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 | -$0.7 | -$0.49 | +30.0% | — | $12.4B | — |
| Q1 26 | -$0.89 | -$4.2 | -371.9% | — | $12.2B | — |
| Q3 25 | -$2.01 | -$2.01 | 0.0% | — | $16.2B | — |
| Q1 25 | -$1.31 | -$2.64 | -101.5% | — | $13.8B | — |
| Q4 24 | -$0.01 | -$1.02 | -10100.0% | — | $20.7B | — |
| Q3 24 | $0.7 | $0.29 | -58.6% | — | $24.5B | — |
| Q2 24 | $0.8 | $0.99 | +23.7% | — | $3.4B | — |
| Q1 24 | $0.31 | $1.16 | +274.2% | — | $23B | — |
| Q4 23 | $2.51 | $0.08 | -96.8% | — | $32.8B | — |
| Q3 23 | $0.92 | $3.31 | +259.8% | — | $31.8B | — |
| Q2 23 | $1.26 | $3.52 | +179.4% | — | $30.7B | — |
| Q1 23 | $0.51 | $2.31 | +352.9% | — | $23.3B | — |
| Q4 22 | $1.33 | $0.83 | -37.6% | — | $30B | — |
| Q3 22 | $0.71 | $0.7 | -1.4% | — | $19.5B | — |
| Q2 22 | $0.73 | $1.11 | +52.1% | — | $18.8B | — |
| Q1 22 | $0.49 | $0.31 | -36.7% | — | $14.8B | — |
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 | — | -$85.3 | — | — | $65.5B | — |
| FY24 | — | $1.12 | — | — | $92.3B | — |
| FY23 | — | $66.4 | — | — | $118.7B | — |
| FY22 | — | $13.4 | — | — | $83.1B |
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 | $21.4B | $26.5B | $25B | $29.7B | $35.1B | $40.8B | $83.1B | $118.7B | $92.3B | $65.5B |
| YoY change | +38.5% | +23.7% | -5.4% | +18.8% | +18.1% | +16.2% | +103.6% | +42.8% | -22.3% | -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 | 21.4B | 26.5B | 25B | 29.7B | 35.1B | 40.8B | 83.1B | 118.7B | 92.3B | 65.5B |
| Cost of revenue | 17.5B | 23.5B | 21.5B | 24.3B | 29B | 34.2B | 70.8B | 99.6B | 82.2B | 64.1B |
| Gross profit | 3.9B | 3B | 3.5B | 5.4B | 6.2B | 6.7B | 12.3B | 19B | 10.1B | 1.4B |
| Gross margin | 18.1% | 11.3% | 14% | 18.3% | 17.6% | 16.3% | 14.8% | 16% | 10.9% | 2.15% |
| Research & development | 181.1M | 294.1M | 366.6M | 324.4M | 389.2M | 461.6M | 724.8M | 911.9M | 920.5M | 896.9M |
| Selling, general & administrative | 2.2B | 2.4B | 2.5B | 3.3B | 3.9B | 4.8B | 10.8B | 11.4B | 11.2B | 7.8B |
| Operating expenses | 2.2B | 2.5B | 2.8B | 3.6B | 4.1B | 4.8B | 10.4B | 11.1B | 9.7B | 7.5B |
| Operating income | 1.6B | 473.2M | 711.7M | 1.9B | 2.1B | 1.8B | 1.9B | 7.9B | 346.2M | -6.1B |
| Operating margin | 7.68% | 1.79% | 2.84% | 6.26% | 5.95% | 4.51% | 2.28% | 6.66% | 0.38% | -9.31% |
| Non-operating income, net | -36.3M | -78.8M | -8.6M | -199.5M | -1.1B | -128M | 575M | 199.6M | 642.1M | -2.2B |
| Pretax income | 1.2B | 148.9M | 407.4M | 1.3B | 566.4M | 1.1B | 2B | 7.5B | 259.9M | -9.2B |
