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 | $0.35 | $0.42 | +20.0% | — | — | — |
| Q4 26 | $0.19 | $0.66 | +247.4% | — | — | — |
| Q3 26 | $0.19 | $0.13 | -31.6% | — | — | — |
| Q2 26 | $0.66 | $0.69 | +4.5% | — | — | — |
| Q1 26 | $0.33 | $0.37 | +12.1% | — | — | — |
| Q4 25 | $0.02 | $0.14 | +600.0% | — | — | — |
| Q3 25 | $0.32 | $0.39 | +21.9% | — | — | — |
| Q2 25 | $0.47 | $0.49 | +4.3% | — | — | — |
| Q1 25 | $0.68 | $0.47 | -30.9% | — | — | — |
| Q4 24 | $0.44 | $0.49 | +11.4% | — | — | — |
| Q3 24 | $0.12 | $0.29 | +141.7% | — | — | — |
| Q2 24 | $0.45 | $0.39 | -13.3% | — | — | — |
| Q1 24 | $0.55 | $0.72 | +30.9% | — | — | — |
| Q4 23 | $0.41 | $0.63 | +53.7% | — | — | — |
| Q3 23 | $0.62 | $0.51 | -17.7% | — | — | — |
| Q2 23 | $0.27 | $0.3 | +11.1% | — | — | — |
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 | — | -$2.06 | — | — | $187.3B | — |
| FY24 | — | $1.48 | — | — | $185B | — |
| FY23 | — | $1.09 | — | — | $176.2B | — |
| FY22 | — | -$0.49 | — | — | $158.1B |
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 | $151.8B | $156.8B | $160.3B | $155.9B | $127.1B | $136.3B | $158.1B | $176.2B | $185B | $187.3B |
| YoY change | +1.5% | +3.28% | +2.27% | -2.77% | -18.4% | +7.23% | +15.9% | +11.5% | +5% | +1.23% |
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 | 151.8B | 156.8B | 160.3B | 155.9B | 127.1B | 136.3B | 158.1B | 176.2B | 185B | 187.3B |
| Cost of revenue | 135B | 140.4B | 145.7B | 144.2B | 121.4B | 119.9B | 140.9B | 160B | 169.5B | 185.6B |
| Gross profit | 16.8B | 16.4B | 14.6B | 11.7B | 5.8B | 16.4B | 17.2B | 16.2B | 15.5B | 1.7B |
| Gross margin | 11% | 10.5% | 9.11% | 7.53% | 4.55% | 12.1% | 10.9% | 9.17% | 8.38% | 0.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11B | 11.5B | 11.4B | 11.2B | 10.2B | 11.9B | 10.9B | 10.7B | 10.3B | 10.8B |
| Operating expenses | 19.8B | 20.6B | 20.9B | 20.6B | 18.8B | 11.9B | 10.9B | 10.7B | 10.3B | 10.8B |
| Operating income | 5.8B | 4.9B | 3.2B | 574M | -4.4B | 4.5B | 6.3B | 5.5B | 5.2B | -9.2B |
| Operating margin | 3.81% | 3.11% | 2% | 0.37% | -3.47% | 3.32% | 3.97% | 3.1% | 2.82% | -4.9% |
| Non-operating income, net | 1.7B | 4B | 1.7B | -974M | 4.5B | 14.8B | -8.6B | -1.7B | 1.6B | -2.8B |
| Pretax income | 6.8B | 8.2B | 4.3B | -640M | -1.1B | 17.8B | -3B | 4B | 7.2B | -11.8B |
| Income tax | 2.2B | 402M | 650M | -724M | 160M | -130M | -864M | -362M | 1.3B | -3.7B |
| Net income | 4.6B | 7.8B | 3.7B | 84M | -1.3B | 17.9B | -2.2B | 4.3B | 5.9B | -8.2B |
| Net margin | 3.03% | 4.95% | 2.3% | 0.05% | -1% | 13.1% | -1.36% | 2.46% | 3.19% | -4.36% |
| EBITDA | 16.3B | 17.9B | 13.9B | 8.8B | 7.7B | 18.1B | 12.4B | 12B | 14.3B | 3.3B |
| EPS | 1.16 | 1.91 | 0.93 | 0.01 | -0.32 | 4.49 | -0.49 | 1.09 | 1.48 | -2.06 |
| Diluted EPS | 1.15 | 1.9 | 0.92 | 0.01 | -0.32 | 4.45 | -0.49 | 1.08 | 1.46 | -2.06 |
