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 26 | $0.28 | $0.13 | -53.6% | — | $696.6B | — |
| Q3 25 | $0.16 | $0.07 | -56.3% | — | $319.6B | — |
| Q4 24 | $0.03 | -$0.21 | -800.0% | — | — | — |
| Q3 24 | $0.04 | $0.26 | +550.0% | — | — | — |
| Q2 24 | $0.03 | $0.04 | +33.3% | — | — | — |
| Q1 24 | $0.01 | $1.97 | +19600.0% | — | $99.2M | — |
| Q4 23 | $0.01 | $1.97 | +19600.0% | — | — | — |
| Q3 23 | $0.03 | $0.1 | +233.3% | — | — | — |
| Q1 23 | — | $0.01 | — | — | $105.6B | — |
| Q4 22 | — | $0.1 | — | — | -$61.1B | — |
| Q3 22 | — | $0.22 | — | — | $48.3B | — |
| Q2 22 | — | $0.13 | — | — | $41.3B | — |
| Q1 22 | — | $0.3 | — | — | $35.1B | — |
| Q4 21 | — | $0.05 | — | — | $18.1B | — |
| Q3 21 | — | $0.18 | — | — | $13.3B | — |
| Q2 21 | — | -$0.31 | — | — | $20.1B | — |
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 | — | $2.5K | — | — | $1.1T | — |
| FY24 | — | $330.1 | — | — | $738.2B | — |
| FY23 | — | $984.1 | — | — | $313.6B | — |
| FY22 | — | $126.5 | — | — | $315.7B |
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 | $7B | $14.8B | $29.9B | $73.9B | $112B | $346.2B | $315.7B | $313.6B | $738.2B | $1.1T |
| YoY change | +165.4% | +110.5% | +101.5% | +147.3% | +51.6% | +209% | -8.81% | -0.69% | +135.4% | +48.7% |
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 | 7B | 14.8B | 29.9B | 73.9B | 112B | 346.2B | 315.7B | 313.6B | 738.2B | 1.1T |
| Cost of revenue | 5B | 8B | 13.6B | 39B | 49.4B | 179.3B | 166.1B | 210.2B | 446.5B | 704.5B |
| Gross profit | 2.1B | 6.8B | 16.3B | 34.9B | 62.6B | 166.9B | 149.7B | 103.4B | 291.6B | 392.9B |
| Gross margin | 29.3% | 46.1% | 54.5% | 47.3% | 55.9% | 48.2% | 47.4% | 33% | 39.5% | 35.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 672.7M | 1.3B | 1.9B | 3.4B | 5.8B | 20B | 18.1B | 24.8B | 63.7B | 80.6B |
| Operating expenses | 633.9M | 1.3B | 1.9B | 3.4B | 5.7B | 18.5B | 16.8B | 27.7B | 75.2B | 159.4B |
| Operating income | 1.2B | 5.2B | 13.4B | 29.1B | 53.9B | 139.4B | 127.8B | 66.2B | 203.2B | 212.2B |
| Operating margin | 17.2% | 35.1% | 44.8% | 39.3% | 48.1% | 40.3% | 40.5% | 21.1% | 27.5% | 19.3% |
| Non-operating income, net | 1.1B | 4B | 35.6B | -4.7B | -12.2B | -82.2B | -47.7B | 87B | -45.2B | 266.6B |
| Pretax income | 1.6B | 8.5B | 49.2B | 29.6B | 35.5B | 46.2B | 80.3B | 163.9B | 142.7B | 453B |
| Income tax | 1B | 1.7B | 13.8B | 11.8B | 15B | 50.2B | 20.9B | 17.9B | 81.5B | 100.2B |
| Net income | 1.4B | 8.1B | 36B | 17.8B | 20.5B | -3.9B | 59.4B | 146B | 61.3B | 352.8B |
| Net margin | 19.6% | 54.6% | 120.5% | 24.1% | 18.3% | -1.14% | 18.8% | 46.5% | 8.3% | 32.2% |
| EBITDA | 3.3B | 10.5B | 22.2B | 50.2B | 77.3B | 218.6B | 208.6B | 178.7B | 356.5B | 466.4B |
| EPS | 9.16 | 53.8 | 116.4 | 58.5 | 45.8 | -29.9 | 126.5 | 984.1 | 330.1 | 2.5K |
| Diluted EPS | 9.16 | 53.8 | 116.4 | 58.5 | 45.8 | -29.9 | 126.5 | 984.1 | 330.1 | 2.5K |
