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 | $1.4 | $1.62 | +15.7% | — | $33.6B | — |
| Q1 26 | $0.99 | $0.96 | -3.0% | — | $23.5B | — |
| Q4 25 | $0.57 | $0.44 | -22.8% | — | $23.6B | — |
| Q3 25 | $0.71 | $0.94 | +32.4% | — | $23.5B | — |
| Q2 25 | $0.66 | $0.64 | -3.0% | — | $115.3B | — |
| Q1 25 | $0.8 | $0.65 | -18.8% | — | $21.1B | — |
| Q4 24 | $0.19 | $0.47 | +147.4% | — | $20.8B | — |
| Q3 24 | $0.74 | $0.9 | +21.6% | — | $23.4B | — |
| Q2 24 | $0.31 | $0.44 | +41.9% | — | $23.5B | — |
| Q1 24 | $0.8 | $0.72 | -10.0% | — | $23.8B | — |
| Q4 23 | $1 | $1.27 | +27.0% | — | $27.1B | — |
| Q3 23 | $0.94 | $0.86 | -8.5% | — | $149.3B | — |
| Q2 23 | $0.88 | $0.92 | +4.5% | — | $134.3B | — |
| Q1 23 | $0.92 | $1.16 | +26.1% | — | $156.5B | — |
| Q4 22 | $1.11 | $1.26 | +13.5% | — | $176.3B | — |
| Q3 22 | $1.55 | $1.36 | -12.3% | — | $189.4B | — |
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 | — | $3.04 | — | — | $89.2B | — |
| FY24 | — | $1.17 | — | — | $91.4B | — |
| FY23 | — | $3.82 | — | — | $102.4B | — |
| FY22 | — | $5.62 | — | — | $727.5B |
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 | $475.8B | $455.2B | $494.7B | $447.6B | $313.8B | $490.7B | $727.5B | $102.4B | $91.4B | $89.2B |
| YoY change | -16.3% | -4.33% | +8.67% | -9.51% | -29.9% | +56.4% | +48.2% | -85.9% | -10.7% | -2.43% |
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 | 475.8B | 455.2B | 494.7B | 447.6B | 313.8B | 490.7B | 727.5B | 102.4B | 91.4B | 89.2B |
| Cost of revenue | 323.9B | 299.2B | 305B | 267.3B | 170.6B | 252.3B | 347.7B | 48.4B | 45.4B | 46.7B |
| Gross profit | 151.9B | 156B | 189.7B | 180.3B | 143.1B | 238.5B | 379.8B | 54B | 46B | 42.5B |
| Gross margin | 31.9% | 34.3% | 38.3% | 40.3% | 45.6% | 48.6% | 52.2% | 52.7% | 50.3% | 47.6% |
| Research & development | 3.1B | 3.3B | 3.7B | 3.4B | 2.1B | 3.3B | 4.6B | 726M | 789M | 864M |
| Selling, general & administrative | 51.4B | 52.5B | 47.8B | 45.9B | 26.4B | 39.6B | 40.9B | 8.3B | 9B | 8.9B |
| Operating expenses | 56B | 78.6B | 51B | 54.9B | 36.4B | 46B | 50.2B | 11.1B | 13.4B | 10.5B |
| Operating income | 91.7B | 56.7B | 133.1B | 122.3B | 117.2B | 181.2B | 311.3B | 39.3B | 25.7B | 27.8B |
| Operating margin | 19.3% | 12.5% | 26.9% | 27.3% | 37.3% | 36.9% | 42.8% | 38.4% | 28.1% | 31.1% |
| Non-operating income, net | -78.9B | -9.7B | -47.3B | -15.2B | -85.5B | 10.9B | 18.1B | -468M | -10.8B | 3B |
| Pretax income | -21.4B | 8.8B | 63.3B | 70.2B | -1.3B | 165B | 312.8B | 35.4B | 11.1B | 26.8B |