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 | 43.8B | 46B | 42.8B | 47.8B | 46.2B | 48.2B | 40.7B | 50.2B | 50.5B | 45.9B | 43.3B | 48.3B |
| Cost of revenue | 40B | 43.4B | 39.2B | 43.2B | 42.9B | 44.2B | 37.9B | 47B | 46.2B | 54.5B | 38.1B | 45B |
| Gross profit | 3.8B | 2.5B | 3.6B | 4.6B | 3.3B | 4B | 2.8B | 3.2B | 4.3B | -8.6B | 5.1B | 3.3B |
| Gross margin | 8.68% | 5.5% | 8.42% | 9.54% | 7.22% | 8.31% | 6.76% | 6.41% | 8.51% | -18.7% | 11.9% | 6.88% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.7B | 2.8B | 2.4B | 2.7B | 2.5B | 2.8B | 2.4B | 2.7B | 2.7B | 3B | 2.8B | 2.7B |
| Operating expenses | 2.7B | 2.8B | 2.4B | 2.7B | 2.5B | 2.8B | 2.4B | 2.7B | 2.7B | 3B | 2.8B | 2.7B |
| Operating income | 1.1B | -245M | 1.2B | 1.9B | 880M | 1.2B | 319M | 511M | 1.6B | -11.6B | 2.3B | 638M |
| Operating margin | 2.58% | -0.53% | 2.86% | 3.94% | 1.9% | 2.55% | 0.78% | 1.02% | 3.08% | -25.2% | 5.38% | 1.32% |
| Non-operating income, net | 174M | -1.7B | 269M | 467M | -105M | 979M | 256M | -42M | 209M | -3.2B | 621M | -2.6B |
| Pretax income | 1.4B | -1.9B | 1.6B | 2.4B | 869M | 2.3B | 621M | 541M | 1.8B | -14.8B | 2.9B | -2B |
| Income tax | 214M | -1.3B | 278M | 605M | -27M | 483M | 148M | 570M | -630M | -3.8B | 361M | -711M |
| Net income | 1.2B | -523M | 1.3B | 1.8B | 896M | 1.8B | 473M | -29M | 2.4B | -11.1B | 2.6B | -1.3B |
| Net margin | 2.68% | -1.14% | 3.12% | 3.83% | 1.94% | 3.8% | 1.16% | -0.06% | 4.84% | -24.1% | 5.9% | -2.74% |
| EBITDA | 3.3B | 219M | 3.4B | 4.2B | 2.6B | 4.1B | 2.3B | 2.3B | 3.6B | -4.9B | 4.7B | -234M |
| EPS | 0.3 | — | 0.33 | 0.46 | 0.22 | — | 0.12 | -0.01 | 0.61 | — | 0.64 | -0.33 |
| Diluted EPS | 0.3 | — | 0.33 | 0.46 | 0.22 | — | 0.12 | -0.01 | 0.6 | — | 0.63 | -0.33 |
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 | 48.2B | 49.7B | 30.2B | 36.9B | 34.9B | 82.9B | 46.7B | 48.7B | 39.4B | 52.2B | 49.4B |
| Enterprise value | 152.3B | 165.1B | 150.5B | 159B | 148B | 172.8B | 143.1B | 159.7B | 161.9B | 179.5B | 191.9B |
| Shares outstanding | 4B | 4B | 4B | 4B | 4B | 4B | 4B | 4B | 4B | 4B | 4B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 10.5 | 6.41 | 8.19 | 439.8 | — | 4.63 | — | 11.3 | 6.68 | — | 12 |
| P/S | 0.32 | 0.32 | 0.19 | 0.24 | 0.27 | 0.61 | 0.3 | 0.28 | 0.21 | 0.28 | 0.26 |
| P/B | 1.65 | 1.39 | 0.84 | 1.11 | 1.13 | 1.7 | 1.08 | 1.14 | 0.88 | 1.45 | 1.39 |
| EV/EBITDA | 9.35 | 9.2 | 10.9 | 18 | 19.3 | 9.55 | 11.5 | 13.3 | 11.3 | 54.5 | 25.1 |
| EV/Sales | 1 | 1.05 | 0.94 | 1.02 | 1.16 | 1.27 | 0.91 | 0.91 | 0.88 | 0.96 | 1.02 |
| Earnings yield | 9.55% | 15.6% | 12.2% | 0.23% | — | 21.6% | — | 8.88% | 15% | — | 8.35% |
| FCF yield | 26.7% | 22.2% | 23.9% | 27.1% | 53.1% | 11.5% | -0.03% | 13.7% | 17.1% | 23.9% | -16.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11% | 10.5% | 9.11% | 7.53% | 4.55% | 12.1% | 10.9% | 9.17% | 8.38% | 0.9% | 6.88% |
| Operating margin | 3.81% | 3.11% | 2% | 0.37% | -3.47% | 3.32% | 3.97% | 3.1% | 2.82% | -4.9% | 1.88% |