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 | — | — | 99.2M | — | — | — | — | — | 319.6B | 313.8B | 343.6B | 696.6B |
| Cost of revenue | 118B | 79.8M | 56.1M | 93.5M | 141.6B | 136.7B | 119B | 154.8B | 188B | 218.7B | 202.1B | 494.8B |
| Gross profit | — | — | 43.1M | — | — | — | — | — | 131.6B | 95.1B | 141.5B | 201.8B |
| Gross margin | — | — | 43.4% | — | — | — | — | — | 41.2% | 30.3% | 41.2% | 29% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | 8.2M | — | — | — | — | — | 18.2B | 27.3B | 21.9B | 36.5B |
| Operating expenses | — | — | 7.6M | — | — | — | — | — | 15.1B | 118.1B | 22.3B | 35.4B |
| Operating income | — | — | 33.6M | — | — | — | — | — | 110B | -29.3B | 109.6B | 166.3B |
| Operating margin | — | — | 33.9% | — | — | — | — | — | 34.4% | -9.35% | 31.9% | 23.9% |
| Non-operating income, net | — | — | 2.7M | — | — | — | — | — | 16.4B | 154.2B | 63.2B | 29.8B |
| Pretax income | — | — | 35.1M | — | — | — | — | — | 119.1B | 117.9B | 158.7B | 178.9B |
| Income tax | — | — | 13.9M | — | — | — | — | — | -20.9B | 91.7B | -37.4B | 42.6B |
| Net income | — | — | 21.2M | — | — | — | — | — | 140B | 26.2B | 196B | 136.4B |
| Net margin | — | — | 21.4% | — | — | — | — | — | 43.8% | 8.35% | 57.1% | 19.6% |
| EBITDA | — | — | 53.4M | — | — | — | — | — | 139.1B | 87.9B | 162.6B | 226.9B |
| EPS | 92.3 | 872.3 | 157.7 | 39.9 | 253.8 | -218.7 | — | 570 | 930.3 | — | 1.3K | 857.6 |
| Diluted EPS | 92.3 | 872.3 | 157.7 | 39.9 | 253.8 | -218.7 | — | 570 | 930.3 | — | 1.3K | 857.6 |
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 | — | — | 1.5T | 769B | 427.1B | 495.2B | 939.8B | — | — | 2.6B | 1.8B |
| Enterprise value | — | — | 1.5T | 808.7B | 480.5B | 538.1B | 978.6B | — | — | 157.7B | 564.8M |
| Shares outstanding | 158.3B | 159.2B | 158.2B | 158.2B | 158.2B | 158.2B | 158.2B | 175.7B | 150.3M | 146.6M | 146.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 40.4 | 43.2 | 20.9 | — | 15.8 | — | — | 0.01 | 6.16 |
| P/S | — | — | 48.7 | 10.4 | 3.81 | 1.43 | 2.98 | — | — | 0 | 0 |
| P/B | — | — | 28.7 | 9.55 | 3.35 | 2.01 | 1.15 | — | — | 0 | 0.94 |
| EV/EBITDA | — | — | 66.1 | 16.1 | 6.22 | 2.46 | 4.69 | — | — | 0.34 | 1.24 |
| EV/Sales | — | — | 49.1 | 10.9 | 4.29 | 1.55 | 3.1 | — | — | 0.14 | 0.51 |
| Earnings yield | — | — | 2.47% | 2.31% | 4.79% | — | 6.32% | — | — | 13.7K% | 16.2% |
| FCF yield | — | — | -0.47% | -1.48% | 5.04% | 25.3% | 17.3% | — | — | 4.5K% | -1.52% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.12 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.3% | 46.1% | 54.5% | 47.3% | 55.9% | 48.2% | 47.4% | 33% | 39.5% | 35.8% | 29% |
| Operating margin | 17.2% | 35.1% | 44.8% | 39.3% | 48.1% | 40.3% | 40.5% | 21.1% | 27.5% | 19.3% | 24.8% |
| Net margin | 19.6% | 54.6% | 120.5% | 24.1% | 18.3% | -1.14% | 18.8% | 46.5% | 8.3% | 32.2% | 28.8% |