| Income tax | 4B | 9.9B | 24.9B | 24.5B | -6.9B | 48.2B | 98B | 10.4B | 3.5B | 7.1B |
| Net income | -25.4B | 987.7M | 43.3B | 60.6B | 5.5B | 116.8B | 214.8B | 25B | 7.6B | 19.7B |
| Net margin | -5.34% | 0.22% | 8.76% | 13.5% | 1.77% | 23.8% | 29.5% | 24.4% | 8.32% | 22.1% |
| EBITDA | 172.2B | 135.2B | 212.5B | 212.1B | 184.6B | 270.4B | 397.7B | 53.2B | 38.8B | 43.9B |
| EPS | -0.74 | -0.02 | 1.1 | 1.56 | 0.18 | 3.04 | 5.62 | 3.82 | 1.17 | 3.04 |
| Diluted EPS | -0.74 | -0.02 | 1.1 | 1.56 | 0.18 | 3.04 | 5.62 | 3.82 | 1.17 | 3.04 |
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 | 149.3B | 27.1B | 23.8B | 23.5B | 23.4B | 20.8B | 21.1B | 115.3B | 23.5B | 23.6B | 23.5B | 33.6B |
| Cost of revenue | 70B | 12.5B | 11.5B | 11.7B | 11.4B | 10.8B | 10.7B | 60.4B | 12.3B | 12.8B | 12.2B | 14.1B |
| Gross profit | 79.3B | 14.7B | 12.3B | 11.7B | 12B | 10B | 10.4B | 54.9B | 11.2B | 10.8B | 11.3B | 19.5B |
| Gross margin | 53.1% | 54.1% | 51.6% | 50% | 51.4% | 48% | 49.3% | 47.6% | 47.8% | 45.9% | 48.2% | 58% |
| Research & development | 1.1B | 214M | 183M | 193M | 195M | 218M | 202M | 1.1B | 233M | 236M | 249.9M | 296M |
| Selling, general & administrative | 11.9B | 3.1B | 2.1B | 3B | 2.1B | 1.7B | 1.9B | 12.9B | 1.6B | 4.4B | 3.1B | 2B |
| Operating expenses | 15.2B | 4.7B | 2.2B | 3.4B | 2.5B | 5.3B | 2.2B | 19.9B | 3.1B | 518M | 3.2B | 3.5B |
| Operating income | 59.2B | 9.1B | 9.1B | 6.3B | 8.7B | 1.5B | 7.3B | 30B | 7.7B | 7B | 6.8B | 14.6B |
| Operating margin | 39.6% | 33.6% | 38.3% | 26.9% | 37.4% | 7.11% | 34.5% | 26% | 32.9% | 29.7% | 29% | 43.3% |
| Non-operating income, net | -7.9B | 49M | -1.2B | -3.8B | 121M | -5.8B | 2.7B | 10.3B | 1.6B | -2.9B | 2.7B | 452M |
| Pretax income | 45.3B | 8.2B | 7B | -352M | 8.1B | -3.6B | 9.1B | 35.1B | 8.3B | 3B | 9.3B | 14.1B |
| Income tax | 13.2B | 2B | 2.1B | -27M | 2.2B | -788M | 3.1B | 9.1B | 2.2B | 80M | 3.1B | 3.6B |
| Net income | 32.1B | 6.3B | 4.8B | -325M | 5.9B | -2.8B | 6B | 26.1B | 6.1B | 2.9B | 6.2B | 10.4B |
| Net margin | 21.5% | 23.2% | 20.2% | -1.38% | 25.2% | -13.3% | 28.4% | 22.6% | 25.8% | 12.3% | 26.5% | 31.1% |
| EBITDA | 78.8B | 13.8B | 12.4B | 7.6B | 12B | 6.9B | 10.7B | 50.5B | 11.9B | 11.8B | 10.7B | 18.9B |
| EPS | 0.84 | — | 0.74 | -0.06 | 0.9 | -0.43 | 0.92 | 4.06 | 0.94 | — | 0.96 | 1.62 |
| Diluted EPS | 0.84 | — | 0.74 | -0.06 | 0.9 | -0.43 | 0.92 | 4.06 | 0.94 | — | 0.96 | 1.62 |
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 | 386.3B | 392.2B | 495.9B | 607.6B | 428.1B | 418.5B | 406B | 611.7B | — | 76.4B | 133.1B |
