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 | $0.34 | $0.27 | -20.6% | — | $2.6T | — |
| Q1 26 | $0.66 | $1.06 | +60.6% | — | $2.4T | — |
| Q4 25 | $0.2 | $0.19 | -5.0% | — | $2.7T | — |
| Q3 25 | -$0.3 | -$0.33 | -10.0% | — | $2.1T | — |
| Q2 25 | $0.12 | -$0.3 | -350.0% | — | $1.9T | — |
| Q1 25 | $0.14 | $0.18 | +28.6% | — | $1.4T | — |
| Q3 24 | $0.21 | -$0.04 | -119.0% | — | $692.4M | — |
| Q2 24 | $0.59 | $0.44 | -25.4% | — | $856.1B | — |
| Q1 24 | $1.23 | $1.77 | +43.9% | — | $683.9B | — |
| Q4 23 | -$0.31 | -$1.77 | -471.0% | — | $1T | — |
| Q3 23 | -$0.35 | $0.22 | +162.9% | — | $1T | — |
| Q2 23 | $0.07 | $0.03 | -57.1% | — | $933.8B | — |
| Q1 23 | $0.13 | $0.28 | +115.4% | — | $833.2B | — |
| Q4 22 | $0.22 | -$0.62 | -381.8% | — | $258.2B | — |
| Q3 22 | — | -$3.47 | — | — | $353.2B | — |
| Q2 22 | -$0.02 | $0.07 | +450.0% | — | $273.6B | — |
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 | — | -$394.7 | — | — | $8.3T | — |
| FY24 | — | $2.4K | — | — | $4.1T | — |
| FY23 | — | -$598.4 | — | — | $2.1T | — |
| FY22 | — | -$482.5 | — | — | $2.3T |
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 | $60.4B | $102.5B | $351.9B | $487.1B | $886.8B | $2.6T | $2.3T | $2.1T | $4.1T | $8.3T |
| YoY change | +49.2% | +69.7% | +243.3% | +38.4% | +82.1% | +191.1% | -12% | -9.32% | +100.9% | +101.3% |
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 | 60.4B | 102.5B | 351.9B | 487.1B | 886.8B | 2.6T | 2.3T | 2.1T | 4.1T | 8.3T |
| Cost of revenue | 17.9B | 28B | 91.9B | 129.3B | 222.2B | 695.2B | 595.4B | 546.8B | 1.1T | 2T |
| Gross profit | 42.5B | 74.6B | 260B | 357.8B | 664.6B | 1.9T | 1.7T | 1.5T | 3T | 6.3T |
| Gross margin | 70.3% | 72.7% | 73.9% | 73.5% | 74.9% | 73.1% | 73.8% | 73.4% | 73.3% | 75.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 14.9B | 25.3B | 92.7B | 129.7B | 227.1B | 745.7B | 704.5B | 655.7B | 1.2T | 2.3T |
| Operating expenses | 17.2B | 28.6B | 106.1B | 148.6B | 255.3B | 793.9B | 752.1B | 702B | 1.3T | 2.5T |
| Operating income | 12.3B | 22.3B | 56.3B | 50.7B | 99.9B | 78.8B | -27.1B | -52B | 86B | 861.4B |
| Operating margin | 20.4% | 21.7% | 16% | 10.4% | 11.3% | 3.05% | -1.19% | -2.53% | 2.08% | 10.3% |
| Non-operating income, net | -110M | -441M | -68.7B | -21.2B | -51.8B | 224.8B | -788B | -646.2B | 1.5T | -757.1B |
| Pretax income | 16.6B | 23.7B | 5.7B | 21.1B | 9.3B | 262.4B | -722.9B | -587.9B | 1.4T | -191.7B |
| Income tax | 6B | 8.5B | -5.9B | 29.1B | 24.3B | 202.1B | -82.5B | -338.3B | 409.2B | -46.4B |
