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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $0.68 | $0.77 | +13.2% | — | — | — |
| Q3 26 | $0.72 | $0.75 | +4.2% | — | — | — |
| Q2 26 | $0.57 | $0.66 | +15.8% | — | — | — |
| Q1 26 | $0.63 | $0.87 | +38.1% | — | — | — |
| Q4 25 | $0.57 | $0.78 | +36.8% | — | — | — |
| Q3 25 | $0.67 | $0.92 | +37.3% | — | — | — |
| Q2 25 | $0.46 | $0.63 | +37.0% | — | — | — |
| Q1 25 | $0.61 | $1.06 | +73.8% | — | — | — |
| Q4 24 | $0.46 | $0.6 | +30.4% | — | — | — |
| Q3 24 | $0.51 | $0.82 | +60.8% | — | — | — |
| Q2 24 | -$0.18 | $0.1 | +155.6% | — | — | — |
| Q1 24 | -$0.34 | -$0.17 | +50.0% | — | — | — |
| Q4 23 | $0.58 | $0.67 | +15.5% | — | — | — |
| Q3 23 | $0.99 | $1.23 | +24.2% | — | — | — |
| Q2 23 | $1.04 | $1.14 | +9.6% | — | — | — |
| Q1 23 | $1.4 | $1.78 | +27.1% | — | — | — |
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 | — | $1.37 | — | — | $62.6B | — |
| FY24 | — | $1.42 | — | — | $63.6B | — |
| FY23 | — | $0.38 | — | — | $58.5B | — |
| FY22 | — | $5.59 | — | — | $100.3B |
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 | $52.8B | $52.5B | $40.8B | $40.9B | $41.7B | $81.3B | $100.3B | $58.5B | $63.6B | $62.6B |
| YoY change | +8.13% | -0.53% | -22.3% | +0.2% | +1.82% | +95.2% | +23.4% | -41.7% | +8.77% | -1.65% |
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 | 52.8B | 52.5B | 40.8B | 40.9B | 41.7B | 81.3B | 100.3B | 58.5B | 63.6B | 62.6B |
| Cost of revenue | 12.3B | 11.2B | 9B | 8.1B | 8.5B | 30.8B | 34.3B | 25B | 17.9B | 16.1B |
| Gross profit | 40.5B | 41.3B | 31.8B | 32.9B | 33.2B | 50.5B | 66B | 33.5B | 45.8B | 46.5B |
| Gross margin | 76.7% | 78.6% | 78% | 80.3% | 79.6% | 62.1% | 65.8% | 57.3% | 71.9% | 74.3% |
| Research & development | 7.9B | 7.7B | 7.8B | 8.4B | 9.4B | 10.4B | 11.4B | 10.7B | 10.9B | 10.4B |
| Selling, general & administrative | 14.8B | 14.8B | 12.6B | 12.7B | 11.6B | 12.7B | 13.7B | 14.8B | 14.7B | 13.8B |
| Operating expenses | 22.7B | 22.5B | 20.4B | 21.1B | 21B | 23.1B | 25.1B | 25.4B | 25.7B | 24.2B |
| Operating income | 13.7B | 14.1B | 6.7B | 7.3B | 8.8B | 23.7B | 37.3B | 3.4B | 14.8B | 17.4B |
| Operating margin | 26% | 26.8% | 16.5% | 17.9% | 21.2% | 29.2% | 37.1% | 5.74% | 23.3% | 27.8% |
| Non-operating income, net | -4.6B | -889M | -2.2B | 5.4B | -415M | 1.8B | -1.6B | -1.7B | -4.3B | -7.8B |
| Pretax income | 8.4B | 12.3B | 3.6B | 11.3B | 7B | 24.3B | 34.7B | 1.1B | 8B | 7.5B |
| Income tax | 1.1B | -9B | -266M | 583M | 370M | 1.9B | 3.3B | -1.1B | -28M | -266M |