| Income tax | 257.5M | 4.6M | 4.4M | 278M | 178.4M | 194.1M | 605.3M | 1.3B | 69.4M | -2.2B |
| Net income | 2B | 142.2M | 405.6M | 924.4M | 335.3M | 955.6M | 1.6B | 6.5B | 13.5M | -7.1B |
| Net margin | 9.31% | 0.54% | 1.62% | 3.11% | 0.95% | 2.34% | 1.88% | 5.44% | 0.01% | -10.9% |
| EBITDA | 2.5B | 1.2B | 1.6B | 3B | 3.7B | 3.9B | 5.2B | 16.7B | 8.9B | 2.3B |
| EPS | 58 | 4.4 | 10.6 | 21.2 | 5.16 | 15.1 | 13.4 | 66.4 | 1.12 | -85.3 |
| Diluted EPS | 53.4 | 4.32 | 10.5 | 19.4 | -5.44 | 8.04 | 13.3 | 60.9 | -5 | -85.3 |
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 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.7B | 31.8B | 32.8B | 23B | 3.4B | 24.5B | 20.7B | 13.8B | 16.2B | 17.5B | 12.2B | 12.4B |
| Cost of revenue | 25.9B | 25.7B | 28.7B | 20.3B | 3B | 20.7B | 19.9B | 14.2B | 15B | 17.5B | 11.2B | 11.8B |
| Gross profit | 4.8B | 6.1B | 4.1B | 2.7B | 376.6M | 3.9B | 789.7M | -352.9M | 1.2B | 55.1M | 1B | 513.1M |
| Gross margin | 15.6% | 19.3% | 12.5% | 11.9% | 11.1% | 15.7% | 3.82% | -2.55% | 7.31% | 0.31% | 8.32% | 4.15% |
| Research & development | 225.6M | 218.1M | 279.6M | 240.4M | 30.3M | 208.7M | 256.1M | 151.8M | 255.7M | 237.8M | 228.5M | 231.4M |
| Selling, general & administrative | 2.5B | 2.9B | 3.4B | 2.8B | 413.5M | 3.3B | 2.1B | 2.4B | 1.8B | 2B | 1.4B | 1.7B |
| Operating expenses | 2.4B | 3.1B | 3.1B | 2.8B | 319.2M | 3.1B | 1.5B | 2B | 1.7B | 2B | 1.3B | 1.7B |
| Operating income | 2.4B | 3.1B | 966.4M | -107.8M | 57.4M | 730.9M | -684.8M | -2.3B | -490.7M | -1.9B | -256.2M | -1.2B |
| Operating margin | 7.77% | 9.68% | 2.94% | -0.47% | 1.7% | 2.98% | -3.32% | -16.8% | -3.04% | -11% | -2.09% | -9.9% |
| Non-operating income, net | 514.6M | -183.6M | -239.8M | 1.7B | -46.4M | -371.1M | -375.5M | -143.8M | -615M | -1.4B | -678.2M | 198.1M |
| Pretax income | 2.7B | 2.8B | 521M | 1.4B | -3.8M | 157.6M | -1.3B | -2.7B | -1.3B | -3.5B | -1.2B | -1.3B |
| Income tax | 341.1M | 403.3M | 200.8M | 476.7M | 3.5M | 148.5M | -580.5M | -699.5M | -191.6M | -1B | -379.3M | -163.7M |
| Net income | 2.4B | 2.3B | 322.6M | 960.4M | -16.8M | 5.8M | -833.2M | -2.1B | -1.1B | -2.5B | -880.4M | -1.2B |
| Net margin | 7.86% | 7.3% | 0.98% | 4.17% | -0.5% | 0.02% | -4.03% | -14.9% | -6.89% | -14.5% | -7.19% | -9.82% |
| EBITDA | 2.7B | 3.5B | 1.5B | 1.6B | 96.5M | 903.3M | -2.2B | -2.4B | -486.8M | -1.4B | -111.5M | -1.1B |
| EPS | 25.6 | 25.7 | 0.56 | 11.3 | -1.92 | 0.44 | -9.24 | -25.6 | -14.3 | -28.6 | -8.84 | -13.2 |
| Diluted EPS | 22.2 | 18.4 | 0.56 | 5.36 | -2.12 | 0.44 | -9.24 | -25.6 | -14.3 | -28.6 | -8.84 | -13.2 |