| Net margin | 3.03% | 4.95% | 2.3% | 0.05% | -1% | 13.1% | -1.36% | 2.46% | 3.19% | -4.36% | -3.94% |
| ROE | 15.7% | 21.7% | 10.2% | 0.25% | -4.14% | 36.8% | -4.99% | 10.1% | 13.1% | -22.7% | -18.3% |
| ROA | 1.93% | 3% | 1.44% | 0.03% | -0.48% | 6.97% | -0.84% | 1.58% | 2.07% | -2.82% | 0.35% |
| ROIC | 2.94% | 3.07% | 1.74% | 0.37% | -3.06% | 3.27% | 4.5% | 3.55% | 2.54% | -5.62% | -4.19% |
| Return on tangible assets | 1.94% | 3.01% | 1.45% | 0.03% | -0.48% | 7.1% | -0.86% | 1.58% | 2.07% | -2.82% | -2.58% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.2 | 1.23 | 1.2 | 1.16 | 1.2 | 1.2 | 1.2 | 1.2 | 1.16 | 1.07 | 1.09 |
| Quick ratio | 1.1 | 1.12 | 1.08 | 1.05 | 1.09 | 1.07 | 1.06 | 1.04 | 1.02 | 0.94 | 0.93 |
| Debt / equity | 4.88 | 4.32 | 4.28 | 4.72 | 5.29 | 2.87 | 3.25 | 3.53 | 3.59 | 4.61 | 4.57 |
| Debt / assets | 0.6 | 0.6 | 0.6 | 0.61 | 0.61 | 0.54 | 0.55 | 0.55 | 0.56 | 0.57 | 0.57 |
| Net debt / EBITDA | 6.39 | 6.43 | 8.67 | 13.9 | 14.7 | 4.97 | 7.78 | 9.23 | 8.58 | 38.7 | 41.2 |
| Interest coverage | 8.13 | 7.86 | 4.54 | 0.39 | 0.32 | 10.9 | -1.35 | 4.01 | 7.37 | -7.87 | -7.35 |
| Effective tax rate | 32.2% | 4.93% | 15% | 0% | 0% | 0% | 0% | 0% | 18.5% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 38.2 | 39.4 | 40.6 | 39.2 | 32 | 34.2 | 39.4 | 44.1 | 46.5 | 47.1 | 47.2 |
| EPS (basic) | 1.16 | 1.91 | 0.93 | 0.01 | -0.32 | 4.49 | -0.49 | 1.09 | 1.48 | -2.06 | -2.06 |
| EPS (diluted) | 1.15 | 1.9 | 0.92 | 0.01 | -0.32 | 4.45 | -0.49 | 1.08 | 1.46 | -2.06 | -1.87 |
| Book value per share | 7.37 | 8.97 | 9.12 | 8.37 | 7.76 | 12.2 | 10.8 | 10.7 | 11.3 | 9.04 | 8.96 |
| FCF per share | 3.24 | 2.78 | 1.83 | 2.52 | 4.66 | 2.4 | -0 | 1.67 | 1.69 | 3.13 | 1.83 |
| Cash per share | 9.77 | 9.78 | 8.59 | 8.72 | 12.6 | 12.4 | 11 | 10 | 9.64 | 9.67 | 5.55 |
| Capex per share | — | — | — | — | — | — | — | — | — | 2.22 | 2.42 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 4.71% | 5.14% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 41.4% | 57% |
| Payout ratio | 73.4% | 33.3% | 78.6% | 2.8K% | -46.7% | 2.25% | -93.4% | 115.4% | 52.9% | -36.6% | 64.1% |
| Dividend yield | 7.01% | 5.2% | 9.6% | 6.47% | 1.71% | 0.49% | 4.3% | 10.2% | 7.92% | 5.73% | 4.85% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 11, 2026 | $0.15 |
| May 12, 2026 | $0.15 |
| Feb 13, 2026 | $0.15 |
| — |
| FY21 | — | $4.49 | — | — | $136.3B | — |
| FY20 | — | -$0.32 | — | — | $127.1B | — |
| FY19 | — | $0.01 | — | — | $155.9B | — |
| FY18 | — | $0.93 | — | — | $160.3B | — |
| FY17 | — | $1.91 | — | — | $156.8B | — |
| FY16 | — | $1.16 | — | — | $151.8B | — |
| 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 | $43.8B | $46B | $42.8B | $47.8B | $46.2B | $48.2B | $40.7B | $50.2B | $50.5B | $45.9B | $43.3B | $48.3B |
| YoY change | +11.2% | +4.46% | +3.14% | +6.35% | +5.47% | +4.89% | -4.95% | +4.97% | +9.39% | -4.81% | +6.38% | -3.76% |
