12.9% | 12.5% | 4.2% | 2.96% |
| Return on tangible assets | 19.2% | 19.9% | 29.6% | 22.9% | 15.2% | 4.65% | 5.93% | 6.11% | 10.3% | 7.52% | 4.86% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.94 | 1.89 | 1.3 | 1.91 | 1.7 | 1.66 | 1.81 | 1.79 | 1.55 | 1.28 | 1.36 |
| Quick ratio | 1.93 | 1.86 | 1.26 | 1.85 | 1.63 | 1.59 | 1.74 | 1.73 | 1.5 | 1.24 | 1.36 |
| Debt / equity | 0.28 | 0.29 | 0.22 | 0.17 | 0.17 | 0.16 | 0.17 | 0.18 | 0.23 | 0.25 | 0.24 |
| Debt / assets | 0.18 | 0.18 | 0.14 | 0.11 | 0.11 | 0.1 | 0.11 | 0.12 | 0.14 | 0.15 | 0.14 |
| Net debt / EBITDA | -0.81 | -0.68 | -0.5 | -1.01 | -1.39 | -1.82 | -2.11 | -2.09 | -0.84 | -0.18 | -0.92 |
| Interest coverage | 23.5 | 29.2 | 19.5 | 33.2 | 38 | 3.89 | 6.25 | 6.67 | 17.2 | 14.2 | 11.5 |
| Effective tax rate | 22.9% | 18.1% | 17.2% | 12.3% | 17.7% | 45% | 17.4% | 22.2% | 22.8% | 23.2% | 33.5% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.76 | 13.5 | 20.1 | 26.8 | 36.6 | 43.7 | 45.7 | 373.1 | 424.2 | 441 | 449.6 |
| EPS (basic) | 17.5 | 25.1 | 34 | 56.8 | 55.6 | 23 | 27.7 | 31.6 | 55.1 | 45.6 | 45.6 |
| EPS (diluted) | 17 | 24.5 | 33.4 | 55.9 | 54.7 | 22.7 | 27.4 | 31.3 | 53.6 | 44 | 4.42 |
| Book value per share | 17.9 | 23.7 | 32.9 | 46.2 | 55.3 | 55.4 | 59.1 | 441 | 464.1 | 485.3 | 67 |
| FCF per share | 3.61 | 5.18 | 5.42 | 7.1 | 9.63 | 4.58 | 8.7 | 59.3 | 33 | -21.9 | -20.1 |
| Cash per share | 8.34 | 11.4 | 10.9 | 19.1 | 24.7 | 23.3 | 27.6 | 226.4 | 182.3 | 136.5 | 165.3 |
| Capex per share | 0.61 | 1.06 | 1.9 | 1.71 | 2.12 | 2.73 | 1.77 | 12.6 | 35.6 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 6.95% | 7.84% | 9.42% | 6.39% | 5.78% | 6.25% | 3.88% | 3.37% | 8.39% | — | — |
| Capex / operating cash flow | 14.4% | 17.1% | 21.8% | 14.4% | 15.9% | 43.1% | 23.5% | 24.4% | 45.9% | — | — |
| Payout ratio | 0% | — | — | — | — | 0% | 0% | 25.2% | 23.1% | 33% | 24% |
| Dividend yield | 0% | — | — | — | — | 0% | 0% | — | 9.36% | 11.6% | 3.86% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 11, 2026 | $1.05 |
| Jun 12, 2025 | $2.00 |
| Jun 13, 2024 | $1.00 |
| Dec 20, 2023 | $1.00 |
| — |
| FY22 | — | $23 | — | — | $853.1B | — |
| FY21 | — | $55.6 | — | — | $717.3B | — |
| FY20 | — | $56.8 | — | — | $509.7B | — |
| FY19 | — | $34 | — | — | $376.8B | — |
| FY18 | — | $25.1 | — | — | $250.3B | — |
| FY17 | — | $17.5 | — | — | $158.3B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $224.8B | $260.3B | $221.9B | $34.1B | $33.4B | $280.2B | $236.5B | $247.7B | $247.8B | $284.8B | $243.4B | $269B |