| ROE | 26.7% | 47.5% | 71.1% | 22.1% | 16% | -1.59% | 7.3% | 17% | 3.29% | 13.5% | 19% |
| ROA | 10.8% | 23.6% | 40.9% | 11% | 8.56% | -1% | 4.99% | 10.4% | 2.3% | 9.61% | 7.21% |
| ROIC | 6.3% | 18.8% | 15.9% | 14.5% | 17.2% | 0% | 11.1% | 5.42% | 4.36% | 5.96% | 8.09% |
| Return on tangible assets | 11.3% | 26.7% | 44.3% | 12.5% | 9.35% | -1.07% | 5.21% | 10.6% | 2.36% | 9.83% | 12.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1 | 1.03 | 1.2 | 1.47 | 1.31 | 2.75 | 2.47 | 1.98 | 1.48 | 1.77 | 1.28 |
| Quick ratio | 0.97 | 1.01 | 1.18 | 1.43 | 1.28 | 2.66 | 2.25 | 1.87 | 1.33 | 1.67 | 1.19 |
| Debt / equity | 0.7 | 0.42 | 0.26 | 0.65 | 0.59 | 0.33 | 0.24 | 0.39 | 0.2 | 0.19 | 0.33 |
| Debt / assets | 0.28 | 0.21 | 0.15 | 0.32 | 0.31 | 0.21 | 0.17 | 0.24 | 0.14 | 0.13 | 0.21 |
| Net debt / EBITDA | 0.55 | 0.5 | 0.45 | 0.79 | 0.69 | 0.2 | 0.19 | 1.3 | 0.38 | 0.33 | 1.23 |
| Interest coverage | 2.51 | 6 | 16.9 | 5.49 | 4.01 | 2.62 | 5.09 | 7.43 | 3.48 | 9.9 | 9.46 |
| Effective tax rate | 63.8% | 19.5% | 28.1% | 39.9% | 42.4% | 100% | 26% | 10.9% | 57.1% | 22.1% | 13.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.04 | 0.09 | 0.19 | 0.47 | 0.71 | 2.19 | 2 | 1.78 | 4.9K | 7.5K | 11.3K |
| EPS (basic) | 9.16 | 53.8 | 116.4 | 58.5 | 45.8 | -29.9 | 126.5 | 984.1 | 330.1 | 2.5K | 2.5K |
| EPS (diluted) | 9.16 | 53.8 | 116.4 | 58.5 | 45.8 | -29.9 | 126.5 | 984.1 | 330.1 | 2.5K | 1.96 |
| Book value per share | 0.03 | 0.11 | 0.32 | 0.51 | 0.81 | 1.56 | 5.14 | 4.87 | 12.4K | 17.8K | 12.9 |
| FCF per share | -0.01 | -0.02 | -0.04 | -0.07 | 0.14 | 0.79 | 1.03 | 0.66 | 770.2 | 789.6 | 408 |
| Cash per share | 0.01 | 0.01 | 0.02 | 0.08 | 0.14 | 0.25 | 1 | 0.59 | 1.6K | 2.3K | 1.8K |
| Capex per share | 0.03 | 0.06 | 0.08 | 0.23 | 0.22 | 0.07 | 0.07 | 0.06 | 941 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 60.8% | 59.5% | 44.4% | 48.7% | 31.4% | 3.03% | 3.26% | 3.14% | 19.2% | — | — |
| Capex / operating cash flow | 73.7% | 102.6% | 30.5% | 69.1% | 44.7% | 6.68% | 4.69% | 2.74% | 49.2% | — | — |
| Payout ratio | 186.1% | 35.9% | 8.25% | 13.1% | 0.92% | -18.2% | 18.8% | 15% | 27.2% | 0.29% | 0% |
| Dividend yield | — | — | 0.2% | 0.3% | 0.04% | 0.14% | 1.19% | — | — | 39.4% | 11.6% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Nov 29, 2024 | $0.35 |
| Jan 12, 2024 | $0.0661 |
| Dec 29, 2023 | $0.1277 |
| Dec 21, 2023 | $0.345 |
| Nov 16, 2023 | $0.339 |
| Dec 30, 2022 | $0.1649 |
| Nov 29, 2019 | $0.1186 |
| May 7, 2018 | $0.281 |
| — |
| FY21 | — | -$29.9 | — | — | $346.2B | — |
| FY20 | — | $45.8 | — | — | $112B | — |
| FY19 | — | $58.5 | — | — | $73.9B | — |
| FY18 | — | $116.4 | — | — | $29.9B | — |
| FY17 | — | $53.8 | — | — | $14.8B | — |
| FY16 | — | $9.16 | — | — | $7B | — |
| 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 | — | — | $99.2M | — | — | — | — | — | $319.6B | $313.8B | $343.6B | $696.6B |