| Net income | 7.2B | 21.4B | 11.2B | 16.1B | 9.2B | 22B | 31.4B | 2.2B | 8.1B | 7.8B |
| Net margin | 13.7% | 40.6% | 27.4% | 39.3% | 22.1% | 27.1% | 31.3% | 3.69% | 12.7% | 12.5% |
| EBITDA | 20.9B | 21.5B | 14.4B | 13.9B | 14.9B | 33.6B | 45.1B | 14.4B | 22.6B | 25.7B |
| EPS | 1.18 | 3.57 | 1.9 | 2.92 | 1.73 | 3.92 | 5.59 | 0.38 | 1.42 | 1.37 |
| Diluted EPS | 1.17 | 3.52 | 1.87 | 2.87 | 1.71 | 3.85 | 5.47 | 0.37 | 1.41 | 1.36 |
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 | 13.5B | 14.2B | 14.9B | 13.3B | 17.7B | 17.8B | 13.7B | 14.7B | 16.7B | 17.6B | 14.4B | 15B |
| Cost of revenue | 9.3B | 7.6B | 3.4B | 3.3B | 5.3B | 5.9B | 2.8B | 3.8B | 4.2B | 5.3B | 3.5B | 4.1B |
| Gross profit | 4.2B | 6.7B | 11.5B | 10B | 12.4B | 11.9B | 10.9B | 10.9B | 12.5B | 12.3B | 10.9B | 10.9B |
| Gross margin | 31.3% | 46.9% | 77.3% | 75.2% | 70.3% | 66.7% | 79.3% | 74.2% | 74.9% | 70% | 75.4% | 72.8% |
| Research & development | 2.7B | 2.8B | 2.5B | 2.7B | 2.6B | 3.1B | 2.2B | 2.5B | 2.5B | 3.2B | 2.5B | 2.8B |
| Selling, general & administrative | 3.3B | 4.6B | 3.5B | 3.7B | 3.2B | 4.3B | 3B | 3.4B | 3.2B | 4.2B | 3B | 3.4B |
| Operating expenses | 6B | 7.4B | 6B | 6.4B | 5.9B | 7.4B | 5.2B | 5.9B | 5.7B | 7.4B | 5.5B | 6.2B |
| Operating income | -2.9B | -2B | 4.2B | 2.3B | 5.3B | 3.1B | 4.4B | 3.8B | 5.5B | 3.7B | 4.3B | 3.5B |
| Operating margin | -21.8% | -13.8% | 28.2% | 17% | 29.8% | 17.4% | 32.3% | 25.7% | 33.2% | 21% | 29.5% | 23.5% |
| Non-operating income, net | -230M | -2.1B | -121M | -1.7B | 112M | -2.5B | -1.1B | -226M | -1.7B | -4.8B | -544M | -3.6B |
| Pretax income | -3.4B | -4.1B | 3.4B | -103M | 4.7B | -10M | 2.8B | 3B | 3.3B | -1.6B | 3.2B | -653M |
| Income tax | -964M | -795M | 293M | -134M | 234M | -421M | -189M | 141M | -216M | -2M | 461M | -407M |
| Net income | -2.4B | -3.4B | 3.1B | 48M | 4.5B | 418M | 3B | 2.9B | 3.5B | -1.6B | 2.7B | -237M |
| Net margin | -17.6% | -23.6% | 21% | 0.36% | 25.3% | 2.35% | 21.7% | 20% | 21.3% | -9.34% | 18.7% | -1.58% |
| EBITDA | -422M | 1.5B | 6.3B | 4.4B | 7.6B | 4.6B | 6.5B | 5.7B | 7.6B | 6.1B | 6.2B | 5.6B |
| EPS | -0.42 | -0.6 | 0.55 | 0.01 | 0.79 | 0.07 | 0.52 | 0.51 | 0.62 | -0.29 | 0.47 | -0.04 |
| Diluted EPS | -0.42 | -0.6 | 0.55 | 0.01 | 0.78 | 0.07 | 0.52 | 0.51 | 0.62 | -0.29 | 0.47 | -0.04 |
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 | 187.6B | 205.2B | 243.2B | 207B | 204.5B | 330.7B | 287.4B | 162.5B | 150.3B | 141.5B | 163.7B |
| Enterprise value | 210.9B | 227.8B | 266.1B | 248.2B | 230.5B | 336.7B | 299.5B | 220.6B | 193.4B | 191.9B | 215.5B |