| YoY change | +8.5% | +5.08% | +6.57% | -85.4% | -85.1% | +7.61% | +6.57% | +625.9% | +642.2% | +1.67% | +2.93% | +8.6% |
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 | 150.8B | 210.2B | 203.2B | 363.2B | 483.4B | 455.1B | 524.5B | 571B | 428.1B | 316.9B |
| Receivables | 4.4B | 7.3B | 13.8B | 19.8B | 27.1B | 32.8B | 32.1B | 30.7B | 31.2B | 36B |
| Inventory | 957M | 4.5B | 8.5B | 14.9B | 27.9B | 30.1B | 28.5B | 25.5B | 18.9B | 18.9B |
| Total current assets | 181.9B | 256.9B | 270.3B | 462.9B | 643.4B | 638.5B | 698B | 752.9B | 674B | 610.8B |
| Property, plant & equipment | 14.4B | 30B | 36.5B | 67.6B | 123.1B | 146.7B | 134.2B | 138.3B | 144.7B | 210.6B |
| Goodwill & intangibles | 291.7B | 409.2B | 693.7B | 699.5B | 745.9B | 682.5B | 647.8B | 597.4B | 578.6B | 550.6B |
| Total assets | 506.8B | 717.1B | 965.1B | 1.3T | 1.7T | 1.7T | 1.8T | 1.8T | 1.8T | 1.9T |
| Accounts payable | 20.2B | 40.4B | 52B | 67.2B | 94.4B | 107.2B | 103.4B | — | — | — |
| Short-term debt | 14.9B | 6B | 22.5B | 7.9B | 17.5B | 13.8B | 17.9B | 34.9B | 26.5B | 32.5B |
| Total current liabilities | 93.6B | 135.8B | 207.7B | 241.9B | 377.4B | 383.8B | 385.4B | 421.5B | 435.3B | 476.4B |
| Long-term debt | 76.8B | 119.5B | 111.8B | 139.4B | 163.9B | 162.8B | 177.6B | 170.7B | 221.6B | 249.2B |
| Total liabilities | 182.7B | 277.7B | 349.7B | 433.3B | 606.6B | 613.4B | 630.1B | 652.2B | 714.1B | 783.3B |
| Shareholders' equity | 324.1B | 439.4B | 615.4B | 879.7B | 1.1T | 1.1T | 1.1T | 1.1T | 1.1T | 1.1T |
| Total debt | 91.7B | 125.6B | 134.3B | 147.3B | 181.4B | 176.6B | 195.6B | 205.6B | 248.1B | 281.7B |
| Net debt | -52B | -73.8B | -55.7B | -183.2B | -139.8B | -13.3B | 2.5B | -42.5B | 102.6B | 150.2B |
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 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 574.4B | 614.4B | 571B | 63B | 54.9B | 453.3B | 428.1B | 416.4B | 373.6B | 338.1B | 316.9B | 385.7B |
| Receivables | — | — | 30.7B | — | — | — | 31.2B | — | — | — | 36B | — |
| Inventory | — | — | 25.5B | — | — | — | 18.9B | — | — | — | 18.9B | — |
| Total current assets | 758B | 807.2B | 752.9B | 91.7B | 86B | 677.8B | 674B | 686.1B | 646.6B | 612.2B | 610.8B | 724.9B |
| Property, plant & equipment | — | — | 138.3B | — | — | — | 144.7B | — | — | — | 210.6B | — |
| Goodwill & intangibles | 616.6B | 575.8B | 597.4B | 79.9B | 79.8B | 553.2B | 578.6B | 551.4B | 550B | 528.1B | 550.6B | 518.3B |
| Total assets | 1.8T | 1.8T | 1.8T | 250.4B | 248.8B | 1.9T | 1.8T | 1.8T | 1.9T | 1.9T | 1.9T | 2T |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 8.2B | 26.4B | 34.9B | 4.2B | 4.6B | 21.5B | 26.5B | 24.6B | 26.3B | 24.7B | 32.5B | 30.6B |