| YoY change | — | — | -99.9% | — | — | — | — | — | — | — | — | — |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.8B | 1.8B | 3.4B | 12.5B | 21.7B | 39.2B | 158.8B | 103.3B | 244B | 337.9B |
| Receivables | 2.1B | 5.6B | 16.1B | 19.8B | 23.3B | 35B | 109.7B | 151.3B | 206.9B | 295.5B |
| Inventory | 138M | 194.6M | 339.8M | 895.3M | 1.2B | 2.8B | 28.9B | 15.7B | 57B | 41.6B |
| Total current assets | 4.3B | 9.1B | 20.8B | 36.1B | 56.1B | 90.9B | 327.1B | 292.5B | 554.3B | 722.4B |
| Property, plant & equipment | -1.8B | -8.9B | -13.8B | -2.7B | -24.9B | -114.1B | -410.2B | -338.3B | -836.3B | -1.5T |
| Goodwill & intangibles | 473.1M | 4B | 6.9B | 19.2B | 20.4B | 23.5B | 48.4B | 31.9B | 61.4B | 80.9B |
| Total assets | 12.7B | 34.3B | 88.1B | 161.7B | 239.1B | 391.5B | 1.2T | 1.4T | 2.7T | 3.7T |
| Accounts payable | 652.3M | 1.5B | 2.6B | 7.6B | 3.6B | 5.2B | 23B | 49.5B | 94.5B | 124.2B |
| Short-term debt | 2.3B | 3.3B | 3.8B | 10.9B | 29.9B | 12.3B | 56.6B | 48.8B | 150.8B | 144.1B |
| Total current liabilities | 4.3B | 8.9B | 17.3B | 24.6B | 42.9B | 33.1B | 132.4B | 147.9B | 374.7B | 407.5B |
| Long-term debt | 1.3B | 3.7B | 9.5B | 41.4B | 45.1B | 69.8B | 140.9B | 286.4B | 230B | 348.9B |
| Total liabilities | 7.6B | 17.3B | 37.4B | 81.2B | 111.5B | 144.5B | 375.5B | 546.7B | 798.9B | 1.1T |
| Shareholders' equity | 5.2B | 17B | 50.7B | 80.5B | 127.6B | 247B | 813.9B | 856.6B | 1.9T | 2.6T |
| Total debt | 3.6B | 7.1B | 13.3B | 52.3B | 75.1B | 82.1B | 197.5B | 335.2B | 380.8B | 493B |
| Net debt | 3.6B | 6.9B | 13B | 50.3B | 74.7B | 81.5B | 168.7B | 321.7B | 376.9B | 455.3B |
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 | Q3 23 | Q4 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 | — | — | 70M | — | — | — | — | — | 399.2B | 337.9B | 205.1B | 264.4B |
| Receivables | 83B | 253.8M | 177.5M | 146M | 193.1B | 272.2B | 246.1B | 262B | 302.2B | 295.5B | 370.2B | 694.4B |
| Inventory | — | — | 19.6M | — | — | — | — | — | 65.4B | 41.6B | 48.1B | 74B |
| Total current assets | — | — | 286.7M | — | — | — | — | — | 953.1B | 722.4B | 685.7B | 1.1T |
| Property, plant & equipment | — | — | -397.8M | — | — | — | — | — | -1T | -1.5T | -1.4T | -388.2B |
| Goodwill & intangibles | — | — | 36M | — | — | — | — | — | 71.8B | 80.9B | 746.7B | 956.8B |
| Total assets | — | — | 1.5B | — | — | — | — | — | 3.7T | 3.7T | 4T | 4.9T |
| Accounts payable | — | — | 41.9M | — | — | — | — | — | 269.7B | 124.2B | 113.4B | 296.9B |
| Short-term debt | — | — | 58.1M | — | — | — | — | — | 280.1B | 144.1B | 418.3B | 322.5B |
| Total current liabilities | — | — | 143M | — | — | — | — | — | 679B | 407.5B | 682.1B | 891.8B |
| Long-term debt | — | — | 227.2M | — | — | — | — | — | 337.7B | 348.9B | 326.8B | 702.4B |