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 | 3.5B | 5.6B | — | — | 20.1B | 15.9B | 14.7B | 13.9B | — | 1.3B | 1.3B |
| Enterprise value | 12.1B | 16.8B | — | — | 39.6B | 44.7B | 52.1B | 53.7B | — | 30.3B | 30.3B |
| Shares outstanding | 228.1M | 233.7M | 278.8M | 307M | 324.3M | 345.6M | 358.9M | 377.5M | 52.2M | 52.1M | 52.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 1.74 | 39.5 | — | — | 59.9 | 16.6 | 9.37 | 2.16 | — | — | — |
| P/S | 0.16 | 0.21 | — | — | 0.57 | 0.39 | 0.18 | 0.12 | — | 0.02 | 0.02 |
| P/B | 0.54 | 0.84 | — | — | 1.54 | 1.11 | 0.54 | 0.42 | — | 0.05 | 0.05 |
| EV/EBITDA | 4.88 | 13.9 | — | — | 10.7 | 11.6 | 9.97 | 3.22 | — | 13 | 13 |
| EV/Sales | 0.57 | 0.63 | — | — | 1.13 | 1.09 | 0.63 | 0.45 | — | 0.46 | 0.46 |
| Earnings yield | 57.3% | 2.53% | — | — | 1.67% | 6.02% | 10.7% | 46.3% | — | — | — |
| FCF yield | -173% | -49.5% | — | — | -17.7% | -52% | -123.6% | -14.5% | — | -165% | -165% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.1% | 11.3% | 14% | 18.3% | 17.6% | 16.3% | 14.8% | 16% | 10.9% | 2.15% | 2.15% |
| Operating margin | 7.68% | 1.79% | 2.84% | 6.26% | 5.95% | 4.51% | 2.28% | 6.66% | 0.38% | -9.31% | -9.31% |
| Net margin | 9.31% | 0.54% | 1.62% | 3.11% | 0.95% | 2.34% | 1.88% | 5.44% | 0.01% | -10.9% | -10.9% |
| ROE | 30.8% | 2.13% | 4.8% | 7.43% | 2.58% | 6.69% | 5.8% | 19.2% | 0.04% | -25.8% | -25.8% |
| ROA | 7.63% | 0.5% | 1.13% | 1.93% | 0.63% | 1.31% | 1.44% | 4.75% | 0.01% | -5.88% | -5.88% |
| ROIC | 8.65% | 2.57% | 3.33% | 5.4% | 4.4% | 3.51% | 2.04% | 8.98% | 0.45% | -10.8% | -10.8% |
| Return on tangible assets | 7.92% | 0.51% | 1.17% | 1.98% | 0.65% | 1.35% | 1.48% | 4.92% | 0.01% | -6.14% | -6.14% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.07 | 0.98 | 0.95 | 1.01 | 1.08 | 1 | 1.05 | 1.02 | 1.26 | 1.25 | 1.25 |
| Quick ratio | 0.83 | 0.77 | 0.71 | 0.83 | 0.81 | 0.71 | 0.78 | 0.8 | 1.03 | 0.99 | 0.99 |
| Debt / equity | 1.73 | 1.96 | 1.87 | 1.61 | 2.13 | 2.61 | 1.77 | 1.69 | 1.4 | 1.93 | 1.93 |
| Debt / assets | 0.43 | 0.46 | 0.44 | 0.42 | 0.52 | 0.51 | 0.44 | 0.42 | 0.38 | 0.44 | 0.44 |
| Net debt / EBITDA | 3.48 | 9.26 | 7.74 | 4.77 | 5.3 | 7.46 | 7.16 | 2.38 | 2.47 | 12.4 | 12.4 |
| Interest coverage | 4.12 | 1.49 | 2.08 | 3.23 | 1.84 | 2.3 | 2.83 | 7.4 | 1.23 | -5.75 | -5.75 |
| Effective tax rate | 20.6% | 3.11% | 1.08% | 22.2% | 31.5% | 17.8% | 30.6% | 16.8% | 26.7% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 93.8 | 113.3 | 89.8 | 96.9 | 108.3 | 118.1 | 231.6 | 314.4 | 1.8K | 1.3K | 1.3K |