| Net income | 10.5B | 15.2B | 11.6B | -8B | -15B | 60.3B | -640.4B | -249.7B | 1T | -145.3B |
| Net margin | 17.5% | 14.8% | 3.29% | -1.64% | -1.69% | 2.34% | -28.2% | -12.1% | 25% | -1.74% |
| EBITDA | 26.5B | 41.3B | 153.1B | 184.7B | 350.8B | 957.7B | 890.2B | 819B | 1.4T | 3.1T |
| EPS | 20.5 | 21.1 | 12.3 | -10.2 | -13.3 | 20.1 | -482.5 | -598.4 | 2.4K | -394.7 |
| Diluted EPS | 20.5 | 21.1 | 12.3 | -10.2 | -13.3 | 20.1 | -482.5 | -598.4 | 2.4K | -394.7 |
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 | 1T | 1T | 683.9B | 856.1B | 692.4M | 1.3T | 1.4T | 1.9T | 2.1T | 2.7T | 2.4T | 2.6T |
| Cost of revenue | 271.1B | 274.5B | 186.4B | 228.5B | 182.5M | 341.9B | 345.1B | 464.9B | 526.6B | 640.7B | 557.5B | 581.5B |
| Gross profit | 759.1B | 753.9B | 497.5B | 627.6B | 509.9M | 943.4B | 1T | 1.4T | 1.5T | 2.1T | 1.8T | 2T |
| Gross margin | 73.7% | 73.3% | 72.7% | 73.3% | 73.6% | 73.4% | 74.7% | 75.7% | 74.5% | 76.3% | 76.4% | 77.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 310.2B | 344.2B | 188.8B | 243.9B | 198.5M | 377.4B | 71.3B | 107.1B | 103.9B | 2T | 107.6B | 120.7B |
| Operating expenses | 352.7B | 368.6B | 205.3B | 268.1B | 221.6M | 420.3B | 139.9B | 212.1B | 176.4B | 2T | 215.1B | 218.2B |
| Operating income | -37.4B | -37B | -9.3B | -19.1B | -1.2M | 121.6B | 405.4B | 563B | 673.8B | -864.4B | 823.8B | 921.3B |
| Operating margin | -3.63% | -3.6% | -1.37% | -2.23% | -0.18% | 9.46% | 29.7% | 29.5% | 32.6% | -31.9% | 34.9% | 36% |
| Non-operating income, net | -20B | -602.7B | 893.8B | 241.6B | 15.9M | 3.7B | -171.9B | -791.5B | -836.1B | 1.1T | 209.3B | -611.6B |
| Pretax income | 21.2B | -597.2B | 885.9B | 170.4B | 3.7M | 68.4B | 212.9B | -266.8B | -293.4B | 145.2B | 963.6B | 293B |
| Income tax | -77.8B | -262.4B | 210.8B | 111.5B | 11.8M | -12.9B | 119.7B | -92.5B | -100.9B | 18B | 320.7B | 110.4B |
| Net income | 99B | -334.9B | 675B | 58.9B | -8.1M | 81.3B | 93.2B | -174.4B | -192.5B | 127.2B | 643B | 182.6B |
| Net margin | 9.61% | -32.6% | 98.7% | 6.88% | -1.17% | 6.33% | 6.84% | -9.12% | -9.32% | 4.7% | 27.3% | 7.14% |
| EBITDA | 346.9B | 385.4B | 250.5B | 237.6B | 228.2M | 498.5B | 785.5B | 1.1T | 1.2T | -92.8B | 1.4T | 1.6T |
| EPS | 217.3 | -887.7 | 1.6K | 126.8 | -38 | -3.69 | 206.8 | -413.5 | -465.1 | 329.4 | 1.5K | 404.3 |
| Diluted EPS | 217.3 | -887.7 | 1.6K | 126.8 | -38 | -3.69 | 206.8 | -413.5 | -465.1 | 329.4 | 1.5K | 404.3 |
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 | 3.7T | — | — | 5.1T | 3T | 2.3T | 2.5T | 3.3T | — | 5B | 5.2B |
