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 | $3.19 | $3.57 | +11.9% | — | $48B | — |
| Q1 26 | $2.64 | $3.7 | +40.2% | — | $43.6B | — |
| Q4 25 | $2.27 | $2.51 | +10.6% | — | $45.3B | — |
| Q3 25 | $2.32 | $2.8 | +20.7% | — | $48.6B | — |
| Q2 25 | $2.01 | $1.97 | -2.0% | — | $47.1B | — |
| Q1 25 | $2.67 | $2.78 | +4.1% | — | $44B | — |
| Q4 24 | $1.84 | $1.92 | +4.3% | — | $47.7B | — |
| Q3 24 | $2.39 | $2.96 | +23.8% | — | $48.8B | — |
| Q2 24 | $2.7 | $3.06 | +13.3% | — | $48B | — |
| Q1 24 | $2.12 | $2.62 | +23.6% | — | $43B | — |
| Q4 23 | $1.14 | $1.24 | +8.8% | — | $43B | — |
| Q3 23 | $1.84 | $2.28 | +23.9% | — | $44.1B | — |
| Q2 23 | $1.84 | $1.91 | +3.8% | — | $44.7B | — |
| Q1 23 | $1.73 | $2.21 | +27.7% | — | $40B | — |
| Q4 22 | $1.68 | $2.12 | +26.2% | — | $43.1B | — |
| Q3 22 | $1.88 | $2.25 | +19.7% | — | $41.9B | — |
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 | — | $3.33 | — | — | $185B | — |
| FY24 | — | $6.45 | — | — | $187.4B | — |
| FY23 | — | $7.35 | — | — | $171.8B | — |
| FY22 | — | $6.17 | — | — | $156.7B |
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 | $149.2B | $145.6B | $147B | $137.2B | $122.5B | $127B | $156.7B | $171.8B | $187.4B | $185B |
| YoY change | +9.92% | -2.41% | +1% | -6.67% | -10.7% | +3.69% | +23.4% | +9.64% | +9.08% | -1.29% |
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 | 149.2B | 145.6B | 147B | 137.2B | 122.5B | 127B | 156.7B | 171.8B | 187.4B | 185B |
| Cost of revenue | 130.2B | 127.4B | 133B | 123.3B | 108.8B | 109.1B | 135.8B | 152.7B | 164B | 173.4B |
| Gross profit | 19B | 18.2B | 14.1B | 14B | 13.7B | 17.9B | 21B | 19.1B | 23.4B | 11.6B |
| Gross margin | 12.8% | 12.5% | 9.59% | 10.2% | 11.2% | 14.1% | 13.4% | 11.1% | 12.5% | 6.27% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 10.3B | 9.6B | 9.7B | 8.5B | 7B | 8.6B | 10.7B | 9.8B | 10.6B | 8.7B |
| Operating expenses | 18.7B | 20.7B | 21.9B | 8.5B | 7B | 8.6B | 10.7B | 9.8B | 10.6B | 8.7B |
| Operating income | 8.7B | 8.7B | 4.4B | 5.5B | 6.6B | 9.3B | 10.3B | 9.3B | 12.8B | 2.9B |
| Operating margin | 5.82% | 5.95% | 3.02% | 3.99% | 5.42% | 7.34% | 6.58% | 5.41% | 6.82% | 1.57% |
| Non-operating income, net | 3.7B | 3.5B | 4.4B | 2.3B | 2.3B | 4.2B | 1.8B | 908M | -4.4B | 83M |
| Pretax income | 12B | 11.9B | 8.5B | 7.4B | 8.1B | 12.7B | 11.6B | 10.4B | 8.5B | 3.1B |
| Income tax | 2.7B | 11.5B | 474M | 769M | 1.8B | 2.8B | 1.9B | 563M | 2.6B | 338M |