| Shares outstanding | 6.1B | 6B | 5.9B | 5.6B | 5.6B | 5.6B | 5.6B | 5.6B | 5.7B | 5.7B | 5.7B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 25.9 | 9.61 | 21.7 | 12.9 | 22.2 | 15 | 9.15 | 75.3 | 18.6 | 18.1 | 37.8 |
| P/S | 3.55 | 3.9 | 5.96 | 5.06 | 4.91 | 4.07 | 2.86 | 2.78 | 2.36 | 2.26 | 2.57 |
| P/B | 3.14 | 2.86 | 3.81 | 3.26 | 3.22 | 4.27 | 3 | 1.82 | 1.7 | 1.63 | 1.92 |
| EV/EBITDA | 10.1 | 10.6 | 18.5 | 17.9 | 15.4 | 10 | 6.64 | 15.3 | 8.56 | 7.45 | 8.49 |
| EV/Sales | 3.99 | 4.33 | 6.52 | 6.07 | 5.53 | 4.14 | 2.98 | 3.77 | 3.04 | 3.07 | 3.38 |
| Earnings yield | 3.86% | 10.4% | 4.6% | 7.76% | 4.5% | 6.66% | 10.9% | 1.33% | 5.37% | 5.52% | 2.65% |
| FCF yield | 7.56% | 7.11% | 5.63% | 5.09% | 5.96% | 9.03% | 9.06% | 2.95% | 6.55% | 6.41% | 7.63% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.35 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 76.7% | 78.6% | 78% | 80.3% | 79.6% | 62.1% | 65.8% | 57.3% | 71.9% | 74.3% | 72.8% |
| Operating margin | 26% | 26.8% | 16.5% | 17.9% | 21.2% | 29.2% | 37.1% | 5.74% | 23.3% | 27.8% | 27.9% |
| Net margin | 13.7% | 40.6% | 27.4% | 39.3% | 22.1% | 27.1% | 31.3% | 3.69% | 12.7% | 12.5% | 6.8% |
| ROE | 12.1% | 29.8% | 17.5% | 25.3% | 14.5% | 28.4% | 32.7% | 2.42% | 9.11% | 9% | 5.01% |
| ROA | 4.22% | 12.4% | 7.02% | 9.58% | 5.96% | 12.1% | 15.9% | 0.95% | 3.78% | 3.75% | 5.78% |
| ROIC | 14.3% | 14.9% | 7.77% | 6.63% | 9.34% | 26.3% | 31.2% | 2.28% | 11.3% | 12.7% | 12.4% |
| Return on tangible assets | -17% | -56.8% | -62.8% | 483.9% | -590.9% | 67.2% | 407.2% | -5.55% | -23.4% | -18.7% | -12.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.25 | 1.35 | 1.57 | 0.88 | 1.35 | 1.4 | 1.22 | 0.91 | 1.17 | 1.16 | 1.27 |
| Quick ratio | 1.03 | 1.1 | 1.33 | 0.69 | 1.04 | 1.19 | 1 | 0.69 | 0.92 | 0.87 | 0.96 |
| Debt / equity | 0.69 | 0.59 | 0.65 | 0.8 | 0.6 | 0.48 | 0.36 | 0.79 | 0.72 | 0.74 | 0.74 |
| Debt / assets | 0.24 | 0.25 | 0.26 | 0.3 | 0.25 | 0.2 | 0.18 | 0.31 | 0.3 | 0.31 | 0.31 |
| Net debt / EBITDA | 1.11 | 1.05 | 1.59 | 2.97 | 1.75 | 0.18 | 0.27 | 4.03 | 1.91 | 1.96 | 2.02 |
| Interest coverage | 8.04 | 10.7 | 3.73 | 8.2 | 5.86 | 19.8 | 29.1 | 1.48 | 3.6 | 3.82 | 2.56 |
| Effective tax rate | 13.4% | 0% | 0% | 5.15% | 5.26% | 7.62% | 9.58% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.68 | 8.8 | 6.95 | 7.35 | 7.5 | 14.5 | 17.9 | 10.4 | 11.2 | 11 | 11.2 |
| EPS (basic) | 1.18 | 3.57 | 1.9 | 2.92 | 1.73 | 3.92 | 5.59 | 0.38 | 1.42 | 1.37 | 1.37 |