| Enterprise value | 949.6B | 888.3B | 901.4B | 1.1T | 797.3B | 696.9B | 657.4B | 658.7B | — | 137B | 85.8B |
| Shares outstanding | 38.2B | 38.1B | 38.1B | 38.1B | 38.1B | 38.1B | 38.1B | 38.3B | 6.4B | 6.4B | 6.4B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 397.1 | 11.4 | 10 | 77.3 | 3.58 | 1.89 | 24.5 | — | 3.87 | 5.14 |
| P/S | 0.81 | 0.86 | 1 | 1.36 | 1.36 | 0.85 | 0.56 | 5.97 | — | 0.86 | 0.24 |
| P/B | 0.85 | 0.82 | 1.16 | 1.4 | 1.22 | 1.03 | 0.99 | 7.75 | — | 1.01 | 1.42 |
| EV/EBITDA | 5.52 | 6.57 | 4.24 | 5.04 | 4.32 | 2.58 | 1.65 | 12.4 | — | 3.12 | 1.83 |
| EV/Sales | 2 | 1.95 | 1.82 | 2.39 | 2.54 | 1.42 | 0.9 | 6.43 | — | 1.54 | 0.81 |
| Earnings yield | — | 0.25% | 8.74% | 9.97% | 1.29% | 27.9% | 52.9% | 4.09% | — | 25.8% | 19.4% |
| FCF yield | 18.2% | 20.2% | 17% | 1.64% | 31.4% | 43.9% | 57.8% | 5.08% | — | 21.6% | 13.7% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.09 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.9% | 34.3% | 38.3% | 40.3% | 45.6% | 48.6% | 52.2% | 52.7% | 50.3% | 47.6% | 58% |
| Operating margin | 19.3% | 12.5% | 26.9% | 27.3% | 37.3% | 36.9% | 42.8% | 38.4% | 28.1% | 31.1% | 44.7% |
| Net margin | -5.34% | 0.22% | 8.76% | 13.5% | 1.77% | 23.8% | 29.5% | 24.4% | 8.32% | 22.1% | 24.3% |
| ROE | -5.61% | 0.21% | 10.1% | 14% | 1.58% | 28.6% | 52.6% | 31.6% | 12.8% | 26% | 30.3% |
| ROA | -1.76% | 0.07% | 3.34% | 4.51% | 0.5% | 11.5% | 19.6% | 11.5% | 4.19% | 8.87% | 10.1% |
| ROIC | 9.02% | 0% | 9.7% | 8.88% | 16.3% | 18.7% | 32.4% | 22% | 15.6% | 15% | 17.4% |
| Return on tangible assets | -1.81% | 0.07% | 3.43% | 5.43% | 0.59% | 11.9% | 20.3% | 11.8% | 4.29% | 9.08% | 10.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.8 | 1.89 | 1.48 | 0.97 | 1.04 | 1.25 | 1 | 0.96 | 0.69 | 0.71 | 0.85 |
| Quick ratio | 1.46 | 1.55 | 1.12 | 0.68 | 0.83 | 0.95 | 0.72 | 0.73 | 0.48 | 0.48 | 0.58 |
| Debt / equity | 1.53 | 1.34 | 1.15 | 1.17 | 1.26 | 0.84 | 0.77 | 0.79 | 1.02 | 0.92 | 0.76 |
| Debt / assets | 0.48 | 0.43 | 0.38 | 0.38 | 0.4 | 0.34 | 0.29 | 0.29 | 0.33 | 0.31 | 0.29 |
| Net debt / EBITDA | 3.27 | 3.67 | 1.91 | 2.17 | 2 | 1.03 | 0.63 | 0.88 | 1.36 | 1.38 | 1.13 |
| Interest coverage | 0.39 | 1.26 | 3 | 2.8 | 0.96 | 6.67 | 17.2 | 10.8 | 3.9 | 7.54 | 12.1 |
| Effective tax rate | 0% | 100% | 39.3% | 35% | 0% | 29.2% | 31.3% | 29.4% | 31.7% | 26.4% | 26.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 12.5 | 11.9 | 13 | 11.7 | 8.23 | 12.9 | 19.1 | 2.67 | 14.2 | 13.8 | 85.1 |
| EPS (basic) | -0.74 | -0.02 | 1.1 | 1.56 | 0.18 | 3.04 | 5.62 | 3.82 | 1.17 | 3.04 | 3.04 |