| Net income | 9.3B | -3.9B | 8B | 6.7B | 6.3B | 9.9B | 9.7B | 9.8B | 6B | 2.8B |
| Net margin | 6.21% | -2.67% | 5.44% | 4.86% | 5.16% | 7.83% | 6.19% | 5.73% | 3.18% | 1.5% |
| EBITDA | 22.4B | 24.8B | 22.6B | 22.3B | 21.7B | 25.1B | 24.1B | 23.3B | 22B | 18.2B |
| EPS | 6.12 | -2.65 | 5.61 | 4.62 | 4.36 | 6.78 | 6.17 | 7.35 | 6.45 | 3.33 |
| Diluted EPS | 6 | -2.65 | 5.53 | 4.57 | 4.33 | 6.7 | 6.13 | 7.32 | 6.37 | 3.27 |
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 | 44.1B | 43B | 43B | 48B | 48.8B | 47.7B | 44B | 47.1B | 48.6B | 45.3B | 43.6B | 48B |
| Cost of revenue | 38.8B | 39.7B | 37.1B | 41.7B | 42.4B | 42.9B | 38.7B | 42.9B | 45.5B | 46.4B | 38.6B | 44.4B |
| Gross profit | 5.4B | 3.3B | 5.9B | 6.2B | 6.4B | 4.9B | 5.3B | 4.3B | 3.1B | -1.1B | 5B | 3.7B |
| Gross margin | 12.1% | 7.7% | 13.7% | 13% | 13.1% | 10.2% | 12.1% | 9.05% | 6.41% | -2.48% | 11.5% | 7.61% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.3B | 2.4B | 2.2B | 2.4B | 2.7B | 3.3B | 2B | 2.1B | 2B | 2.5B | 2.1B | 2.2B |
| Operating expenses | 2.3B | 2.4B | 2.2B | 2.4B | 2.7B | 3.3B | 2B | 2.1B | 2B | 2.5B | 2.1B | 2.2B |
| Operating income | 3B | 918M | 3.7B | 3.9B | 3.7B | 1.5B | 3.4B | 2.1B | 1.1B | -3.6B | 2.9B | 1.5B |
| Operating margin | 6.83% | 2.14% | 8.69% | 8.07% | 7.49% | 3.19% | 7.62% | 4.51% | 2.21% | -8.05% | 6.71% | 3.04% |
| Non-operating income, net | 227M | 551M | -105M | -84M | -122M | -4.1B | 62M | 80M | 77M | -136M | 272M | 36M |
| Pretax income | 3.5B | 1.1B | 3.7B | 3.6B | 3.7B | -2.6B | 3.6B | 2.4B | 1.4B | -4.2B | 3.3B | 1.6B |
| Income tax | 470M | -858M | 762M | 767M | 709M | 318M | 719M | 481M | 127M | -988M | 642M | 214M |
| Net income | 3B | 2B | 3B | 2.9B | 3B | -2.9B | 2.9B | 1.9B | 1.3B | -3.3B | 2.7B | 1.4B |
| Net margin | 6.78% | 4.64% | 6.87% | 6% | 6.17% | -6.02% | 6.48% | 4.02% | 2.66% | -7.2% | 6.2% | 2.82% |
| EBITDA | 6.7B | 4.5B | 6.7B | 7.3B | 6.8B | 891M | 6.7B | 5.6B | 5.7B | 419M | 6.5B | 4.8B |
| EPS | 2.21 | — | 2.57 | 2.57 | 2.71 | — | 3.4 | 1.94 | 1.37 | — | 2.87 | 1.44 |
| Diluted EPS | 2.2 | — | 2.56 | 2.55 | 2.68 | — | 3.35 | 1.91 | 1.35 | — | 2.82 | 1.41 |
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 | 53.7B | 60.1B | 47.2B | 52.1B | 59.7B | 85.1B | 48.6B | 49B | — | — | 72.9B |
| Enterprise value | 104.4B | 130.4B | 125.3B | 133.2B | 141.5B | 166.8B | 133B | 145.2B | — | — | 178.2B |