| Enterprise value | 3.7T | — | — | 5.3T | 3.3T | 2.8T | 3.9T | 5.2T | — | 5.1T | 3.4B |
| Shares outstanding | 203.8B | 380.7B | 452.8B | 452.8B | 452.8B | 452.8B | 452.8B | 458.2B | 430.7M | 430.7M | 430.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 351.1 | — | — | — | — | 38.3 | — | — | — | — | 10.3 |
| P/S | 61.3 | — | — | 10.6 | 3.35 | 0.89 | 1.09 | 1.59 | — | 0 | 0 |
| P/B | 186.2 | — | — | 12.2 | 5.06 | 2.16 | 0.98 | 1.46 | — | 0 | 0.92 |
| EV/EBITDA | 139.8 | — | — | 28.8 | 9.27 | 2.93 | 4.35 | 6.37 | — | 1.64 | 1.98 |
| EV/Sales | 61.4 | — | — | 10.9 | 3.67 | 1.09 | 1.7 | 2.53 | — | 0.61 | 0.58 |
| Earnings yield | 0.28% | — | — | — | — | 2.61% | — | — | — | — | 9.76% |
| FCF yield | 0.18% | — | — | 1.24% | 4.51% | 14.2% | 11.6% | 4.71% | — | 17.9K% | 10.2% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 70.3% | 72.7% | 73.9% | 73.5% | 74.9% | 73.1% | 73.8% | 73.4% | 73.3% | 75.4% | 77.3% |
| Operating margin | 20.4% | 21.7% | 16% | 10.4% | 11.3% | 3.05% | -1.19% | -2.53% | 2.08% | 10.3% | 14% |
| Net margin | 17.5% | 14.8% | 3.29% | -1.64% | -1.69% | 2.34% | -28.2% | -12.1% | 25% | -1.74% | 8.91% |
| ROE | 53.1% | 27.6% | 3.29% | -1.89% | -2.56% | 5.63% | -25.3% | -11.1% | 18.7% | -2.08% | 10.8% |
| ROA | 22% | 16.1% | 2.03% | -1.01% | -1.32% | 2.87% | -11.9% | -4.56% | 9.44% | -0.87% | 3.12% |
| ROIC | 30.1% | 22.2% | 12.2% | 0% | 0% | 1.16% | -0.69% | -1.24% | 0.74% | 7.16% | 7.62% |
| Return on tangible assets | 32.2% | 72.6% | 63.2% | -13.7% | -24.7% | 95% | -89.5% | -43.3% | 256% | -6.08% | 26.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.94 | 0.57 | 0.63 | 0.59 | 0.5 | 0.39 | 0.39 | 0.44 | 0.39 | 0.48 | 0.58 |
| Quick ratio | 0.87 | 0.56 | 0.58 | 0.55 | 0.47 | 0.37 | 0.37 | 0.42 | 0.35 | 0.46 | 0.55 |
| Debt / equity | 0.6 | 0.29 | 0.35 | 0.51 | 0.54 | 0.52 | 0.61 | 0.99 | 0.56 | 0.83 | 0.67 |
| Debt / assets | 0.25 | 0.17 | 0.21 | 0.27 | 0.28 | 0.26 | 0.29 | 0.41 | 0.28 | 0.35 | 0.31 |
| Net debt / EBITDA | 0.23 | 0.23 | 0.71 | 0.97 | 0.8 | 0.52 | 1.57 | 2.37 | 1.92 | 1.64 | 1.22 |
| Interest coverage | 10.4 | 15.5 | 1.62 | 1.96 | 1.2 | 3.54 | -14.5 | -9.05 | 9.66 | 0.6 | 2.78 |
| Effective tax rate | 36.3% | 35.9% | 0% | 100% | 100% | 77% | 0% | 0% | 28.4% | 0% | 31.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.3 | 0.27 | 0.78 | 1.08 | 1.96 | 5.7 | 5.02 | 4.49 | 9.6K | 19.3K | 20.7K |
| EPS (basic) | 20.5 | 21.1 | 12.3 | -10.2 | -13.3 | 20.1 | -482.5 | -598.4 | 2.4K | -394.7 | -394.7 |