| Total liabilities | — | — | 493.3M | — | — | — | — | — | 1.2T | 1.1T | 1.3T | 1.9T |
| Shareholders' equity | — | — | 1B | — | — | — | — | — | 2.4T | 2.6T | 2.7T | 3.1T |
| Total debt | — | — | 285.3M | — | — | — | — | — | 617.8B | 493B | 745.1B | 1T |
| Net debt | — | — | 281.3M | — | — | — | — | — | 550.9B | 455.3B | 718.8B | 1T |
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 | 2.8B | 10.4B | 49.9B | 29.6B | 35.5B | 46.2B | 80.3B | 163.9B | 142.7B | 453B |
| Depreciation & amortization | 1.4B | 2.5B | 3.1B | 7B | 17.5B | 65B | 60.6B | 70.2B | 113.8B | 163B |
| Stock-based compensation | 0 | 0 | 28M | 99.8M | 4.9M | 0 | 0 | — | — | — |
| Change in working capital | 4.4B | -1.8B | 14.6B | 27.3B | 19.6B | -25.7B | 30.3B | -8.5B | 62.2B | 16.1B |
| Operating cash flow | 5.8B | 8.6B | 43.4B | 52B | 78.8B | 156.8B | 219.4B | 359.5B | 287.7B | 411.2B |
| Capital expenditure | -4.3B | -8.8B | -13.3B | -36B | -35.2B | -10.5B | -10.3B | -9.8B | -141.4B | — |
| Investing cash flow | -4.2B | -8.8B | -13.3B | -58.9B | -51.2B | -42.9B | -98.2B | -70.3B | -173.1B | -7.9B |
| Dividends paid | -2.6B | -2.9B | -3B | -2.3B | -188.1M | -714.5M | -11.2B | -21.9B | -16.7B | -1B |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -496.8M | -416.5M | 2.4B | 39.3B | -552.3M | -90.8B | -31.8B | -56.1B | -69.9B | -124.8B |
| Net change in cash | 1.1B | -642.8M | 32.6B | 32.5B | 27B | 23.2B | 89.4B | 233.1B | 44.7B | 278.5B |
| Free cash flow | -1.2B | -3.2B | -6.8B | -11.4B | 21.5B | 125.3B | 162.8B | 115.8B | 115.7B | 115.8B |
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 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 36.4B | 139.3B | 35.1M | 30M | 30.5M | -17.9B | 113.6B | 90.4B | 131.2B | 117.9B | 158.7B | 178.9B |
| Depreciation & amortization | 41.3B | 37.9B | 17.6M | 20.5M | 7.8M | 33.8B | 27.4B | 33.5B | 29B | 73.1B | 50.4B | 60.5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 28.4B | -23.7B | -50.4M | 74.2M | -3.4M | 24B | -30.6B | 4.2B | -352.9M | 42.8B | -46.1B | -42B |
| Operating cash flow | 175B | 292.2B | 23.8M | 73.3M | 65M | 20.8B | 85.5B | 99.5B | 71.7B | 193B | 39.1B | 106.1B |
| Capital expenditure | -3.9B | -4.8B | -18.3M | -15.2M | -10.9M | -65.5B | -46.8B | — | — | — | — | — |
| Investing cash flow | -11.2B | -42.9B | -18.3M | -15.2M | -10.9M | -49.8B | -46.8B | -5.2B | -1B | 76.2B | -338.6B | -119.1B |
| Dividends paid | -496.8M | -20.4B | -7.9M | -1.5M | 2.4M | -2.9B | 0 | -883.6M | -52.7M | -73.6M | 0 | 0 |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 7.5B | -35B | 16.7M | -36M | 8.8M | -24.5B | 12.6B | -21.4B | 80B | -172.3B | 261.1B | 181.6B |
| Net change in cash | 171.3B | 214.3B | 22.2M | 22.1M | 62.9M | -53.5B | 51.3B | 72.9B | 150.7B | 96.9B | -38.4B | 168.6B |
| Free cash flow | 82.9B | 61B | -30.7M | 42.6M | 57.4M | 13.7B | 238M | 32.5B | 719.1M | 82.4B | -32B | 10.1B |