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 | $4.92 | $7.04 | +43.1% | — | $47B | — |
| Q1 27 | $2.96 | $4.86 | +64.2% | — | $43.8B | — |
| Q4 26 | $3.51 | $3.89 | +10.8% | — | $33.4B | — |
| Q3 26 | $1.94 | $2.13 | +9.8% | — | $27B | — |
| Q2 26 | $2.29 | $2.32 | +1.3% | — | $29.8B | — |
| Q1 26 | $1.69 | $1.55 | -8.3% | — | $23.4B | — |
| Q4 25 | $2.52 | $2.68 | +6.3% | — | $23.9B | — |
| Q3 25 | $2.06 | $2.15 | +4.4% | — | $24.4B | — |
| Q2 25 | $1.71 | $1.89 | +10.5% | — | $25B | — |
| Q1 25 | $1.29 | $1.27 | -1.6% | — | $22.2B | — |
| Q4 24 | $1.72 | $2.2 | +27.9% | — | $22.3B | — |
| Q3 24 | $1.47 | $1.88 | +27.9% | — | $22.3B | — |
| Q2 24 | $1.14 | $1.74 | +52.6% | — | $22.9B | — |
| Q1 24 | $0.85 | $1.31 | +54.1% | — | $20.9B | — |
| Q4 23 | $1.63 | $1.8 | +10.4% | — | $25B | — |
| Q3 23 | $1.6 | $2.3 | +43.7% | — | $24.7B | — |
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 | — | $8.79 | — | — | $113.5B | — |
| FY25 | — | $6.6 | — | — | $95.6B | — |
| FY24 | — | $4.55 | — | — | $88.4B | — |
| FY23 | — | $3.24 | — | — | $102.3B |
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 | $62.2B | $79B | $90.6B | $84.8B | $86.7B | $101.2B | $102.3B | $88.4B | $95.6B | $113.5B |
| YoY change | +22.1% | +27.1% | +14.7% | -6.41% | +2.19% | +16.8% | +1.09% | -13.6% | +8.08% | +18.8% |
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 | 62.2B | 79B | 90.6B | 84.8B | 86.7B | 101.2B | 102.3B | 88.4B | 95.6B | 113.5B |
| Cost of revenue | 48.5B | 58.5B | 65.6B | 64.2B | 66.5B | 79.3B | 79.6B | 67.6B | 74.3B | 90.8B |
| Gross profit | 13.6B | 20.5B | 25.1B | 20.6B | 20.1B | 21.9B | 22.7B | 20.9B | 21.3B | 22.7B |
| Gross margin | 22% | 26% | 27.6% | 24.3% | 23.2% | 21.6% | 22.2% | 23.6% | 22.2% | 20% |
| Research & development | 2.6B | 4.4B | 4.6B | 2.5B | 2.5B | 2.6B | 2.8B | 2.8B | 3.1B | 3.1B |
| Selling, general & administrative | 13.4B | 18.6B | 20.6B | 15.8B | 14B | 14.7B | 14.1B | 12.9B | 12B | 11.1B |
| Operating expenses | 16B | 23B | 25.2B | 18.3B | 16.5B | 17.2B | 16.9B | 15.7B | 15B | 14.3B |
| Operating income | -2.4B | -2.4B | -191M | 2.4B | 3.7B | 4.7B | 5.8B | 5.2B | 6.2B | 8.4B |
| Operating margin | -3.84% | -3.06% | -0.21% | 2.79% | 4.25% | 4.6% | 5.64% | 5.89% | 6.53% | 7.44% |
| Non-operating income, net | -410M | -41M | 136M | -120M | 565M | 2.7B | -1.4B | -84M | 65M | 98M |
| Pretax income | -4.5B | -4.8B | -2.4B | -51M | 2.3B | 5.9B | 3.2B | 3.9B | 5B | 7.3B |
| Income tax | -1.4B | -1.8B | -180M | -572M | 101M | 981M | 803M | 692M | 472M | 1.3B |