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 | 38.8B | 38.9B | 34B | 34.7B | 50B | 49.6B | 44.1B | 40.2B | 38.3B | 38.5B |
| Receivables | 57.4B | 62.8B | 65.5B | 62.9B | 52.4B | 43.9B | 54.4B | 62B | 66.6B | 64.5B |
| Inventory | 8.9B | 11.2B | 11.2B | 10.8B | 10.8B | 12.1B | 14.1B | 15.7B | 15B | 15.3B |
| Total current assets | 108.5B | 116.8B | 114.6B | 114B | 116.7B | 109B | 116.5B | 121.5B | 124.5B | 123.5B |
| Property, plant & equipment | 50.6B | 52.5B | 53.8B | 53.8B | 52.5B | 51.1B | 48.1B | 49.6B | 51B | 50.5B |
| Goodwill & intangibles | 496M | 576M | 884M | 932M | 804M | 4.8B | 4.7B | — | — | — |
| Total assets | 238B | 258.5B | 256.5B | 258.5B | 267.3B | 257B | 255.9B | 273.3B | 285.2B | 289.2B |
| Accounts payable | 21.3B | 23.3B | 21.5B | 20.7B | 22.2B | 22.3B | 25.6B | 26B | 24.1B | 25.8B |
| Short-term debt | 49.7B | 51.6B | 53.5B | 54.3B | 51.7B | 50B | 50.6B | 50.1B | 55.5B | 57.9B |
| Total current liabilities | 90.3B | 94.6B | 95.6B | 98.1B | 97.2B | 90.7B | 96.9B | 101.5B | 106.9B | 114.9B |
| Long-term debt | 93.3B | 102.7B | 100.7B | 102.4B | 111.3B | 89.4B | 89.9B | 101B | 105.4B | 107.9B |
| Total liabilities | 208.7B | 222.8B | 220.5B | 225.3B | 236.4B | 208.4B | 212.7B | 230.5B | 240.3B | 253.2B |
| Shareholders' equity | 29.3B | 35.7B | 36.1B | 33.2B | 30.8B | 48.6B | 43.2B | 42.8B | 44.9B | 36B |
| Total debt | 143B | 154.3B | 154.2B | 156.7B | 163B | 139.5B | 140.5B | 151.1B | 160.9B | 165.7B |
| Net debt | 127.1B | 135.8B | 137.5B | 139.2B | 137.8B | 118.9B | 115.3B | 126.2B | 137.9B | 142.4B |
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 | — | — | — | — | — | — | — | — | 42.2B | 38.5B | 30.5B | 31.3B |
| Receivables | — | — | — | — | — | — | — | — | 67.4B | 64.5B | 63.4B | 63.3B |
| Inventory | — | — | — | — | — | — | — | — | 16.5B | 15.3B | 16.5B | 16.9B |
| Total current assets | — | — | — | — | — | — | — | — | 130.7B | 123.5B | 116.3B | 117.5B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | 71.8B | 50.5B | 67.1B | 69.2B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | — | — | — | — | — | — | 301B | 289.2B | 282.4B | 285.5B |
| Accounts payable | — | — | — | — | — | — | — | — | 27.9B | 25.8B | 26B | 27B |
| Short-term debt | — | — | — | — | — | — | — | — | 58.2B | 57.9B | 51.4B | 51.9B |
| Total current liabilities | — | — | — | — | — | — | — | — | 116.6B | 114.9B | 106.7B | 107.9B |
| Long-term debt | 95.4B | 101B | 101.1B | 101.8B | 105.3B | 105.4B | 102.8B | 102.8B | 106.2B | 107.9B | 108.2B | 111.4B |
| Total liabilities | — | — | — | — | — | — | — | — | 253.6B | 253.2B | 244.9B | 249.8B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 47.4B | 36B | 37.5B | 35.8B |
| Total debt | 95.4B | 101B | 101.1B | 101.8B | 105.3B | 105.4B | 102.8B | 102.8B | 164.4B | 165.7B | 159.5B | 163.3B |