| Total current liabilities | 389.8B | 448.8B | 421.5B | 64.9B | 62.8B | 457.4B | 435.3B | 473.6B | 444.1B | 459.8B | 476.4B | 532.3B |
| Long-term debt | 158.6B | 139.6B | 170.7B | 25B | 23.9B | 210.1B | 221.6B | 207.5B | 255.3B | 238.1B | 249.2B | 235.9B |
| Total liabilities | 641.5B | 678.5B | 652.2B | 102.6B | 99.5B | 760.2B | 714.1B | 753.8B | 772.1B | 772.4B | 783.3B | 848.2B |
| Shareholders' equity | 1.2T | 1.1T | 1.1T | 147.7B | 149.3B | 1.1T | 1.1T | 1.1T | 1.1T | 1.1T | 1.1T | 1.1T |
| Total debt | 166.7B | 165.9B | 205.6B | 29.2B | 28.6B | 231.5B | 248.1B | 232.1B | 281.6B | 262.7B | 281.7B | 266.5B |
| Net debt | -77B | -88.9B | -42.5B | -1.6B | 2.7B | 68.7B | 102.6B | 49B | 146.5B | 134.6B | 150.2B | 123.6B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 41.2B | 61.4B | 80.2B | 140.3B | 143.3B | 47.1B | 65.6B | 71.3B | 126B | 102.1B |
| Depreciation & amortization | 14.3B | 22B | 37.1B | 42.4B | 47.9B | 48.1B | 46.9B | 44.5B | 42.5B | 47.1B |
| Stock-based compensation | 16B | 20.1B | 37.5B | 31.7B | 50.1B | 24B | 30.8B | 18.5B | 14B | 11.2B |
| Change in working capital | 6.4B | 8.5B | 11B | 13.7B | 15.5B | 4.5B | 2.9B | 1.5B | -1.2B | 9.4B |
| Operating cash flow | 76.3B | 114.6B | 162.5B | 226.5B | 260.3B | 123.8B | 143.5B | 129.9B | 182.1B | 76.2B |
| Capital expenditure | -11B | -19.6B | -35.5B | -32.5B | -41.5B | -53.3B | -33.7B | -31.7B | -83.5B | — |
| Investing cash flow | -73B | -73.6B | -136.9B | -107.9B | -235.5B | -199.5B | -136.5B | -22.2B | -185.4B | 59.1B |
| Dividends paid | 0 | — | — | — | — | 0 | 0 | -17.9B | -29.1B | -33.7B |
| Share repurchases | -13.2B | 0 | -10.9B | 0 | -773M | -61.2B | -74.7B | -88.7B | -86.7B | -7.6B |
| Financing cash flow | 34B | 16.2B | -7.4B | 70.9B | 30.1B | -64.4B | -65.6B | -108.2B | -76.2B | -20.6B |
| Net change in cash | 37.3B | 57.2B | 18.2B | 189.5B | 54.9B | -140.2B | -58.6B | -570M | -79.5B | 114.7B |
| Free cash flow | 65.3B | 96B | 101.3B | 135.2B | 188.6B | 89.4B | 165.4B | 149.7B | 77.5B | -50.7B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | — | — | — | — | — | — | — | — |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | — | — | — | — | — | — | — | 20.7B | 10.1B | 36B | 9.4B | 22.9B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Net change in cash | — | — | — | — | — | — | — | 20.7B | 10.1B | 36B | 9.4B | 22.9B |
| Free cash flow | 49.2B | 64.7B | -9.6B | 4.7B | 261.6M | 70.9B | -58.5B | 20.7B | 10.1B | 36B | -117.5B | 22.9B |