| Net income | -1.2B | -2.9B | -2.2B | 5.5B | 3.5B | 5.7B | 2.4B | 3.2B | 4.6B | 5.9B |
| Net margin | -1.86% | -3.7% | -2.41% | 6.52% | 4.04% | 5.64% | 2.37% | 3.61% | 4.79% | 5.23% |
| EBITDA | 2.6B | 6.4B | 7.9B | 8.6B | 9.2B | 9.3B | 9B | 8.8B | 9.5B | 11.8B |
| EPS | -1.62 | -3.97 | -6.02 | 6.38 | 4.37 | 7.02 | 3.24 | 4.55 | 6.6 | 8.79 |
| Diluted EPS | -1.62 | -3.97 | -6.04 | 6.03 | 4.22 | 7.02 | 3.24 | 4.55 | 6.38 | 8.68 |
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 | 22.3B | 22.3B | 22.2B | 25B | 24.4B | 23.9B | 23.4B | 29.8B | 27B | 33.4B | 43.8B | 47B |
| Cost of revenue | 17.1B | 17B | 17.4B | 19.7B | 19.1B | 18.1B | 18.4B | 24.3B | 21.4B | 26.6B | 36.1B | 37.1B |
| Gross profit | 5.1B | 5.3B | 4.8B | 5.3B | 5.3B | 5.8B | 4.9B | 5.4B | 5.6B | 6.7B | 7.8B | 9.8B |
| Gross margin | 23.1% | 23.8% | 21.6% | 21.2% | 21.8% | 24.3% | 21.1% | 18.3% | 20.7% | 20.2% | 17.8% | 20.9% |
| Research & development | 692M | 716M | 763M | 780M | 745M | 773M | 808M | 785M | 752M | 797M | 983M | 1.1B |
| Selling, general & administrative | 3B | 3.1B | 3.1B | 3.2B | 2.9B | 2.7B | 3B | 2.9B | 2.7B | 2.8B | 3B | 3.2B |
| Operating expenses | 3.7B | 3.8B | 3.9B | 4B | 3.6B | 3.5B | 3.8B | 3.7B | 3.4B | 3.6B | 4B | 4.4B |
| Operating income | 1.5B | 1.5B | 920M | 1.3B | 1.7B | 2.3B | 1.2B | 1.8B | 2.2B | 3.1B | 3.8B | 5.5B |
| Operating margin | 6.68% | 6.68% | 4.14% | 5.36% | 6.85% | 9.64% | 4.98% | 5.95% | 8.03% | 9.42% | 8.58% | 11.6% |
| Non-operating income, net | -22M | 78M | -68M | -8M | 17M | 124M | 248M | -11M | 87M | -31M | 508M | -87M |
| Pretax income | 1.2B | 1.3B | 547M | 989M | 1.4B | 2.1B | 1.1B | 1.4B | 1.9B | 2.8B | 3.9B | 5.1B |
| Income tax | 176M | 130M | -408M | 148M | 265M | 467M | 118M | 276M | 393M | 540M | 510M | 998M |
| Net income | 1B | 1.2B | 955M | 841M | 1.1B | 1.7B | 965M | 1.2B | 1.5B | 2.3B | 3.4B | 4.1B |
| Net margin | 4.51% | 5.19% | 4.29% | 3.36% | 4.63% | 6.91% | 4.13% | 3.91% | 5.73% | 6.77% | 7.84% | 8.8% |
| EBITDA | 2.4B | 2.4B | 1.8B | 2.2B | 2.5B | 3.1B | 1.9B | 2.6B | 3B | 4B | 4.6B | 6.3B |
| EPS | 1.39 | 1.64 | 1.36 | 1.19 | 1.61 | 2.2 | 1.41 | 1.72 | 2.31 | 3.47 | 5.3 | 6.41 |
| Diluted EPS | 1.36 | 1.64 | 1.32 | 1.17 | 1.58 | 2.15 | 1.37 | 1.7 | 2.28 | 3.37 | 5.24 | 6.34 |
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 | 12.7B | 14.5B | 17.7B | 17.9B | 27.5B | 43.3B | 29.8B | 58.5B | 72.1B | 77.2B | 345.5B |
| Enterprise value | 50.6B | 50.2B | 61.6B | 62.4B | 57.2B | 60.8B | 50.8B | 77.2B | 93.1B | 97.2B | 381.6B |