| Net debt | — | — | — | — | — | — | — | — | 137.6B | 142.4B | 141.9B | 144.7B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 4.6B | 7.8B | 3.7B | 84M | -1.3B | 17.9B | -2.2B | 4.3B | 5.9B | -8.2B |
| Depreciation & amortization | 8.7B | 8.6B | 8.4B | 8.5B | 7.5B | 6B | 6.5B | 6.5B | 5.9B | 14.1B |
| Stock-based compensation | 210M | 246M | 191M | 228M | 199M | 305M | 336M | 460M | 511M | 510M |
| Change in working capital | -5.1B | -4.1B | 1.3B | 6.2B | 19B | 4.7B | -14.3B | -8.7B | -6.8B | 2.7B |
| Operating cash flow | 9.9B | 12.2B | 13.4B | 13.8B | 26.3B | 28.1B | -11.2B | 1.7B | 6.3B | 21.3B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -8.8B |
| Investing cash flow | -18.3B | -12.3B | -8.5B | -6.1B | -12.9B | 9B | 2.5B | -9.4B | -15.7B | -18B |
| Dividends paid | -3.4B | -2.6B | -2.9B | -2.4B | -596M | -403M | -2B | -5B | -3.1B | -3B |
| Share repurchases | -145M | -131M | -164M | -237M | 0 | 0 | -484M | -335M | -426M | 0 |
| Financing cash flow | 7.4B | 3.4B | -122M | -3.1B | 2.3B | -23.5B | 2.5B | 2.6B | 7.5B | -3.2B |
| Net change in cash | -960M | 3.3B | 4.8B | 4.5B | 15.8B | 13.6B | -6.1B | -5.1B | -1.9B | 28M |
| Free cash flow | 12.9B | 11B | 7.2B | 10B | 18.5B | 9.6B | -13M | 6.7B | 6.7B | 12.5B |
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 | 1.2B | -523M | 1.3B | 1.8B | 896M | 1.8B | 473M | -29M | 2.4B | -11.1B | 2.6B | -1.3B |
| Depreciation & amortization | 1.6B | 1.7B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 9.8B | 1.4B | 1.4B |
| Stock-based compensation | 112M | 110M | 126M | 149M | 129M | 107M | 121M | 154M | 134M | 101M | 110M | 101M |
| Change in working capital | -1.8B | -238M | -5.1B | -232M | -1.8B | 354M | -1.5B | -505M | 272M | 4.5B | -1.7B | -23M |
| Operating cash flow | 1.2B | -188M | -2.1B | 3.2B | 733M | 4.5B | 412M | 1.5B | 7.4B | 3.9B | 1.3B | 4.3B |
| Capital expenditure | — | — | — | — | — | — | — | — | -2.1B | -2.8B | -2.4B | -2.4B |
| Investing cash flow | -1.9B | -5.1B | -3.8B | -3.9B | -3.6B | -4.4B | 2B | -1.1B | -7.4B | -7.7B | -771M | -3.2B |
| Dividends paid | -600M | -601M | -1.3B | -599M | -597M | -596M | -1.2B | -597M | -597M | -599M | -607M | -599M |
| Share repurchases | 0 | -335M | 0 | -244M | -32M | -150M | 0 | 0 | 0 | 0 | -311M | 0 |
| Financing cash flow | -338M | 3.4B | -458M | 842M | 3.3B | 3.8B | -6.1B | -1.3B | 3.9B | 353M | -6.2B | -198M |
| Net change in cash | -1B | -1.9B | -6.3B | 53M | 448M | 3.9B | -3.7B | -920M | 3.9B | -3.4B | -5.6B | 900M |
| Free cash flow | 2.4B | 197M | -709M | 3.4B | 3.5B | 530M | 1.9B | 4.2B | 5.3B | 1.1B | -1.1B | 2B |
| Nov 7, 2025 |
| $0.15 |
| Aug 11, 2025 | $0.15 |
| May 12, 2025 | $0.15 |
| Feb 18, 2025 | $0.15 |
| Nov 7, 2024 | $0.15 |
| Date | Ratio |
|---|---|
| Aug 3, 2000 | 1748175:1000000 |
| Jun 29, 2000 | 10000:9607 |
| Apr 8, 1998 | 10000:6641 |
| Jul 6, 1994 | 2:1 |
| Jan 13, 1988 | 2:1 |
| Jun 3, 1986 | 3:2 |
| Dec 2, 1983 | 3:2 |
| Jun 27, 1977 | 5:4 |