| EPS (basic) | 58 | 4.4 | 10.6 | 21.2 | 5.16 | 15.1 | 13.4 | 66.4 | 1.12 | -85.3 | -85.3 |
| EPS (diluted) | 53.4 | 4.32 | 10.5 | 19.4 | -5.44 | 8.04 | 13.3 | 60.9 | -5 | -85.3 | -85.3 |
| Book value per share | 28.3 | 28.6 | 30.3 | 40.5 | 40.1 | 41.3 | 75.2 | 88.8 | 656.5 | 529.2 | 529.2 |
| FCF per share | -26.3 | -11.9 | -7.1 | -7.51 | -11 | -23.9 | -50.5 | -5.36 | 143.5 | -42.6 | -42.6 |
| Cash per share | 11.3 | 8.26 | 11.1 | 18.4 | 24.8 | 24.5 | 28.8 | 45.3 | 498.2 | 464.3 | 464.3 |
| Capex per share | 17.9 | 10.8 | 8.3 | 11.3 | 12.5 | 25 | 32.3 | 40.2 | 168.2 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 19.1% | 9.5% | 9.24% | 11.7% | 11.5% | 21.1% | 13.9% | 12.8% | 9.51% | — | — |
| Capex / operating cash flow | -295.9% | 1.5K% | 488.9% | 131.7% | -301.2% | -587.6% | -143.6% | 141.8% | 78.6% | — | — |
| Payout ratio | — | — | — | — | — | 0% | 0% | 8.67% | 4.1K% | -6.85% | -6.85% |
| Dividend yield | — | — | — | — | — | 0% | 0% | 4.01% | — | 36.2% | 36.2% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 22, 2026 | $1.50 |
| Jul 2, 2025 | $1.30 |
| Aug 15, 2024 | $1.50 |
| Nov 22, 2023 | $1.50 |
| — |
| FY21 | — | $15.1 | — | — | $40.8B | — |
| FY20 | — | $5.16 | — | — | $35.1B | — |
| FY19 | — | $21.2 | — | — | $29.7B | — |
| FY18 | — | $10.6 | — | — | $25B | — |
| FY17 | — | $4.4 | — | — | $26.5B | — |
| FY16 | — | $58 | — | — | $21.4B | — |
| Period | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $30.7B | $31.8B | $32.8B | $23B | $3.4B | $24.5B | $20.7B | $13.8B | $16.2B | $17.5B | $12.2B | $12.4B |
| YoY change | +62.9% | +63.1% | +9.43% | -1.22% | -89% | -23% | -37.1% | -39.9% | -34.1% | -15.2% | -11.5% | — |
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 | 2.6B | 1.9B | 3.1B | 5.7B | 8.1B | 8.5B | 10.3B | 17.1B | 26B | 24.2B |
| Receivables | 6.2B | 6.6B | 6.1B | 5.8B | 4.9B | 7.5B | 16.8B | 23B | 14.1B | 13.6B |
| Inventory | 4.5B | 4.3B | 5.7B | 5.8B | 8.4B | 13.3B | 17.5B | 18.2B | 12.5B | 14.5B |
| Total current assets | 19.7B | 19.6B | 22.9B | 31.7B | 33.7B | 45.5B | 68.3B | 82.9B | 68.9B | 68.8B |
| Property, plant & equipment | 4.4B | 6.3B | 9.8B | 9.6B | 10.7B | 16B | 21.8B | 27.4B | 25.7B | 22.4B |
| Goodwill & intangibles | 942.5M | 990M | 1.2B | 1.3B | 1.6B | 2.3B | 3B | 4.8B | 4.6B | 5.2B |
| Total assets | 26.1B | 28.6B | 35.9B | 47.8B | 53.2B | 73B | 108.7B | 135.8B | 124.9B | 121B |
| Accounts payable | 4.3B | 4.7B | 5.3B | 5B | 4.5B | 6.8B | 10.4B | 15.5B | 11B | 13.7B |