| EPS (diluted) | -0.74 | -0.02 | 1.1 | 1.56 | 0.18 | 3.04 | 5.62 | 3.82 | 1.17 | 3.04 | 3.96 |
| Book value per share | 11.9 | 12.5 | 11.2 | 11.4 | 9.18 | 10.7 | 10.7 | 2.06 | 9.21 | 11.8 | 14.4 |
| FCF per share | 1.84 | 2.08 | 2.22 | 0.26 | 3.53 | 4.82 | 6.15 | 0.81 | 3.62 | 2.56 | 3.12 |
| Cash per share | 3.36 | 3.74 | 2.3 | 1.27 | 1.9 | 1.7 | 1.65 | 0.41 | 1.17 | 1.43 | 8.34 |
| Capex per share | 2.15 | 2.08 | 1.83 | 3.66 | 0.9 | 0.97 | 1.47 | 0.32 | 2.27 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 17.3% | 17.4% | 14.1% | 31.2% | 10.9% | 7.53% | 7.7% | 11.8% | 16% | — | — |
| Capex / operating cash flow | 290.8% | 147.8% | 84.3% | 121% | 26% | 20.6% | 16.7% | 25.5% | 54.4% | — | — |
| Payout ratio | 0% | 0% | 8.43% | 18.1% | 144.2% | 65.4% | 102.6% | 78.7% | 241% | 41.1% | 28.9% |
| Dividend yield | 0% | 0% | 0.74% | 1.81% | 1.87% | 18.3% | 54.3% | 3.22% | — | 10.6% | 10.3% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 25, 2026 | $0.53 |
| Jun 3, 2026 | $0.143 |
| Apr 24, 2026 | $0.124 |
| — |
| FY21 | — | $3.04 | — | — | $490.7B | — |
| FY20 | — | $0.18 | — | — | $313.8B | — |
| FY19 | — | $1.56 | — | — | $447.6B | — |
| FY18 | — | $1.1 | — | — | $494.7B | — |
| FY17 | — | -$0.02 | — | — | $455.2B | — |
| FY16 | — | -$0.74 | — | — | $475.8B | — |
| 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 | $149.3B | $27.1B | $23.8B | $23.5B | $23.4B | $20.8B | $21.1B | $115.3B | $23.5B | $23.6B | $23.5B | $33.6B |
| YoY change | -21.2% | -84.6% | -84.8% | -82.5% | -84.4% | -23.2% | -11.3% | +391.4% | +0.48% | +13.4% | +11.4% | -70.9% |
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 | 128.5B | 142.6B | 87.6B | 48.3B | 72.3B | 65B | 62.9B | 15.5B | 7.5B | 9.2B |
| Receivables | 27.9B | 29.1B | 33.6B | 22B | 27.7B | 37.2B | 29.3B | 6.1B | 3.6B | 4.6B |
| Inventory | 49.5B | 49.6B | 52.5B | 47.9B | 33.2B | 42.4B | 51.3B | 7.7B | 6.7B | 8.2B |
| Total current assets | 261.7B | 275.5B | 216.6B | 162.5B | 160.1B | 176.2B | 182.6B | 32.4B | 21.8B | 25.4B |
| Property, plant & equipment | 1.3T | 1.3T | 1.2T | 1.2T | 370B | 370.7B | 365.8B | 78.6B | 68.9B | 90.1B |
| Goodwill & intangibles | 38.2B | 27.4B | 32.8B | 227.6B | 174.7B | 35.4B | 34.9B | 6.1B | 4.5B | 5B |
| Total assets | 1.4T | 1.5T | 1.3T | 1.3T | 1.1T | 1T | 1.1T | 217.1B | 181.6B | 222.3B |
| Accounts payable | 33.7B | 33.7B | 37B | 32.7B | 40.1B | 32B | 31.9B | 4.8B | 6.1B | 7.4B |
| Short-term debt | 57.1B | 41.1B | 21.6B | 59.6B | 57.8B | 53B | 53.4B | 11.5B | 11.1B | 12.2B |