| EPS (diluted) | 20.5 | 21.1 | 12.3 | -10.2 | -13.3 | 20.1 | -482.5 | -598.4 | 2.4K | -394.7 | 1.22 |
| Book value per share | 0.1 | 0.14 | 0.78 | 0.93 | 1.3 | 2.37 | 5.59 | 4.9 | 12.8K | 16.2K | 13.6 |
| FCF per share | 0.03 | 0.01 | -0 | 0.14 | 0.3 | 0.72 | 0.63 | 0.34 | 968.8 | 2.1K | 2.7K |
| Cash per share | 0.03 | 0.02 | 0.03 | 0.08 | 0.08 | 0.13 | 0.33 | 0.62 | 817 | 1.8K | 2.2K |
| Capex per share | 0.1 | 0.08 | 0.14 | 0.22 | 0.34 | 0.98 | 0.8 | 0.57 | 794.5 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 32.1% | 28.7% | 18.4% | 20.7% | 17.3% | 17.3% | 16% | 12.8% | 8.27% | — | — |
| Capex / operating cash flow | 72.6% | 73.9% | 82.7% | 74% | 63.5% | 64.7% | -232.6% | 56.6% | 58.8% | — | — |
| Payout ratio | 28.5% | 26.5% | 614.6% | -913.8% | -7.19% | 0% | 0% | 0% | 0% | -14% | 3.39% |
| Dividend yield | 0.08% | — | — | 1.42% | 0.04% | 0% | 0% | 0% | — | 405.6% | 7.94% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Nov 29, 2024 | $0.24 |
| May 19, 2023 | $0.245 |
| Jun 24, 2022 | $0.314 |
| Sep 2, 2021 | $0.454 |
| Nov 20, 2020 | $0.3715 |
| Oct 18, 2019 | $0.6965 |
| Aug 16, 2019 | $0.2888 |
| May 3, 2019 | $0.3258 |
| — |
| FY21 | — | $20.1 | — | — | $2.6T | — |
| FY20 | — | -$13.3 | — | — | $886.8B | — |
| FY19 | — | -$10.2 | — | — | $487.1B | — |
| FY18 | — | $12.3 | — | — | $351.9B | — |
| FY17 | — | $21.1 | — | — | $102.5B | — |
| FY16 | — | $20.5 | — | — | $60.4B | — |
| 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 | $1T | $1T | $683.9B | $856.1B | $692.4M | $1.3T | $1.4T | $1.9T | $2.1T | $2.7T | $2.4T | $2.6T |
| YoY change | +191.7% | +298.2% | -17.9% | -8.33% | -99.9% | +25% | +99.3% | +123.3% | +298.2K% | +110.6% | +72.9% | +33.8% |
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 | 5.7B | 6.7B | 12.7B | 35.4B | 35.8B | 59.7B | 150.8B | 283.7B | 351.9B | 771.7B |
| Receivables | 7.6B | 3.3B | 30.8B | 29.5B | 43.8B | 63B | 165B | 167.9B | 390.7B | 799.2B |
| Inventory | 1.3B | 136M | 4.2B | 4.4B | 5.6B | 6.1B | 20.1B | 31.5B | 60.4B | 79.5B |
| Total current assets | 15.6B | 10.6B | 51.5B | 69.1B | 80.4B | 126.9B | 351.8B | 492.4B | 754.9B | 1.8T |
| Property, plant & equipment | 20.5B | 45.9B | 232.1B | 347.8B | 511.1B | 943.9B | 2.7T | 2.5T | 4.8T | 7.5T |
| Goodwill & intangibles | 15.2B | 73.2B | 553.5B | 728.9B | 1.1T | 2T | 4.7T | 4.9T | 10.5T | 14.2T |
| Total assets | 47.9B | 94.1B | 571.9B | 787.1B | 1.1T | 2.1T | 5.4T | 5.5T | 10.9T | 16.6T |