| Shares outstanding | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.5B | 1.4B | 1.4B | 1.1B | 955M | 955M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 5.79 | — | 5.9 | 7.82 | 9.44 | 8.55 | 5.01 | 4.98 | — | — | 36.9 |
| P/S | 0.36 | 0.41 | 0.32 | 0.38 | 0.49 | 0.67 | 0.31 | 0.29 | — | — | 0.4 |
| P/B | 1.22 | 1.66 | 1.1 | 1.13 | 1.2 | 1.29 | 0.67 | 0.72 | — | — | 1.17 |
| EV/EBITDA | 4.66 | 5.27 | 5.54 | 5.99 | 6.51 | 6.63 | 5.52 | 6.24 | — | — | 10.8 |
| EV/Sales | 0.7 | 0.9 | 0.85 | 0.97 | 1.16 | 1.31 | 0.85 | 0.84 | — | — | 0.96 |
| Earnings yield | 17.3% | — | 17% | 12.8% | 10.6% | 11.7% | 20% | 20.1% | — | — | 2.71% |
| FCF yield | -21% | -17.2% | -21.7% | -17.2% | -6.47% | -8.14% | -10.6% | -7.51% | — | — | 30.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.43 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.8% | 12.5% | 9.59% | 10.2% | 11.2% | 14.1% | 13.4% | 11.1% | 12.5% | 6.27% | 7.61% |
| Operating margin | 5.82% | 5.95% | 3.02% | 3.99% | 5.42% | 7.34% | 6.58% | 5.41% | 6.82% | 1.57% | 3.2% |
| Net margin | 6.21% | -2.67% | 5.44% | 4.86% | 5.16% | 7.83% | 6.19% | 5.73% | 3.18% | 1.5% | 1.05% |
| ROE | 21% | -10.7% | 18.7% | 14.5% | 12.7% | 15.1% | 13.4% | 14.4% | 9.09% | 4.4% | 3.16% |
| ROA | 4.18% | -1.83% | 3.52% | 2.92% | 2.69% | 4.06% | 3.68% | 3.6% | 2.13% | 0.99% | 2.25% |
| ROIC | 7.07% | 0.23% | 3.47% | 3.87% | 3.94% | 4.94% | 5.51% | 5.35% | 5.29% | 1.55% | 1.09% |
| Return on tangible assets | 4.43% | -1.93% | 3.7% | 3.07% | 2.81% | 4.24% | 3.82% | 3.74% | 2.2% | 1.02% | 0.75% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.89 | 0.89 | 0.92 | 0.88 | 1.01 | 1.1 | 1.1 | 1.08 | 1.13 | 1.17 | 1.14 |
| Quick ratio | 0.76 | 0.76 | 0.8 | 0.76 | 0.88 | 0.93 | 0.93 | 0.9 | 0.98 | 1.01 | 0.97 |
| Debt / equity | 1.7 | 2.6 | 2.45 | 2.27 | 2.23 | 1.68 | 1.6 | 1.8 | 1.99 | 2.08 | 2.02 |
| Debt / assets | 0.34 | 0.44 | 0.46 | 0.46 | 0.47 | 0.45 | 0.44 | 0.45 | 0.47 | 0.47 | 0.45 |
| Net debt / EBITDA | 2.26 | 2.84 | 3.46 | 3.64 | 3.76 | 3.25 | 3.5 | 4.13 | 4.71 | 5.71 | 5.88 |
| Interest coverage | 22.3 | 21.6 | 14.1 | 10.5 | 8.37 | 14.4 | 12.7 | 12.4 | 11.1 | 5.29 | 4.04 |
| Effective tax rate | 22.8% | 97.2% | 5.54% | 10.3% | 21.9% | 21.8% | 16.3% | 5.41% | 30% | 10.8% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 96.9 | 99.4 | 104.2 | 96.4 | 85.5 | 87.5 | 108.5 | 126 | 168.1 | 193.7 | 201.9 |
| EPS (basic) | 6.12 | -2.65 | 5.61 | 4.62 | 4.36 | 6.78 | 6.17 | 7.35 | 6.45 | 3.33 | 3.33 |