| Shares outstanding | 718.4M | 718.4M | 719M | 724M | 744M | 762M | 734M | 706.3M | 696.1M | 675M | 675M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 3.24 | 7.84 | 7.59 | 12.3 | 18.3 | 15.8 | 13 | 31.7 |
| P/S | 0.2 | 0.18 | 0.2 | 0.21 | 0.32 | 0.43 | 0.29 | 0.66 | 0.75 | 0.68 | 2.29 |
| P/B | 0.66 | 0.81 | 69.7 | 4.73 | 3.43 | -27.4 | -9.86 | -25.4 | -52 | -31.3 | -245.7 |
| EV/EBITDA | 19.1 | 7.81 | 7.82 | 7.25 | 6.2 | 6.55 | 5.63 | 8.75 | 9.77 | 8.27 | 21.5 |
| EV/Sales | 0.81 | 0.64 | 0.68 | 0.74 | 0.66 | 0.6 | 0.5 | 0.87 | 0.97 | 0.86 | 2.52 |
| Earnings yield | — | — | — | 30.9% | 12.8% | 13.2% | 8.12% | 5.46% | 6.35% | 7.68% | 3.16% |
| FCF yield | 11.5% | 36.4% | 31% | 37.5% | 33.9% | 17.4% | 1.88% | 10.1% | 2.59% | 11.1% | 1.75% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.12 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22% | 26% | 27.6% | 24.3% | 23.2% | 21.6% | 22.2% | 23.6% | 22.2% | 20% | 20.9% |
| Operating margin | -3.84% | -3.06% | -0.21% | 2.79% | 4.25% | 4.6% | 5.64% | 5.89% | 6.53% | 7.44% | 12% |
| Net margin | -1.86% | -3.7% | -2.41% | 6.52% | 4.04% | 5.64% | 2.37% | 3.61% | 4.79% | 5.23% | 7.52% |
| ROE | -6.02% | -16.4% | -858.7% | 146.1% | 43.7% | -361.2% | -80.1% | -138.4% | -329.9% | -240.3% | -240.3% |
| ROA | -0.98% | -2.36% | -1.95% | 4.65% | 2.84% | 6.15% | 2.7% | 3.89% | 5.74% | 5.86% | 8.64% |
| ROIC | -4.18% | -4.51% | -0.43% | 4.9% | 9.34% | 24.5% | 24.1% | 26.2% | 28.9% | 39.4% | 55.8% |
| Return on tangible assets | 3.9% | 24% | 16.9% | -752.2% | 5.38% | 14.9% | 6.49% | 10.2% | 14.5% | 11.2% | 14.3% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.81 | 0.88 | 0.8 | 0.7 | 0.8 | 0.8 | 0.82 | 0.74 | 0.78 | 0.91 | 0.96 |
| Quick ratio | 0.74 | 0.82 | 0.72 | 0.64 | 0.74 | 0.7 | 0.73 | 0.67 | 0.63 | 0.75 | 0.71 |
| Debt / equity | 2.57 | 2.9 | 210.7 | 14.2 | 4.89 | -17.1 | -9.78 | -11.3 | -17.7 | -12.8 | -0.25 |
| Debt / assets | 0.42 | 0.42 | 0.48 | 0.45 | 0.32 | 0.29 | 0.33 | 0.32 | 0.31 | 0.31 | 0.27 |
| Net debt / EBITDA | 14.3 | 5.56 | 5.57 | 5.17 | 3.22 | 1.88 | 2.32 | 2.11 | 2.2 | 1.7 | 1.28 |
| Interest coverage | -1.5 | -0.89 | 0.1 | 0.98 | 2.14 | 4.84 | 3.52 | 3.52 | 4.57 | 5.66 | 5.66 |
| Effective tax rate | 0% | 0% | 0% | 0% | 4.31% | 16.6% | 24.9% | 17.8% | 9.35% | 18.3% | 17.7% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 86.5 | 110 | 126 | 117.1 | 116.5 | 132.8 | 139.4 | 125.2 | 137.3 | 168.2 | 230.5 |
| EPS (basic) | -1.62 | -3.97 | -6.02 | 6.38 | 4.37 | 7.02 | 3.24 | 4.55 | 6.6 | 8.79 | 8.79 |