| Short-term debt | 10.7B | 11.9B | 13.2B | 16.8B | 19.7B | 25.7B | 33.3B | 40.2B | 18.3B | 20.8B |
| Total current liabilities | 18.4B | 20B | 24.1B | 31.3B | 31.2B | 45.5B | 64.9B | 81.1B | 54.5B | 55B |
| Long-term debt | 488.5M | 1.2B | 2.6B | 3.2B | 7.9B | 11.6B | 14.5B | 16.6B | 29.6B | 32.4B |
| Total liabilities | 19.6B | 21.9B | 27.4B | 35.4B | 40.2B | 58.7B | 81.7B | 102.3B | 90.6B | 93.5B |
| Shareholders' equity | 6.5B | 6.7B | 8.5B | 12.4B | 13B | 14.3B | 27B | 33.5B | 34.2B | 27.6B |
| Total debt | 11.2B | 13.1B | 15.8B | 20B | 27.6B | 37.3B | 47.8B | 56.8B | 47.8B | 53.1B |
| Net debt | 8.7B | 11.2B | 12.7B | 14.4B | 20.1B | 29B | 37.5B | 40.7B | 22.8B | 33.1B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 14.8B | 13.6B | 17.1B | 17.6B | 2B | 22.4B | 26B | 27.4B | 23.4B | 24.2B | 22.8B | 25.7B |
| Receivables | 21.6B | 25.9B | 23B | 19.8B | 2.6B | 19.7B | 14.1B | 12.8B | 15B | 13.6B | 13.8B | 12.6B |
| Inventory | 20.1B | 19.2B | 18.2B | 20.1B | 2.7B | 15.2B | 12.5B | 13.3B | 14.9B | 14.5B | 17.7B | 16.5B |
| Total current assets | 80.8B | 80.8B | 82.9B | 82.2B | 10.2B | 74.3B | 68.9B | 67.3B | 70B | 68.8B | 72.7B | 63.7B |
| Property, plant & equipment | 34.8B | 36.7B | 27.4B | 44.1B | 6.5B | 46.2B | 25.7B | 44.3B | 40B | 22.4B | 39.9B | 39.4B |
| Goodwill & intangibles | 3.3B | 3.6B | 4.8B | 4.4B | 623.2M | 4.3B | 4.6B | 4.6B | 4.6B | 5.2B | 5.1B | 4.8B |
| Total assets | 125.1B | 127.3B | 135.8B | 137.1B | 18.1B | 130.2B | 124.9B | 122.3B | 120.8B | 121B | 125.5B | 118.5B |
| Accounts payable | 11.7B | 14.2B | 15.5B | 15B | 2B | 11.6B | 11B | 11.4B | 14.1B | 13.7B | 14.1B | 13.4B |
| Short-term debt | 38.5B | 35.9B | 40.2B | 36.4B | 3.7B | 22.3B | 18.3B | 15.2B | 18.6B | 20.8B | 21.6B | 21.9B |
| Total current liabilities | 72.8B | 73.3B | 81.1B | 80.2B | 9.5B | 61B | 54.5B | 50.7B | 53.9B | 55B | 57.8B | 56.3B |
| Long-term debt | 18.2B | 17.9B | 16.6B | 17.1B | 3B | 27.6B | 29.6B | 33.5B | 30.8B | 32.4B | 31.5B | 27.8B |
| Total liabilities | 93.6B | 94.3B | 102.3B | 102.4B | 13.4B | 95.4B | 90.6B | 90.6B | 90.7B | 93.5B | 95.4B | 89.7B |
| Shareholders' equity | 31.4B | 33.1B | 33.5B | 34.7B | 4.7B | 34.9B | 34.2B | 31.6B | 30.1B | 27.6B | 30.2B | 28.8B |
| Total debt | 56.7B | 53.8B | 56.8B | 53.5B | 6.7B | 50B | 47.8B | 48.6B | 49.4B | 53.1B | 53.1B | 49.7B |
| Net debt | 42B | 40.3B | 40.7B | 35.8B | 4.7B | 27.6B | 22.8B | 21.2B | 25.9B | 33.1B | 30.3B | 32.8B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2B | 142.2M | 405.6M | 924.4M | 335.3M | 955.6M | 1.6B | 6.5B | 13.5M | -7.1B |
