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 | $0.49 | $0.93 | +89.8% | — | — | — |
| Q1 26 | $0.34 | $0.37 | +8.8% | — | $28.6T | — |
| Q4 25 | $0.3 | $0.2 | -33.3% | — | $28.8T | — |
| Q3 25 | $0.36 | $0.33 | -8.3% | — | $29.8T | — |
| Q2 25 | $0.35 | $0.22 | -37.1% | — | $29.7T | — |
| Q1 25 | $0.32 | $0.36 | +12.5% | — | $31.4T | — |
| Q4 24 | $0.31 | $0.44 | +41.9% | — | $34.8T | — |
| Q3 24 | $0.47 | $0.4 | -14.9% | — | $9.3B | — |
| Q2 24 | $0.49 | $0.41 | -16.3% | — | $32.6T | — |
| Q1 24 | $0.54 | $0.93 | +72.2% | — | $31.3T | — |
| Q4 23 | $0.54 | $0.51 | -5.6% | — | $34.8T | — |
| Q3 23 | $0.51 | $0.61 | +19.6% | — | $35.1T | — |
| Q2 23 | $0.51 | $0.45 | -11.8% | — | $34.3T | — |
| Q1 23 | $0.54 | $0.6 | +11.1% | — | $38.9T | — |
| Q4 22 | $0.82 | $0.69 | -15.9% | — | $39.7T | — |
| Q3 22 | $1.16 | $1.06 | -8.6% | — | $43.4T | — |
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 | — | $4.4K | — | — | $119.7T | — |
| FY24 | — | $7.3K | — | — | $133.3T | — |
| FY23 | — | $10.2K | — | — | $143.2T | — |
| FY22 | — | $16.2K | — | — | $159.6T |
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 | $48.5T | $56T | $68.6T | $71.5T | $50.2T | $91.9T | $159.6T | $143.2T | $133.3T | $119.7T |
| YoY change | -7.38% | +15.4% | +22.6% | +4.2% | -29.7% | +82.9% | +73.7% | -10.3% | -6.89% | -10.2% |
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 | 48.5T | 56T | 68.6T | 71.5T | 50.2T | 91.9T | 159.6T | 143.2T | 133.3T | 119.7T |
| Cost of revenue | 34.3T | 36.9T | 41.2T | 45T | 37.6T | 55.6T | 89.5T | 88.2T | 86.5T | 82.1T |
| Gross profit | 14.2T | 19T | 27.4T | 26.5T | 12.7T | 36.3T | 70.2T | 55T | 46.8T | 37.6T |
| Gross margin | 29.4% | 34% | 40% | 37.1% | 25.2% | 39.5% | 44% | 38.4% | 35.1% | 31.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.1T | 2.1T | 2.4T | 2.9T | 4T | 3.9T | 5.4T | 6.5T | 6.7T | 6.2T |
| Operating expenses | 3T | 3.6T | 3.7T | 3.6T | 4.9T | 4.4T | 7.2T | 8.9T | 8.9T | 7.8T |
| Operating income | 9.9T | 14.5T | 23.1T | 22.1T | 6.8T | 30.6T | 61.2T | 44.5T | 36.3T | 27.6T |
| Operating margin | 20.4% | 25.9% | 33.7% | 30.9% | 13.6% | 33.3% | 38.4% | 31.1% | 27.3% | 23% |
| Non-operating income, net | 175.9B | 2T | 254.2B | -188.7B | 1.1T | -129B | -305.4B | 531.1B | 3T | 206B |
| Pretax income | 7.8T | 13.8T | 20.6T | 19.7T | 4.8T | 26.4T | 54.2T | 36.9T | 30.7T | 18.9T |
| Income tax | 4.5T | 5.8T | 8.3T | 4.7T | 2T | 8.8T | 19T | 11.5T | 12.2T | 4.4T |