| EPS (diluted) | 1.17 | 3.52 | 1.87 | 2.87 | 1.71 | 3.85 | 5.47 | 0.37 | 1.41 | 1.36 | 0.76 |
| Book value per share | 9.83 | 12 | 10.9 | 11.4 | 11.4 | 13.8 | 17.1 | 15.8 | 15.6 | 15.3 | 14.9 |
| FCF per share | 2.33 | 2.44 | 2.33 | 1.89 | 2.19 | 5.33 | 4.64 | 0.85 | 1.74 | 1.6 | 1.93 |
| Cash per share | 2.93 | 3.35 | 3.21 | 1.73 | 2.2 | 5.55 | 4.05 | 2.25 | 3.62 | 2.39 | 2.05 |
| Capex per share | 0.3 | 0.33 | 0.34 | 0.37 | 0.4 | 0.48 | 0.58 | 0.69 | 0.51 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.45% | 3.72% | 4.86% | 5% | 5.34% | 3.34% | 3.23% | 6.68% | 4.57% | — | — |
| Capex / operating cash flow | 14.2% | 12.1% | 36.2% | 16.5% | 26.1% | 8.3% | 11.8% | -430.8% | 34.2% | — | — |
| Payout ratio | 101% | 35.9% | 71.3% | 50.1% | 91.8% | 39.6% | 28.6% | 428.5% | 118% | 125.1% | 226.3% |
| Dividend yield | 3.9% | 3.73% | 3.28% | 3.89% | 4.13% | 2.64% | 3.13% | 5.69% | 6.33% | 6.9% | 5.99% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 24, 2026 | $0.43 |
| May 8, 2026 | $0.43 |
| Jan 23, 2026 | $0.43 |
| — |
| FY21 | — | $3.92 | — | — | $81.3B | — |
| FY20 | — | $1.73 | — | — | $41.7B | — |
| FY19 | — | $2.92 | — | — | $40.9B | — |
| FY18 | — | $1.9 | — | — | $40.8B | — |
| FY17 | — | $3.57 | — | — | $52.5B | — |
| FY16 | — | $1.18 | — | — | $52.8B | — |
| 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 | $13.5B | $14.2B | $14.9B | $13.3B | $17.7B | $17.8B | $13.7B | $14.7B | $16.7B | $17.6B | $14.4B | $15B |
| YoY change | -40.4% | -41.3% | -19.5% | +2.13% | +31.2% | +24.7% | -7.82% | +10.3% | -5.91% | -1.17% | +5.36% | +2.6% |
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 | 17.9B | 20B | 18.8B | 9.6B | 12.2B | 31.1B | 22.7B | 12.7B | 20.5B | 13.6B |
| Receivables | 8.2B | 8.2B | 8B | 6.8B | 7.9B | 11.5B | 11B | 11.2B | 11.5B | 11.9B |
| Inventory | 6.8B | 7.6B | 7.5B | 7.1B | 8B | 9.1B | 9B | 10.2B | 10.9B | 10.7B |
| Total current assets | 38.9B | 41.1B | 49.9B | 32.8B | 35.1B | 59.7B | 51.3B | 43.3B | 50.4B | 42.9B |
| Property, plant & equipment | 3.5B | 3.6B | 3.5B | 3.8B | 4.7B | 5.9B | 7.4B | 9.9B | 9.4B | 9.6B |
| Goodwill & intangibles | 214.2B | 209.4B | 177.2B | 164.3B | 155.8B | 148.7B | 189.5B | 265.4B | 247.9B | 250B |
| Total assets | 171.6B | 171.8B | 159.4B | 167.6B | 154.2B | 181.5B | 197.2B | 226.5B | 213.4B | 208.2B |
| Accounts payable | 4.5B | 4.7B | 4.7B | 3.9B | 4.3B | 5.6B | 6.8B | 6.7B | 5.6B | 5.2B |
| Short-term debt | 10.7B | 9.9B | 8.8B | 16.2B | 2.7B | 2.2B | 2.9B | 10.3B | 6.9B | 3.2B |