| EPS (diluted) | -1.62 | -3.97 | -6.04 | 6.03 | 4.22 | 7.02 | 3.24 | 4.55 | 6.38 | 8.68 | 17.2 |
| Book value per share | 26.8 | 24.9 | 0.35 | 5.23 | 10.8 | -2.07 | -4.12 | -3.27 | -1.99 | -3.66 | -2.23 |
| FCF per share | 2.03 | 7.32 | 7.64 | 9.27 | 12.5 | 9.86 | 0.77 | 8.38 | 2.68 | 12.7 | 13.1 |
| Cash per share | 15.9 | 22.5 | 13.5 | 12.8 | 12.8 | 12.4 | 11.7 | 10.4 | 5.22 | 17.1 | 18.2 |
| Capex per share | 0.03 | 0 | 0.01 | — | — | — | — | — | — | 3.9 | 5.51 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.04% | 0% | 0.01% | — | — | — | — | — | — | 2.32% | 2.38% |
| Capex / operating cash flow | 0.64% | 0% | 0.15% | — | — | — | — | — | — | 23.5% | 29.6% |
| Payout ratio | 0% | 0% | -97.8% | 0% | 0% | 0% | 39.8% | 33.6% | 27.9% | 24.6% | 13.4% |
| Dividend yield | 0% | 0% | 12.1% | 0% | 0% | 0% | 3.23% | 1.83% | 1.77% | 1.89% | 0.46% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 21, 2026 | $0.63 |
| Apr 21, 2026 | $0.63 |
| Jan 20, 2026 | $0.525 |
| Oct 21, 2025 | $0.525 |
| Jul 22, 2025 | $0.525 |
| Apr 22, 2025 | $0.525 |
| Jan 22, 2025 | $0.445 |
| Oct 22, 2024 | $0.445 |
| Date | Ratio |
|---|
| — |
| FY22 | — | $7.02 | — | — | $101.2B | — |
| FY21 | — | $4.37 | — | — | $86.7B | — |
| FY20 | — | $6.38 | — | — | $84.8B | — |
| FY19 | — | -$6.02 | — | — | $90.6B | — |
| FY18 | — | -$3.97 | — | — | $79B | — |
| FY17 | — | -$1.62 | — | — | $62.2B | — |
| 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 | $22.3B | $22.3B | $22.2B | $25B | $24.4B | $23.9B | $23.4B | $29.8B | $27B | $33.4B | $43.8B | $47B |
| YoY change | -9.99% | -10.9% | +6.32% | +9.12% | +9.51% | +7.23% | +5.1% | +19% | +10.8% | +39.5% | +87.5% | +57.7% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 11.4B | 16.1B | 9.7B | 9.3B | 9.5B | 9.5B | 8.6B | 7.4B | 3.6B | 11.5B |
| Receivables | 9.4B | 11.7B | 12.4B | 12.5B | 10.7B | 12.9B | 12.5B | 9.3B | 10.3B | 17.6B |
| Inventory | 2.5B | 2.7B | 3.6B | 3.3B | 3.4B | 5.9B | 4.8B | 3.6B | 6.7B | 10.4B |
| Total current assets | 30.8B | 40.3B | 36.1B | 36.9B | 43.6B | 45B | 42.4B | 35.9B | 36.2B | 57.6B |
| Property, plant & equipment | 10B | 9.7B | 9.8B | 12.5B | 11.7B | 5.4B | 6.2B | 6.4B | 6.3B | 6.7B |
| Goodwill & intangibles | 147.9B | 136.4B | 124.7B | 119.6B | 58.3B | 54.5B | 52.3B | 50.8B | 48.2B | 48.2B |
| Total assets | 118.2B | 124.2B | 111.8B | 118.9B | 123.4B | 92.7B | 89.6B | 82.1B | 79.7B | 101.3B |
| Accounts payable | 14.4B | 18.3B | 19.2B | 20.1B | 21.6B | 27.1B | 18.6B | 19.4B | 20.8B | 33.6B |