| Net income | 3.2T | 8T | 12.4T | 15T | 2.7T | 17.6T | 35.2T | 25.4T | 18.5T | 14.4T |
| Net margin | 6.7% | 14.2% | 18% | 21% | 5.45% | 19.2% | 22.1% | 17.7% | 13.9% | 12.1% |
| EBITDA | 18.6T | 23.3T | 31.3T | 31.5T | 16.3T | 41.3T | 74.9T | 60.1T | 53.5T | 45.6T |
| EPS | 761.2 | 3.2K | 5.7K | 7.1K | 821.1 | 8.1K | 16.2K | 10.2K | 7.3K | 4.4K |
| Diluted EPS | 761.2 | 3.2K | 5.7K | 7.1K | 821.1 | 8.1K | 16.2K | 10.2K | 7.3K | 4.4K |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.3T | 35.1T | 34.8T | 31.3T | 32.6T | 9.3B | 34.8T | 31.4T | 29.7T | 29.8T | 28.8T | 28.6T |
| Cost of revenue | 21.5T | 20.6T | 23.3T | 19.1T | 20.6T | 6.1B | 24.2T | 20.7T | 21.2T | 19.9T | 20.3T | 17.5T |
| Gross profit | 12.8T | 14.5T | 11.5T | 12.2T | 12T | 3.2B | 10.6T | 10.7T | 8.5T | 10T | 8.5T | 11.1T |
| Gross margin | 37.4% | 41.3% | 33% | 39.1% | 36.9% | 34.6% | 30.5% | 34% | 28.7% | 33.4% | 29.5% | 38.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | 2T | — | — | — | — | — | 2.6T | 2.5T | -1T | 2.4T |
| Operating expenses | 2.3T | 2.7T | 2.9T | 2.4T | -1.4T | 712.4M | -5.4T | 2.3T | 2.9T | 2.6T | 16B | 2.6T |
| Operating income | 10.5T | 11.8T | 8.2T | 9.8T | 9.8T | 2.5B | 7.7T | 8.4T | 5.6T | 7.3T | 6.2T | 8.6T |
| Operating margin | 30.6% | 33.6% | 23.5% | 31.3% | 30.2% | 26.9% | 22.1% | 26.7% | 19% | 24.6% | 21.6% | 29.9% |
| Non-operating income, net | 155B | 109B | -1.7T | 197B | -55.2B | 31.1M | 2.5T | 209B | 402B | 170B | -526B | 247B |
| Pretax income | 8.6T | 11.3T | 4.3T | 8T | 7.6T | 2B | 7.7T | 6.2T | 3.7T | 5.5T | 3.5T | 6.1T |
| Income tax | 3.3T | 5.3T | 39B | 2.9T | 4T | 607M | 3.8T | 1.9T | 1.3T | 1.7T | -516B | 2.3T |
| Net income | 5.3T | 6T | 4.3T | 5.1T | 3.6T | 1.4B | 3.9T | 4.2T | 2.5T | 3.8T | 4T | 3.8T |
| Net margin | 15.4% | 17% | 12.3% | 16.2% | 11.2% | 14.8% | 11.3% | 13.5% | 8.28% | 12.6% | 13.8% | 13.4% |
| EBITDA | 13.9T | 11.8T | 8.8T | 9.8T | 10.6T | 2.5B | 15.8T | 8.4T | 9.9T | 11.4T | 12T | 7.5T |
| EPS | 2K | 2.5K | 2.1K | 2K | 1.6K | 1.8K | 1.9K | 1.5K | 880.9 | 1.2K | 742.8 | 1.4K |
| Diluted EPS | 2K | 2.5K | 2.1K | 2K | 1.6K | 1.8K | 1.9K | 1.5K | 880.9 | 1.2K | 742.8 | 1.4K |
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 | 78.2T | 126.5T | 137.3T | 172.5T | 111.6T | 111.4T | 90.5T | 105.5T | — | 20.6B | 20.6B |
| Enterprise value | 116.7T | 159.1T | 163.7T | 202.1T | 151.1T | 190.3T | 191.1T | 198.9T | — | 98.7T | 98.7T |