| Total current liabilities | 31.1B | 30.4B | 31.9B | 37.3B | 25.9B | 42.7B | 42.1B | 47.8B | 43B | 37B |
| Long-term debt | 30.4B | 32.7B | 32.9B | 34.6B | 35.6B | 34.8B | 31.9B | 60.5B | 56.7B | 60.8B |
| Total liabilities | 111.8B | 100.1B | 95.7B | 104.1B | 90.8B | 104B | 101.3B | 137.2B | 124.9B | 121.4B |
| Shareholders' equity | 59.8B | 71.7B | 63.8B | 63.4B | 63.5B | 77.5B | 95.9B | 89.3B | 88.5B | 86.8B |
| Total debt | 41.1B | 42.6B | 41.7B | 50.8B | 38.3B | 37B | 34.9B | 70.8B | 63.6B | 64B |
| Net debt | 38.5B | 41.3B | 40.6B | 49.7B | 36.5B | 35.1B | 34.4B | 68B | 62.6B | 62.8B |
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 | 44.2B | 12.7B | 11.9B | 7.1B | 10B | 20.5B | 17.3B | 13.2B | 15B | 13.6B | 13.1B | 11.7B |
| Receivables | 11.1B | 11.2B | 11B | 11.4B | 14.5B | 11.5B | 11.8B | 12.1B | 14.3B | 11.9B | 12.6B | 12.5B |
| Inventory | 10.2B | 10.2B | 10.9B | 11.4B | 11.7B | 10.9B | 10.9B | 11.7B | 11.5B | 10.7B | 10.7B | 9.9B |
| Total current assets | 74B | 43.3B | 42.4B | 37.8B | 43.2B | 50.4B | 45.9B | 43.7B | 46.9B | 42.9B | 42.8B | 41.4B |
| Property, plant & equipment | -15.8B | 9.9B | -16.4B | -16.6B | -16.7B | 9.4B | -16.8B | -17.3B | -17.5B | 9.6B | -17.8B | -18.1B |
| Goodwill & intangibles | 183.5B | 265.4B | 264.3B | 259.4B | 257.1B | 247.9B | 244.8B | 243.4B | 240.8B | 250B | 247.9B | 236.9B |
| Total assets | 215B | 226.5B | 221.1B | 216.2B | 219.5B | 213.4B | 208B | 206.1B | 208.7B | 208.2B | 207.6B | 201.1B |
| Accounts payable | 5.3B | 6.7B | 5.6B | 5.1B | 5.3B | 5.6B | 5.2B | 5.2B | 5B | 5.2B | 4.5B | 4.6B |
| Short-term debt | 2.5B | 10.3B | 8.2B | 11.9B | 9.7B | 6.9B | 4.5B | 4.3B | 4.3B | 3.2B | 3.9B | 2.7B |
| Total current liabilities | 31.1B | 47.8B | 40.5B | 43.8B | 43.2B | 43B | 36.5B | 37.7B | 36.6B | 37B | 34.3B | 32.6B |
| Long-term debt | 61B | 60.5B | 60.5B | 56.7B | 56.9B | 56.7B | 56.8B | 56.6B | 56.5B | 60.8B | 59.8B | 60.5B |
| Total liabilities | 117.8B | 137.2B | 128.5B | 128.2B | 126.9B | 124.9B | 117.4B | 117.1B | 115.6B | 121.4B | 117.2B | 115.6B |
| Shareholders' equity | 97.2B | 89.3B | 92.6B | 88B | 92.6B | 88.5B | 90.6B | 89B | 93.1B | 86.8B | 90.4B | 85.5B |
| Total debt | 63.6B | 70.8B | 68.7B | 68.7B | 66.6B | 63.6B | 61.3B | 60.9B | 60.8B | 64B | 63.7B | 63.2B |
| Net debt | 60.4B | 68B | 68B | 67.6B | 65.5B | 62.6B | 59.9B | 59.3B | 59.5B | 62.8B | 62B | 62.2B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 7.2B | 21.4B | 3.9B | 10.7B | 7B | 22.5B | 31.4B | 2.2B | 8.1B | 7.8B |
| Depreciation & amortization | 5.8B | 6.3B | 6.2B | 5.8B | 4.8B | 5.2B | 5.1B | 6.3B | 7B | 6.6B |