| Depreciation & amortization | 788.4M | 616.1M | 817.3M | 978.9M | 1.4B | 1.8B | 2.8B | 8.2B | 7.8B | 8B |
| Stock-based compensation | 203.3M | 64.9M | 29.3M | 4.6M | 923K | 9.9M | 1B | 862.6M | 365.8M | 225.7M |
| Change in working capital | -4.5B | -601.5M | -680.5M | 289.5M | -4.4B | -3.7B | -13.1B | -3.9B | 4.7B | -4.4B |
| Operating cash flow | -1.4B | 162.8M | 473.2M | 2.6B | -1.3B | -1.5B | -8.1B | 10.7B | 11.2B | 1.1B |
| Capital expenditure | -4.1B | -2.5B | -2.3B | -3.5B | -4B | -8.6B | -11.6B | -15.2B | -8.8B | — |
| Investing cash flow | -6.9B | -2.4B | -3.8B | -6B | -4.9B | -11.3B | -12.2B | -15.1B | -2.8B | -2.3B |
| Dividends paid | — | — | — | — | — | 0 | 0 | -559.6M | -547.7M | -486.8M |
| Share repurchases | — | — | 0 | 0 | -29.3M | 0 | 0 | -79.3M | -875M | -4M |
| Financing cash flow | 7.5B | 2B | 4.3B | 9.2B | 6.2B | 11.4B | 20B | 8.6B | -6.3B | -758.7M |
| Net change in cash | -784.9M | -201.3M | 1B | 5.9B | -79.3M | -1.4B | -279.4M | 4.2B | 2.1B | -2B |
| Free cash flow | -6B | -2.8B | -2B | -2.3B | -3.6B | -8.3B | -18.1B | -2B | 7.5B | -2.2B |
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 12 | Q4 12 | Q3 13 | Q4 13 | Q3 16 | Q4 16 | Q3 17 | Q4 17 | Q4 19 | Q4 20 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -114.5M | -762.5M | 105.4M | 164.9M | 294.2M | 1B | 11.2M | 23.4M | 392.7M | -362.7M |
| Depreciation & amortization | 87.9M | 85.4M | 106.2M | 92.6M | 225.3M | 146.8M | 147.3M | 185.1M | 356.2M | 391.9M |
| Stock-based compensation | 4.6M | 2.6M | 3.6M | 10.2M | 29.6M | 147.7M | 14.6M | 19M | -6.6M | 56.6K |
| Change in working capital | 233.3M | -109.8M | 493.9M | -261.7M | -1.6B | -1.7B | -898.8M | 413.5M | 373.9M | 266.6M |
| Operating cash flow | 219.1M | -710.2M | 826.5M | 109.4M | -1B | -340.8M | -743.6M | 625M | 1.6B | 1.1B |
| Capital expenditure | -59.2M | 33.3M | -327.5M | -231.4M | -1.4B | -222.7M | -728M | -678.1M | -577.7M | -1.9B |
| Investing cash flow | -11.9M | -119.8M | -368.3M | -83.1M | -1.2B | -2.1B | -1.5B | 117.2M | -928.1M | -2.3B |
| Dividends paid | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | 0 | 325 |
| Financing cash flow | -600M | 178.3M | -410.3M | -530.2M | 2B | 2.8B | 2.9B | -1B | 1.3B | 2.2B |
| Net change in cash | -392.8M | -651.7M | 48M | -503.9M | -267.7M | 295.5M | 673.9M | -264.3M | 2B | 977.5M |
| Free cash flow | 311.3M | -18.7M | 533.8M | -132.4M | -2.2B | -1.8B | -1.6B | 224.3K | 673.5M | 540.5M |