| Shares outstanding | 8.6T | 8.6T | 8.6T | 8.6T | 8.6T | 8.6T | 8.6T | 8.9T | 2.1B | 2.1B | 2.1B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.1 | 15.9 | 11.1 | 11.5 | 40.8 | 6.32 | 2.57 | 4.16 | — | 0 | 0 |
| P/S | 1.61 | 2.26 | 2 | 2.41 | 2.22 | 1.21 | 0.57 | 0.74 | — | 0 | 0 |
| P/B | 1.8 | 2.62 | 2.4 | 2.96 | 2.09 | 1.23 | 0.79 | 1.05 | — | 0 | 0 |
| EV/EBITDA | 6.26 | 6.84 | 5.23 | 6.41 | 9.24 | 4.61 | 2.55 | 3.31 | — | 2.16 | 2.16 |
| EV/Sales | 2.41 | 2.84 | 2.39 | 2.83 | 3.01 | 2.07 | 1.2 | 1.39 | — | 0.82 | 0.82 |
| Earnings yield | 4.15% | 6.3% | 9% | 8.7% | 2.45% | 15.8% | 38.9% | 24.1% | — | 70.1K% | 70.1K% |
| FCF yield | 10.7% | 8.7% | 10.2% | 7.96% | -1.73% | 8.29% | 15.9% | -4.07% | — | 60.8K% | 60.8K% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.4% | 34% | 40% | 37.1% | 25.2% | 39.5% | 44% | 38.4% | 35.1% | 31.4% | 31.4% |
| Operating margin | 20.4% | 25.9% | 33.7% | 30.9% | 13.6% | 33.3% | 38.4% | 31.1% | 27.3% | 23% | 23% |
| Net margin | 6.7% | 14.2% | 18% | 21% | 5.45% | 19.2% | 22.1% | 17.7% | 13.9% | 12.1% | 12.1% |
| ROE | 7.46% | 16.5% | 21.6% | 25.8% | 5.12% | 19.5% | 30.9% | 25.3% | 17.5% | 13.5% | 13.5% |
| ROA | 2.73% | 6.76% | 9.91% | 11.2% | 1.99% | 7.27% | 11.6% | 9.06% | 6.2% | 5.12% | 5.12% |
| ROIC | 5.03% | 10.4% | 16.6% | 19.1% | 4.2% | 12% | 18.5% | 15.8% | 10.3% | 10.3% | 10.3% |
| Return on tangible assets | 2.8% | 6.94% | 10.2% | 11.5% | 2.05% | 8.73% | 13.8% | 10.5% | 7.25% | 5.91% | 5.91% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.47 | 1.38 | 1.52 | 1.07 | 1.25 | 1.71 | 1.36 | 1.58 | 1.53 | 1.55 | 1.55 |
| Quick ratio | 1.24 | 1.11 | 1.23 | 0.81 | 0.97 | 1.43 | 1.15 | 1.34 | 1.28 | 1.3 | 1.3 |
| Debt / equity | 1.2 | 0.9 | 0.67 | 0.66 | 0.87 | 1.05 | 1.01 | 1.06 | 1.13 | 1.02 | 1.02 |
| Debt / assets | 0.44 | 0.37 | 0.31 | 0.29 | 0.34 | 0.39 | 0.38 | 0.38 | 0.4 | 0.39 | 0.39 |
| Net debt / EBITDA | 2.06 | 1.4 | 0.84 | 0.94 | 2.41 | 1.91 | 1.34 | 1.55 | 2 | 2.16 | 2.16 |
| Interest coverage | 3.33 | 5.39 | 7.72 | 8.44 | 2.47 | 7.38 | 8.2 | 5.05 | 4.12 | 2.86 | 2.86 |
| Effective tax rate | 58.3% | 42.1% | 40.1% | 23.9% | 42.7% | 33.3% | 35% | 31.2% | 39.8% | 23.4% | 23.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.61 | 6.47 | 7.94 | 8.27 | 5.81 | 10.6 | 18.5 | 16.2 | 64.9K | 58.2K | 58.2K |
| EPS (basic) | 761.2 | 3.2K | 5.7K | 7.1K | 821.1 | 8.1K | 16.2K | 10.2K | 7.3K | 4.4K | 4.4K |
| EPS (diluted) | 761.2 | 3.2K | 5.7K | 7.1K | 821.1 | 8.1K | 16.2K | 10.2K | 7.3K | 4.4K | 4.4K |