| Accounts payable | 8.6B | 5.7B | 35.2B | 43.5B | 59.4B | 95.9B | 278B | 359.2B | 444.7B | 1.1T |
| Short-term debt | 3.3B | 1.4B | 30.7B | 51.1B | 67.1B | 137.9B | 447.6B | 592.8B | 1.1T | 1.8T |
| Total current liabilities | 16.5B | 18.6B | 82.2B | 117.1B | 160.1B | 322.5B | 897.8B | 1.1T | 2T | 3.8T |
| Long-term debt | 8.6B | 14.6B | 91.2B | 163.9B | 249.9B | 418.5B | 1.1T | 1.6T | 1.9T | 4.1T |
| Total liabilities | 28B | 39B | 219.7B | 365.3B | 548.2B | 1T | 2.9T | 3.2T | 5.4T | 9.6T |
| Shareholders' equity | 19.9B | 55B | 352.1B | 421.8B | 586.9B | 1.1T | 2.5T | 2.2T | 5.5T | 7T |
| Total debt | 11.9B | 16B | 121.9B | 215B | 316.9B | 556.4B | 1.6T | 2.2T | 3.1T | 5.8T |
| Net debt | 8B | 9.5B | 111.3B | 180.2B | 289B | 517.8B | 1.4T | 2.1T | 2.8T | 5.4T |
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 | 134.9B | 283.7B | 465.7B | 371.9B | 238.1M | 351.9B | 518.8B | 369.1B | 672.4B | 771.7B | 1.1T | 956.7B |
| Receivables | 95.7B | 167.9B | 208.6B | 252.3B | 234.3M | 390.7B | 726.1B | 728.4B | 776.9B | 799.2B | 797.8B | 813.3B |
| Inventory | 22B | 31.5B | 44.2B | 42.2B | 37.4M | 60.4B | 117.9B | 120.5B | 86.9B | 79.5B | 67.9B | 87.7B |
| Total current assets | 258.8B | 492.4B | 770.3B | 739.9B | 505.5M | 754.9B | 1.5T | 1.4T | 1.7T | 1.8T | 2.2T | 2.1T |
| Property, plant & equipment | 1.6T | 2.5T | 3.6T | 4.1T | 3.2B | 4.8T | 6.1T | 6.3T | 6.7T | 7.5T | 8.2T | 8.7T |
| Goodwill & intangibles | 3T | 4.9T | 7.4T | 8.7T | 6.9B | 10.5T | 12.1T | 12.7T | 13.5T | 14.2T | 15.4T | 16.4T |
| Total assets | 3.4T | 5.5T | 8.1T | 9.3T | 7.2B | 10.9T | 14T | 14.6T | 15.6T | 16.6T | 18.3T | 19.3T |
| Accounts payable | 173.1B | 359.2B | 418B | 391.4B | 276.5M | 444.7B | 846B | 938.5B | 962B | 1.1T | 998.6B | 1.1T |
| Short-term debt | 304.3B | 592.8B | 894.9B | 877.6B | 787M | 1.1T | 1.3T | 1.5T | 1.6T | 1.8T | 1.5T | 1.3T |
| Total current liabilities | 572.3B | 1.1T | 1.5T | 1.5T | 1.3B | 2T | 3.1T | 3.2T | 3.3T | 3.8T | 3.7T | 3.6T |
| Long-term debt | 673.3B | 1.6T | 1.7T | 1.8T | 1.2B | 1.9T | 3.1T | 3.2T | 3.9T | 4.1T | 4.4T | 4.8T |
| Total liabilities | 1.7T | 3.2T | 4.2T | 4.6T | 3.5B | 5.4T | 7.9T | 8.3T | 9.1T | 9.6T | 10.1T | 10.3T |
| Shareholders' equity | 1.7T | 2.2T | 4T | 4.7T | 3.7B | 5.5T | 6.1T | 6.3T | 6.5T | 7T | 8.2T | 8.9T |
| Total debt | 977.6B | 2.2T | 2.6T | 2.7T | 2B | 3.1T | 4.4T | 4.7T | 5.5T | 5.8T | 5.9T | 6T |
| Net debt | 881.7B | 2.1T | 2.4T | 2.6T | 1.9B | 2.8T | 4T | 4.4T | 5.1T | 5.4T | 5.2T | 5.6T |