| EPS (diluted) | 6 | -2.65 | 5.53 | 4.57 | 4.33 | 6.7 | 6.13 | 7.32 | 6.37 | 3.27 | 2.24 |
| Book value per share | 28.6 | 24.7 | 30.3 | 32.3 | 34.7 | 45.4 | 50 | 50.1 | 58.8 | 66.1 | 70.7 |
| FCF per share | -7.32 | -7.03 | -7.26 | -6.3 | -2.7 | -4.77 | -3.56 | -2.7 | -5.36 | 1.85 | 0.66 |
| Cash per share | 15.9 | 16.3 | 19 | 16.3 | 20.3 | 19.8 | 21.7 | 19.4 | 24.3 | 29 | 28.2 |
| Capex per share | 11 | 8.54 | 4.16 | 2.18 | 1.28 | 0.14 | 1.58 | 0.45 | 3.93 | 9.74 | 9.67 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 11.4% | 8.59% | 3.99% | 2.26% | 1.5% | 0.16% | 1.46% | 0.35% | 2.34% | 5.03% | 4.75% |
| Capex / operating cash flow | 102.7% | 60.8% | 37% | 19% | 9.88% | 1.14% | 16.7% | 4.11% | 41.7% | 34.6% | 37.9% |
| Payout ratio | 25.6% | -57.5% | 28% | 35.2% | 10.6% | 1.87% | 4.09% | 6.07% | 11% | 23.6% | 29.5% |
| Dividend yield | 4.41% | 3.72% | 4.75% | 4.51% | 1.12% | 0.22% | 0.82% | 1.22% | — | — | 0.89% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.18 |
| Jun 5, 2026 | $0.18 |
| Mar 6, 2026 | $0.18 |
| Dec 5, 2025 | $0.15 |
| Sep 5, 2025 | $0.15 |
| Jun 6, 2025 | $0.15 |
| Mar 7, 2025 | $0.12 |
| — |
| FY21 | — | $6.78 | — | — | $127B | — |
| FY20 | — | $4.36 | — | — | $122.5B | — |
| FY19 | — | $4.62 | — | — | $137.2B | — |
| FY18 | — | $5.61 | — | — | $147B | — |
| FY17 | — | -$2.65 | — | — | $145.6B | — |
| FY16 | — | $6.12 | — | — | $149.2B | — |
| 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 | $44.1B | $43B | $43B | $48B | $48.8B | $47.7B | $44B | $47.1B | $48.6B | $45.3B | $43.6B | $48B |
| YoY change | +5.35% | -0.3% | +7.58% | +7.2% | +10.5% | +11% | +2.34% | -1.76% | -0.34% | -5.06% | -0.9% | +1.92% |
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 | 24.4B | 23.8B | 26.8B | 23.2B | 29B | 28.7B | 31.3B | 26.5B | 27.1B | 27.7B |
| Receivables | 24.8B | 28.7B | 33.4B | 33.4B | 34.2B | 34B | 47B | 51.5B | 59.2B | 58.3B |
| Inventory | 11B | 10.7B | 9.8B | 10.4B | 10.2B | 13B | 15.4B | 16.5B | 14.6B | 14.5B |
| Total current assets | 76.2B | 68.7B | 75.3B | 75B | 80.9B | 82.1B | 100.5B | 101.6B | 108.5B | 108.8B |
| Property, plant & equipment | 60.7B | 71.7B | 73.1B | 71.1B | 67.8B | 68.5B | 66.5B | 67.6B | 68.6B | 69.3B |
| Goodwill & intangibles | 12.4B | 11.8B | 11.2B | 10.8B | 10.4B | 10.1B | 9.9B | 9.7B | 9.1B | 8.7B |
| Total assets | 221.7B | 212.5B | 227.3B | 228B | 235.2B | 244.7B | 264B | 273.1B | 279.8B | 281.3B |