| Book value per share | 5.04 | 5.58 | 6.61 | 6.74 | 6.19 | 10.5 | 13.2 | 11.3 | 51.5K | 51.9K | 51.9K |
| FCF per share | 0.97 | 1.27 | 1.62 | 1.59 | -0.22 | 1.07 | 1.66 | -0.48 | 11.8K | 6.1K | 6.1K |
| Cash per share | 1.59 | 1.26 | 1.35 | 1.01 | 0.84 | 1.87 | 1.68 | 1.41 | 6.3K | 5.1K | 5.1K |
| Capex per share | 0.65 | 0.64 | 0.97 | 1.6 | 1.28 | 1.49 | 2.4 | 2.63 | 9.8K | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 11.7% | 9.87% | 12.2% | 19.3% | 22% | 14% | 13% | 16.3% | 15% | — | — |
| Capex / operating cash flow | 32.1% | 25% | 29.5% | 47.1% | 70% | 53.1% | 53.7% | 76% | 34.6% | — | — |
| Payout ratio | 52.7% | 18.9% | 35.8% | 92.4% | 319% | 15.7% | 37.9% | 21.9% | 84.1% | 81.1% | 81.1% |
| Dividend yield | 2.19% | 1.19% | 3.23% | 8.04% | 7.83% | 2.49% | 14.8% | 5.28% | — | 56.9K% | 56.9K% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Apr 29, 2026 | $0.661 |
| Apr 28, 2025 | $0.506 |
| Apr 3, 2025 | $0.5202 |
| — |
| FY21 | — | $8.1K | — | — | $91.9T | — |
| FY20 | — | $821.1 | — | — | $50.2T | — |
| FY19 | — | $7.1K | — | — | $71.5T | — |
| FY18 | — | $5.7K | — | — | $68.6T | — |
| FY17 | — | $3.2K | — | — | $56T | — |
| FY16 | — | $761.2 | — | — | $48.5T | — |
| Period | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $34.3T | $35.1T | $34.8T | $31.3T | $32.6T | $9.3B | $34.8T | $31.4T | $29.7T | $29.8T | $28.8T | $28.6T |
| YoY change | -21.8% | -19.1% | -12.4% | -19.4% | -4.88% | -100% | -0.01% | +0.2% | -9.07% | +321.5K% | -17.2% | -8.74% |
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 | 13.8T | 10.9T | 11.6T | 8.7T | 7.3T | 16.2T | 14.5T | 12.5T | 13T | 10.5T |
| Receivables | 2.6T | 3.6T | 4.1T | 4.8T | 4T | 9.5T | 11.6T | 11.4T | 7.3T | 6.3T |
| Inventory | 3.8T | 4.6T | 5.1T | 5.7T | 5.1T | 8.4T | 11.9T | 10.2T | 10T | 8.6T |
| Total current assets | 24.1T | 23.2T | 27T | 23.4T | 22.8T | 51.7T | 77.3T | 68.6T | 60.7T | 53.4T |
| Property, plant & equipment | 23.6T | 18.2T | 16.4T | 12.4T | 8.9T | 25.2T | 22.7T | 10.5T | 9.4T | 3T |
| Goodwill & intangibles | 2.9T | 3.1T | 3.1T | 3.3T | 4.3T | 40.4T | 47T | 39.1T | 43.1T | 37.7T |
| Total assets | 119T | 117.8T | 124.6T | 133.9T | 137.7T | 242.4T | 302.8T | 280.1T | 298.2T | 282.2T |
| Accounts payable | 6.9T | 7T | 8.9T | 10.7T | 6.5T | 10.5T | 15T | 13.7T | 15.1T | 11.6T |
| Short-term debt | 4.1T | 5.1T | 4T | 5T | 4.9T | 9.2T | 22.2T | 15.6T | 11.3T | 10.1T |
| Total current liabilities | 16.4T | 16.8T | 17.8T | 21.7T | 18.3T | 30.2T | 56.8T | 43.6T | 39.6T | 34.5T |