| Total current liabilities | 145.5B | 145.8B | 146.4B | 168.4B | 153.3B | 141.3B | 183.4B | 33.9B | 31.5B | 36.1B |
| Long-term debt | 634.7B | 597.6B | 471.5B | 449.5B | 383.7B | 290.3B | 261.1B | 51.1B | 49.2B | 57.6B |
| Total liabilities | 990.3B | 992.8B | 870.2B | 909B | 760.6B | 611B | 685.9B | 138.1B | 122.3B | 146.4B |
| Shareholders' equity | 453.2B | 476.3B | 427.7B | 433.7B | 349.9B | 408B | 408.2B | 79B | 59.4B | 75.9B |
| Total debt | 691.8B | 638.7B | 493B | 509.2B | 441.5B | 343.3B | 314.4B | 62.6B | 60.3B | 69.8B |
| Net debt | 567.9B | 507B | 411.8B | 466.1B | 373B | 282.1B | 267.7B | 49.9B | 57B | 63.3B |
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 | 78.4B | 15.5B | 16.4B | 12.2B | 14.3B | 7.5B | 7.7B | 52.1B | 11.7B | 9.2B | 9B | 10.4B |
| Receivables | 29.8B | 6.1B | 5B | 4.4B | 4.4B | 3.6B | 3.1B | 18.6B | 4.1B | 4.6B | 4.2B | 6.3B |
| Inventory | 46.1B | 7.7B | 8.2B | 7.3B | 7.4B | 6.7B | 7.5B | 45.1B | 8.7B | 8.2B | 9.2B | 9.7B |
| Total current assets | 171.9B | 32.4B | 33.2B | 28.7B | 30.7B | 21.8B | 21.7B | 136.5B | 28.1B | 25.4B | 26.7B | 29.9B |
| Property, plant & equipment | 426.5B | 78.6B | 77.2B | 69.8B | 73.1B | 68.9B | 79.3B | 469.3B | 90.6B | 90.1B | 96.8B | 100.1B |
| Goodwill & intangibles | 34.1B | 6.1B | 5.9B | 5.4B | 5.1B | 4.5B | 4.6B | 26.7B | 5B | 5B | 5.3B | 5.5B |
| Total assets | 1.2T | 217.1B | 213.6B | 190.4B | 197.8B | 181.6B | 199.9B | 1.2T | 227.9B | 222.3B | 236.6B | 247.1B |
| Accounts payable | 27.3B | 4.8B | 5.2B | 4.8B | 5.3B | 6.1B | 5.4B | 34.5B | 6.8B | 7.4B | 7.4B | 6.6B |
| Short-term debt | 64.4B | 11.5B | 12.4B | 12.1B | 11.7B | 11.1B | 11.6B | 64.4B | 12.1B | 12.2B | 12.6B | 11.7B |
| Total current liabilities | 180.4B | 33.9B | 30.8B | 32B | 32.8B | 31.5B | 30.3B | 180B | 34.3B | 36.1B | 35.9B | 35B |
| Long-term debt | 292.1B | 51.1B | 49.5B | 47.6B | 47.4B | 49.2B | 52.9B | 308.7B | 58.6B | 57.6B | 58B | 59.1B |
| Total liabilities | 744.6B | 138.1B | 131.6B | 122.8B | 125.3B | 122.3B | 130.6B | 776.5B | 148B | 146.4B | 151.8B | 154B |
| Shareholders' equity | 452.3B | 79B | 82B | 67.6B | 72.5B | 59.4B | 69.2B | 403.6B | 79.9B | 75.9B | 84.7B | 93.1B |
| Total debt | 356.5B | 62.6B | 61.8B | 59.6B | 59.1B | 60.3B | 64.5B | 373.1B | 70.7B | 69.8B | 70.6B | 70.8B |
| Net debt | 285.7B | 49.9B | 50.3B | 51.7B | 50.4B | 57B | 59.8B | 334.7B | 61.7B | 63.3B | 64.1B | 64.3B |
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 | -25.4B | 987.7M | 43.3B | 60.6B | 5.5B | 116.8B | 214.8B | 25B | 7.6B | 19.7B |