| Accounts payable | 23.3B | 23.9B | 22.3B | 21B | 19.9B | 20.4B | 27.5B | 28.1B | 25.7B | 23.9B |
| Short-term debt | 23.8B | 27B | 31.9B | 37.4B | 36.9B | 33.7B | 38.8B | 39B | 39.4B | 35.7B |
| Total current liabilities | 85.2B | 76.9B | 82.2B | 84.9B | 79.9B | 74.4B | 91.2B | 94.4B | 96.3B | 93.3B |
| Long-term debt | 51.3B | 67.3B | 73.1B | 66.9B | 74B | 76.7B | 76.9B | 83.7B | 91.3B | 95.6B |
| Total liabilities | 177.6B | 176.3B | 184.6B | 182.1B | 185.5B | 178.9B | 191.8B | 204.8B | 214.2B | 218.1B |
| Shareholders' equity | 44.1B | 36.2B | 42.8B | 46B | 49.7B | 65.8B | 72.3B | 68.3B | 65.6B | 63.2B |
| Total debt | 75.1B | 94.2B | 105B | 104.3B | 110.9B | 110.4B | 115.7B | 122.6B | 130.7B | 131.3B |
| Net debt | 62.5B | 78.7B | 84.1B | 85.3B | 90.9B | 90.3B | 96.5B | 103.8B | 110.8B | 110.4B |
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 | 34.9B | — | 25.5B | 30.8B | 32.2B | — | 27.5B | 29.3B | 29.7B | 27.7B | 24.4B | 24.7B |
| Receivables | 50.1B | — | 55.5B | 56.2B | 58.2B | — | 59.5B | 61.2B | 61.6B | 58.3B | 60.1B | 61.6B |
| Inventory | 17.7B | — | 17.5B | 17.6B | 17.3B | — | 15.3B | 15.5B | 15.3B | 14.5B | 15.6B | 15.9B |
| Total current assets | 110.7B | — | 106.5B | 112.1B | 115.4B | — | 110B | 114.3B | 114.6B | 108.8B | 109.1B | 110B |
| Property, plant & equipment | 80.5B | — | 81.5B | 81.5B | 82.5B | — | 84.4B | 85.4B | 85.5B | 69.3B | 85.5B | 86.2B |
| Goodwill & intangibles | 4.9B | 1.9B | 4.8B | 4.8B | 4.7B | 1.9B | 4.5B | 4.5B | 4.5B | 8.7B | 4.3B | 4.3B |
| Total assets | 281.7B | 171.4B | 276.6B | 283B | 289.3B | 171.2B | 282.1B | 289.4B | 288.2B | 281.3B | 281B | 282.7B |
| Accounts payable | 30.4B | — | 29.4B | 28.8B | 29.6B | — | 26.9B | 27.1B | 27.3B | 23.9B | 27.9B | 28.8B |
| Short-term debt | 38.7B | — | 36B | 38.1B | 36.2B | — | 35.9B | 38.3B | 36.5B | 35.7B | 36.3B | 37B |
| Total current liabilities | 96.8B | — | 91.8B | 95.4B | 95.5B | — | 90.7B | 93.8B | 93.3B | 93.3B | 94.7B | 96.8B |
| Long-term debt | 80.2B | — | 86.3B | 88.3B | 91.7B | — | 96.7B | 97.4B | 96B | 95.6B | 91.5B | 90.7B |
| Total liabilities | 203B | — | 206B | 211.1B | 215.1B | — | 215.7B | 220.9B | 219.8B | 218.1B | 216.3B | 219.1B |
| Shareholders' equity | 78.7B | — | 70.6B | 71.9B | 74.2B | — | 66.4B | 68.5B | 68.4B | 63.2B | 64.7B | 63.6B |
| Total debt | 118.9B | — | 122.2B | 126.4B | 127.9B | — | 132.7B | 135.7B | 132.5B | 131.3B | 127.8B | 127.7B |