| Long-term debt | 48.1T | 38.4T | 34T | 33.2T | 41.8T | 85.9T | 92.9T | 90.3T | 108.7T | 99.1T |
| Total liabilities | 75.4T | 69.6T | 67.5T | 75.7T | 84.2T | 151.8T | 188.9T | 179.9T | 192.3T | 175.5T |
| Shareholders' equity | 43.6T | 48.2T | 57.1T | 58.2T | 53.5T | 90.6T | 113.9T | 100.3T | 105.9T | 106.7T |
| Total debt | 52.2T | 43.5T | 38.1T | 38.2T | 46.7T | 95.1T | 115.1T | 105.8T | 120T | 109.2T |
| Net debt | 43.8T | 35.6T | 31.8T | 31.2T | 41.6T | 80.5T | 101.8T | 95.2T | 107.8T | 100.5T |
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 21 | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q4 23 | Q2 24 | Q4 24 | Q2 25 | Q3 25 | Q4 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 16.2T | 15.6T | 11.3T | 15.2T | 14.5T | 17.2T | 3.1T | 714M | 3.2T | 14.3T | 13.7T | 10.5T |
| Receivables | 9.5T | 25.2T | 29.1T | 11.9T | 11.6T | 12.2T | — | — | — | 13.8T | 14.3T | 6.3T |
| Inventory | 8.4T | 11T | 12.2T | 10.8T | 11.9T | 11.1T | — | — | — | 10.4T | 10.5T | 8.6T |
| Total current assets | 51.7T | 59.1T | 61T | 68T | 77.3T | 86.3T | — | — | — | 59.2T | 59.8T | 53.4T |
| Property, plant & equipment | 25.2T | 124.3T | 130.6T | 23T | 22.7T | 18.7T | — | — | — | 152.8T | 152.2T | 3T |
| Goodwill & intangibles | 40.4T | 40.8T | 43.5T | 44.5T | 47T | 45.1T | — | — | — | 43.3T | 41.7T | 37.7T |
| Total assets | 242.4T | 250.8T | 262.9T | 279.4T | 302.8T | 312.4T | — | — | — | 294.6T | 291.9T | 282.2T |
| Accounts payable | 10.5T | 26.5T | 22.1T | 11.8T | 15T | 12.9T | — | — | — | 17.6T | 18.3T | 11.6T |
| Short-term debt | 9.2T | 8.7T | 9.8T | 22.6T | 22.2T | 16.3T | — | — | — | 15.6T | 12.5T | 10.1T |
| Total current liabilities | 30.2T | 42.8T | 41.8T | 51.4T | 56.8T | 75.5T | — | — | — | 40.7T | 39.1T | 34.5T |
| Long-term debt | 85.9T | 82.9T | 89T | 85.1T | 92.9T | 100.1T | — | — | — | 104.6T | 101.8T | 99.1T |
| Total liabilities | 151.8T | 161.7T | 168.2T | 176.7T | 188.9T | 212.7T | — | — | — | 189T | 184.9T | 175.5T |
| Shareholders' equity | 90.6T | 89.1T | 94.7T | 102.7T | 113.9T | 99.7T | — | — | — | 105.6T | 107T | 106.7T |
| Total debt | 95.1T | 91.6T | 98.7T | 107.7T | 115.1T | 116.4T | — | — | — | 120.3T | 114.3T | 109.2T |
| Net debt | 80.5T | 77.6T | 88.6T | 94.8T | 101.8T | 100.9T | — | — | — | 110.1T | 103.9T | 100.5T |
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 | 3.2T | 8T | 12.4T | 15T | 2.7T | 17.6T | 35.2T | 25.4T | 18.5T | 14.4T |