| Stock-based compensation | 691M | 840M | 923M | 687M | 756M | 1.2B | 872M | 525M | 877M | 799M |
| Change in working capital | 98M | 1.3B | -334M | -3.9B | -275M | 12.8B | -5.6B | -2.2B | -3.1B | -5.4B |
| Operating cash flow | 12.9B | 16.2B | 5.5B | 12.4B | 8.5B | 32.6B | 27.5B | -907M | 8.5B | 11.7B |
| Capital expenditure | -1.8B | -2B | -2B | -2B | -2.2B | -2.7B | -3.2B | -3.9B | -2.9B | — |
| Investing cash flow | -7.6B | -4.5B | 4.7B | -3.8B | -4.2B | -22.5B | -19.7B | -32.3B | 2.7B | 1.3B |
| Dividends paid | -7.3B | -7.7B | -8B | -8B | -8.4B | -8.7B | -9B | -9.2B | -9.5B | -9.8B |
| Share repurchases | -5B | -5B | -12.2B | -8.9B | 0 | 0 | -2B | 0 | 0 | — |
| Financing cash flow | -18.4B | -22.7B | -27.8B | -16.9B | -48B | -9.9B | -18.9B | 26.1B | -31B | -13.3B |
| Net change in cash | -13.1B | -11B | -17.5B | -8.3B | -43.6B | 201M | -11.2B | -7.1B | -19.8B | -317M |
| Free cash flow | 14.2B | 14.6B | 13.7B | 10.5B | 12.2B | 29.9B | 26B | 4.8B | 9.8B | 9.1B |
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 | -2.4B | -3.3B | 3.1B | 31M | 4.5B | 411M | 3B | 2.9B | 3.6B | -1.6B | 2.7B | -220M |
| Depreciation & amortization | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B | 1.8B | 1.6B | 1.6B | 1.7B | 1.7B | 1.6B | 1.6B |
| Stock-based compensation | 151M | 121M | 220M | 206M | 274M | 177M | 170M | 203M | 201M | 225M | 272M | 249M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | -1.4B | -6.5B | 4.3B | 1.5B | 5.2B | 633M | 3.9B | -582M | 4.6B | 5.3B | 2.6B | 835M |
| Capital expenditure | -810M | -1B | -704M | -637M | -651M | -917M | -564M | — | — | — | — | — |
| Investing cash flow | 888M | -11B | 1.7B | 4.6B | -2.1B | -1.6B | 3.3B | 4.6B | -1.8B | -5.3B | 1.2B | 2.6B |
| Dividends paid | -2.3B | -2.3B | -2.4B | -2.4B | -2.4B | -2.4B | -2.4B | -2.4B | -2.4B | -2.4B | -2.4B | -2.5B |
| Share repurchases | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -3.9B | 5.5B | -7.3B | -6B | -9B | -8.6B | -7.7B | -7.6B | -2.5B | 697M | -3B | -3.6B |
| Net change in cash | -4.4B | -11.9B | -1.3B | 14M | -5.9B | -9.6B | -477M | -3.6B | 304M | 744M | 853M | -125M |
| Free cash flow | 2.6B | 4.2B | 386M | -2.4B | 6.1B | 5.8B | 1.8B | -1.2B | 4B | 4.5B | 2.2B | 302M |
| Nov 7, 2025 |
| $0.43 |
| Jul 25, 2025 | $0.43 |
| May 9, 2025 | $0.43 |
| Jan 24, 2025 | $0.43 |
| Nov 8, 2024 | $0.42 |
| Date | Ratio |
|---|---|
| Nov 17, 2020 | 1054:1000 |
| Jul 1, 1999 | 3:1 |
| Jul 1, 1997 | 2:1 |
| Jul 3, 1995 | 2:1 |
| Apr 1, 1991 | 2:1 |
| Jul 1, 1983 | 2:1 |