| Short-term debt | 6.3B | 7.9B | 4.3B | 8.2B | 6.4B | 5.8B | 6.6B | 7B | 5.2B | 8B |
| Total current liabilities | 38.1B | 45.8B | 45B | 52.5B | 54.1B | 56.2B | 51.7B | 48.5B | 46.5B | 63.3B |
| Long-term debt | 43.1B | 44B | 49.2B | 45.7B | 32.9B | 21.1B | 23B | 19B | 19.4B | 23.5B |
| Total liabilities | 99B | 106.3B | 111.6B | 115.1B | 115.4B | 94.3B | 92.6B | 84.4B | 81.1B | 103.8B |
| Shareholders' equity | 19.2B | 17.9B | 254M | 3.8B | 8B | -1.6B | -3B | -2.3B | -1.4B | -2.5B |
| Total debt | 49.4B | 51.9B | 53.5B | 53.8B | 39.2B | 27B | 29.6B | 26B | 24.6B | 31.5B |
| Net debt | 39.9B | 37.9B | 43.8B | 44.5B | 29.7B | 17.5B | 21B | 18.6B | 20.9B | 20B |
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 | 8.3B | 7.4B | 5.8B | 4.5B | 5.2B | 3.6B | 7.7B | 8.1B | 9.6B | 11.5B | 11.6B | 11.6B |
| Receivables | 9.7B | 9.3B | 8.6B | 11.4B | 11.2B | 10.3B | 9.8B | 15B | 11.7B | 17.6B | 25.9B | 22.9B |
| Inventory | 3.4B | 3.6B | 4.8B | 6B | 6.7B | 6.7B | 7.4B | 7.2B | 6.9B | 10.4B | 15.1B | 21.3B |
| Total current assets | 37B | 35.9B | 34.6B | 37.5B | 38B | 36.2B | 42.9B | 45.5B | 43.1B | 57.6B | 70.6B | 80.5B |
| Property, plant & equipment | 6.9B | 6.4B | 6.2B | 6.3B | 6.3B | 6.3B | 6.4B | 6.5B | 6.5B | 6.7B | 6.9B | 7.4B |
| Goodwill & intangibles | 51B | 50.8B | 50.4B | 50.1B | 48.8B | 48.2B | 48.4B | 48.2B | 48B | 48.2B | 47.9B | 47.6B |
| Total assets | 83.3B | 82.1B | 80.2B | 82.7B | 82B | 79.7B | 86.9B | 89.2B | 87.5B | 101.3B | 114.9B | 127.4B |
| Accounts payable | 19.5B | 19.4B | 20.6B | 24.1B | 23.4B | 20.8B | 25.3B | 27.5B | 23.8B | 33.6B | 45.3B | 49.7B |
| Short-term debt | 6.7B | 7B | 6.1B | 6.7B | 5.6B | 5.2B | 4.8B | 7.2B | 7.4B | 8B | 7.5B | 8.5B |
| Total current liabilities | 48.9B | 48.5B | 47.7B | 52B | 49.5B | 46.5B | 50.4B | 54.9B | 50.5B | 63.3B | 74.6B | 83.7B |
| Long-term debt | 20.7B | 19B | 19.4B | 17.8B | 19.4B | 19.4B | 23.9B | 21.5B | 23.8B | 23.5B | 23.6B | 26B |
| Total liabilities | 85.8B | 84.4B | 82.9B | 85.5B | 84.1B | 81.1B | 89.9B | 91.9B | 90.1B | 103.8B | 116.3B | 128.8B |
| Shareholders' equity | -2.6B | -2.3B | -2.7B | -2.8B | -2.2B | -1.4B | -3B | -2.8B | -2.6B | -2.5B | -1.4B | -1.4B |
| Total debt | 27.5B | 26B | 25.5B | 24.5B | 25B | 24.6B | 28.8B | 28.7B | 31.2B | 31.5B | 31.2B | 34.5B |
| Net debt | 19.2B | 18.6B | 19.6B | 20B | 19.8B | 20.9B | 21.1B | 20.5B | 21.7B | 20B | 19.6B | 22.9B |
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 | -1.2B | -2.9B | -2.2B | 5.5B | 3.5B | 5.7B | 2.4B | 3.2B | 4.6B | 5.9B |