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 | 10.5B | 15.2B | 11.6B | -8B | -15B | 60.3B | -640.4B | -249.7B | 1T | -145.3B |
| Depreciation & amortization | 7.9B | 15.1B | 69.2B | 120.7B | 241.7B | 814.5B | 776B | 704.1B | 1.3T | 2T |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 315M | -2.6B | -31.7B | -29B | -44.6B | -40.8B | -10.2B | 67.6B | -335B | -156.7B |
| Operating cash flow | 26.7B | 39.7B | 78.2B | 136.3B | 241.7B | 688.6B | -156.5B | 464.4B | 581.5B | 2.4T |
| Capital expenditure | -19.4B | -29.4B | -64.6B | -100.8B | -153.6B | -445.4B | -364B | -262.8B | -342.2B | — |
| Investing cash flow | -23.9B | -27.7B | -41.3B | -89B | -234.6B | -684.3B | -502.2B | -395.3B | -338.3B | -1.6T |
| Dividends paid | -3B | -4B | -71.3B | -73B | -1.1B | 0 | 0 | 0 | 0 | -20.3B |
| Share repurchases | — | — | — | -125M | 0 | -59M | — | — | — | — |
| Financing cash flow | -2B | -5.4B | -20.4B | -35.4B | -44B | 39.5B | 1.3B | 110.8B | -80.3B | 1.1T |
| Net change in cash | 800M | 6.7B | 16.5B | 12B | -36.8B | 43.8B | -657.4B | 179.8B | 162.9B | 2T |
| Free cash flow | 6.6B | 4.4B | -339M | 64B | 134.1B | 327B | 285.1B | 154.2B | 417.3B | 895.2B |
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 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 | -61.2B | -334.9B | 675B | 184.2B | -173.3M | 81.3B | — | -199.1B | -171.6B | 127.2B | 643B | 226.1B |
| Depreciation & amortization | -286.3B | 355.7B | 233.2B | 324.4B | 107.3M | 382.8B | — | 381.3B | 253.8B | 684.4B | 523.8B | 619B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -11.8B | 92.5B | -56.9B | -66.7B | -64.1M | -71.6B | — | -114.4B | 165.1B | 114B | -137B | -3.8B |
| Operating cash flow | -169.7B | 213.7B | 111.8B | 139.1B | 6.6M | 222.4B | — | 324.1B | 379.1B | 1.1T | 765.3B | 947.1B |
| Capital expenditure | -175.5B | -143.9B | -65.5B | -102.8B | 22.6M | -139.7B | — | — | — | — | — | — |
| Investing cash flow | -191.5B | -176.2B | -218.5B | 91.7B | 79.9M | -121.4B | -1.3T | 427.6B | -1.8T | 336.2B | -193.8B | -2.1B |
| Dividends paid | -2.6B | 2.6B | 0 | 0 | 0 | 0 | — | 0 | 0 | -20.3B | 0 | 0 |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -68.1B | 73.7B | 104.1B | -100.9B | -37.8M | -19.9B | — | -395.7B | -422.6B | 77.4B | 212.9B | -284B |
| Net change in cash | -429.3B | 111.2B | -2.6B | 129.9B | 48.7M | 81B | -1.3T | 356B | -1.9T | 1.5T | 784.4B | 661B |
| Free cash flow | 240.4B | -19.8B | 97.2B | -12B | 34.3M | 174.1B | 83.8B | 113.9B | 219.9B | 374.8B | 299.5B | 285.7B |
| Date | Ratio |
|---|---|
| Aug 28, 1997 | 2:1 |