| Net debt | 93.6B | — | 104.6B | 103.9B | 104.1B | — | 112.1B | 113.3B | 109.6B | 110.4B | 108B | 107.6B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 9.3B | 330M | 8.1B | 6.7B | 6.3B | 9.9B | 9.7B | 9.8B | 6B | 2.8B |
| Depreciation & amortization | 9.8B | 12.3B | 13.7B | 14.1B | 12.8B | 12.1B | 11.3B | 11.9B | 12.4B | 14.6B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -467M | -774M | -2B | -2.4B | 1.5B | -2.4B | -6.2B | -3.6B | -7.3B | 2.2B |
| Operating cash flow | 16.5B | 20.6B | 15.9B | 16.4B | 18.6B | 18.3B | 13.7B | 14.8B | 10.5B | 26.9B |
| Capital expenditure | -16.9B | -12.5B | -5.9B | -3.1B | -1.8B | -209M | 2.3B | -607M | -4.4B | -9.3B |
| Investing cash flow | -25.8B | -15.7B | -12.3B | -3.3B | -16.5B | -8.8B | -8.6B | -3.7B | -9.7B | -10.4B |
| Dividends paid | -2.4B | -2.2B | -2.2B | -2.4B | -669M | -186M | -397M | -597M | -653M | -657M |
| Share repurchases | -2.5B | -4.5B | -190M | 0 | -90M | 0 | -2.5B | -11.1B | -7.1B | -6B |
| Financing cash flow | 16B | 12.4B | 11.3B | -4.7B | 6B | 3.5B | 383M | -6.4B | 1.9B | -9.6B |
| Net change in cash | 6.7B | 17.3B | 14.9B | 8.4B | 8.1B | 12.9B | 5.4B | 4.7B | 2.8B | 6.8B |
| Free cash flow | -11.3B | -10.3B | -10.2B | -9B | -3.9B | -6.9B | -5.1B | -3.7B | -6B | 1.8B |
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 | 3B | 2B | 3B | 2.9B | 3B | -2.9B | 2.9B | 1.9B | 1.3B | -3.3B | 2.7B | 1.4B |
| Depreciation & amortization | 3B | 3.1B | 2.8B | 3.5B | 2.9B | 3.2B | 2.9B | 3B | 4.1B | 4.5B | 3B | 3.1B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 6B | 2.3B | 6.2B | 6.6B | 5.8B | -802M | 5.7B | 4.9B | 7.1B | 6.8B | 3B | 6.4B |
| Capital expenditure | -226M | -220M | -351M | -981M | -1.3B | -1.8B | -1.7B | -1.6B | -2.1B | -3.2B | -1.5B | -1.9B |
| Investing cash flow | -2.7B | 1.1B | -1.1B | -2.5B | -2.8B | -3.3B | -2.7B | -4.5B | 249M | -2.8B | 1.4B | -3.8B |
| Dividends paid | -182M | -104M | -198M | -136M | -192M | -127M | -175M | -144M | -200M | -138M | -223M | -608M |
| Share repurchases | -250M | -10B | -280M | -1.1B | -1B | -4.7B | -2B | 0 | -1.5B | -2.5B | -800M | -2B |
| Financing cash flow | 983M | -8.2B | 300M | 3.5B | -830M | -1B | -543M | 1.2B | -5.3B | -5B | -3.7B | -2.8B |
| Net change in cash | 4.3B | -4.8B | 5.3B | 7.6B | 2.2B | -5.1B | 2.5B | 1.6B | 2.1B | -996M | 647M | -229M |
| Free cash flow | 602M | -3.4B | -3.1B | -646M | 862M | -3.1B | 33M | 392M | 955M | 391M | -1.8B | 1.1B |
| Dec 6, 2024 | $0.12 |