| Depreciation & amortization | 4.9B | 8.6B | 7.7B | 6.1B | 5.4B | 4.6B | 3.2B | 3.3B | 3.1B | 3B |
| Stock-based compensation | 398M | 835M | 918M | 1.3B | 1.6B | 1.6B | 931M | 878M | 785M | 723M |
| Change in working capital | 1.2B | 1.6B | 549M | 323M | 1.4B | 1.9B | -3.2B | 782M | -4.2B | 843M |
| Operating cash flow | 3.8B | 6.1B | 6.5B | 7.9B | 11.4B | 10.3B | 3.6B | 8.7B | 4.5B | 11.2B |
| Capital expenditure | 24M | 0 | 10M | — | — | — | — | — | — | -2.6B |
| Investing cash flow | -30.3B | -1.3B | 4.9B | -2.1B | 1.6B | 4.1B | -21M | -27M | 437M | -2.1B |
| Dividends paid | 0 | 0 | -2.1B | 0 | 0 | 0 | -964M | -1.1B | -1.3B | -1.5B |
| Share repurchases | -1.4B | -1.8B | -14.5B | -3.6B | -1.6B | -1.8B | -3.3B | -2.5B | -3.2B | -6.4B |
| Financing cash flow | 31.8B | 403M | -14.3B | -4.6B | -6B | -16.6B | -1.6B | -7.1B | -5.8B | -1.5B |
| Net change in cash | 5.2B | 5.2B | -3B | 1.1B | 7.1B | -2.2B | 1.9B | 1.6B | -857M | 7.7B |
| Free cash flow | 1.5B | 5.3B | 5.5B | 6.7B | 9.3B | 7.5B | 562M | 5.9B | 1.9B | 8.6B |
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 | 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 | 1B | 1.2B | 955M | 804M | 1B | 1.7B | 965M | 1.2B | 1.5B | 2.3B | 3.4B | 4.1B |
| Depreciation & amortization | 822M | 841M | 800M | 784M | 765M | 774M | 738M | 762M | 756M | 773M | 758M | 754M |
| Stock-based compensation | 227M | 203M | 210M | 191M | 198M | 186M | 190M | 179M | 165M | 189M | 189M | 184M |
| Change in working capital | 108M | -910M | -819M | -655M | -545M | -2.1B | 985M | 94M | -1.5B | 1.2B | 38M | -2.8B |
| Operating cash flow | 2.2B | 1.5B | 1B | 1.3B | 1.6B | 585M | 2.8B | 2.5B | 1.2B | 4.7B | 4.1B | 2.2B |
| Capital expenditure | — | — | — | — | — | — | — | -675M | -669M | -721M | -963M | -1.2B |
| Investing cash flow | 6M | 58M | 140M | 125M | 115M | 57M | 480M | -655M | -617M | -695M | -1.1B | -1.3B |
| Dividends paid | -266M | -261M | -336M | -316M | -312M | -311M | -396M | -366M | -351M | -346M | -464M | -405M |
| Share repurchases | -744M | -896M | -1.2B | -739M | -454M | -751M | -2.3B | -945M | -1.3B | -1.9B | -2.2B | -3.8B |
| Financing cash flow | -1.4B | -1.8B | -2.1B | -2B | -315M | -1.4B | 1.2B | -1.5B | 856M | -2.1B | -3B | -882M |
| Net change in cash | 712M | -228M | -894M | -567M | 1.4B | -749M | 4.5B | 422M | 1.4B | 1.9B | 60M | 6M |
| Free cash flow | 1.4B | 806M | 447M | 658M | 914M | -150M | 2.2B | 1.9B | 503M | 4B | 3.1B | 986M |
| Nov 2, 2021 | 1973:1000 |
| Dec 28, 2018 | 1806:1000 |