| Depreciation & amortization | 81.6B | 76.9B | 69.6B | 86.7B | 66.9B | 68.4B | 77.3B | 13.3B | 12.5B | 15.1B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -17.7B | -27.1B | -27.8B | -38.5B | -7.7B | -48.6B | -39.3B | -3.3B | -685M | -3.3B |
| Operating cash flow | 28.3B | 53.6B | 82.6B | 115.4B | 132.2B | 179.3B | 334.3B | 47.5B | 26.9B | 36B |
| Capital expenditure | -82.3B | -79.2B | -69.6B | -139.7B | -34.3B | -37B | -56B | -12.1B | -14.6B | — |
| Investing cash flow | -66.5B | -78.3B | -20.3B | -77.7B | -27.8B | 8B | -4.7B | -8B | -13.5B | 970M |
| Dividends paid | 0 | 0 | -3.7B | -11B | -8B | -76.4B | -220.3B | -19.7B | -18.3B | -8.1B |
| Share repurchases | — | — | — | — | — | 0 | 0 | -735M | -380M | 0 |
| Financing cash flow | -69B | -35B | -140.2B | -158.2B | -94.1B | -225.4B | -289.9B | -28.7B | -31.2B | -15.6B |
| Net change in cash | -107.2B | -59.7B | -78B | -120.5B | 10.3B | -38B | 39.7B | 10.7B | -17.8B | 21.4B |
| Free cash flow | 70.3B | 79.3B | 84.4B | 10B | 134.5B | 183.9B | 234.6B | 31.1B | 23.3B | 16.5B |
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 | 32.1B | 6.3B | 4.8B | -325M | 5.9B | -2.8B | 6B | 23.6B | 6.1B | 2.9B | 6.2B | 10.4B |
| Depreciation & amortization | 20.3B | 3.6B | 3.4B | 3.1B | 3B | 3B | 3.2B | 19.1B | 4.1B | 4.1B | 4.1B | 4.3B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -12.8B | -1.3B | -555M | 532M | -23M | -615M | -1.3B | -6.2B | -1.5B | 738M | -2.6B | -4.3B |
| Operating cash flow | 54.2B | 11.9B | 10.2B | 3.7B | 11.5B | 1.5B | 11.4B | 38.5B | 9.9B | 10.2B | 8.3B | 12.3B |
| Capital expenditure | -18.6B | -3.6B | -2.8B | -2.9B | -4.4B | -4.4B | -4B | — | — | — | — | — |
| Investing cash flow | -15.1B | -3.6B | -1.9B | -2.7B | -4.8B | -3.3B | -3.1B | -307.5M | 42M | 65M | 530.1M | 76M |
| Dividends paid | -28.3B | -4.4B | -3.5B | -7.1B | -2.3B | -5.5B | -2.9B | -8.6B | -2B | -1.5B | -2.2B | -1.5B |
| Share repurchases | -1.2B | -3.2B | -232M | -148M | 0 | 0 | 0 | 0 | 0 | 0 | — | — |
| Financing cash flow | -37.9B | -10.1B | -6.6B | -10B | -5.4B | -9.3B | -4.9B | -11.5B | -2.7B | -5.6B | -4.1B | -6.2B |
| Net change in cash | 1.2B | -1.8B | 1.8B | -9B | 1.3B | -11B | 3.3B | 26.7B | 7.2B | 4.6B | 4.7B | 6.1B |
| Free cash flow | 48.9B | 8.1B | 6.5B | 6.2B | 6.9B | 3.8B | 4.5B | 17.7B | 5B | 3.6B | 3.8B | 7.7B |
| Aug 25, 2025 |
| $0.247 |
| Jun 4, 2025 | $0.323 |
| Apr 22, 2025 | $0.1252 |
| Dec 27, 2024 | $0.2316 |
| Dec 13, 2024 | $0.5338 |
| Date | Ratio |
|---|---|
| May 8, 2008 | 2:1 |
| Jul 2, 2007 | 2:1 |