| Depreciation & amortization | 7.6T | 8.3T | 7.7T | 8.6T | 9.3T | 10.2T | 12.1T | 13.8T | 15.2T | 16.1T |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -1.1T | -2.7T | -3T | -605.4B | -233B | -16.5T | -35.2T | -29.2T | 3.9T | -178B |
| Operating cash flow | 17.6T | 22.1T | 28.4T | 29.3T | 15.8T | 24.2T | 38.6T | 30.7T | 58T | 33.3T |
| Capital expenditure | -5.7T | -5.5T | -8.4T | -13.8T | -11T | -12.9T | -20.7T | -23.3T | -20.1T | — |
| Investing cash flow | -10.1T | -4.9T | -9.1T | -10.5T | -8.9T | -20.5T | -19.4T | -21.6T | -23.2T | 897B |
| Dividends paid | -1.7T | -1.5T | -4.4T | -13.9T | -8.7T | -2.8T | -13.4T | -5.6T | -15.6T | -11.7T |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -267.6B | -10.1T | -13.2T | -15.4T | -283.4B | 10.3T | -13.4T | 6.2T | -15.2T | -9.2T |
| Net change in cash | 7.2T | 7.1T | 6.1T | 3.4T | 6.6T | 14T | 5.8T | 15.3T | 19.6T | 25.1T |
| Free cash flow | 8.4T | 11T | 14T | 13.7T | -1.9T | 9.2T | 14.4T | -4.3T | 24.2T | 12.5T |
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 21 | Q4 21 | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q4 24 | Q2 25 | Q3 25 | Q4 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 3.8T | 7T | 7.3T | 10.5T | 10.5T | 7.7T | 7T | 7.5T | 7.5T | 1.8T | 2.6T | 6.9T |
| Depreciation & amortization | 2.7T | 2.8T | 2.7T | 2.9T | 3.2T | 3.4T | 3.2T | 3.4T | 3.9T | 4.5T | 4.1T | 3.7T |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | -11.4T | — | — | -9T | -11.7T | -8T | — | — | — | — |
| Operating cash flow | 10.3T | 13.6T | 4T | 22.1T | 20.4T | 6.9T | 6.4T | 6.4T | 11.6T | 10T | 8.9T | 8.3T |
| Capital expenditure | -3.4T | -4.3T | -3.2T | -4.4T | -5.1T | -8T | -4.9T | -5.3T | -6.6T | — | — | — |
| Investing cash flow | -13.3T | -4T | -2.8T | -4.4T | -5.7T | -7.2T | -4.2T | -4.8T | -7.4T | -1.5T | -29B | -262B |
| Dividends paid | -274B | -1.3T | -273.7B | -5.7T | -5.2T | -2.2T | -226.9B | -2.3T | -632.1B | -9.7T | -329B | -693B |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -354B | -12.7T | -639B | -5.8T | -17T | -772.1B | 3.2T | -352.6B | -26.9T | -9.8T | -473B | -16.1T |
| Net change in cash | -3.3T | -3.1T | 640.2B | 11.9T | -2.3T | -1.1T | 5.4T | 1.2T | -22.7T | -1.3T | 8.4T | -8.1T |
| Free cash flow | 1.7T | 6.5T | 432B | 1.6T | 9.4T | 2.9T | -3.1T | -2.4T | 2.7T | 5T | 3.8T | 1.5T |
| Jun 25, 2024 |
| $0.7999 |
| Apr 4, 2024 | $0.7999 |
| Dec 19, 2023 | $0.1479 |
| Sep 26, 2023 | $0.8276 |
| Apr 25, 2023 | $0.1479 |