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 | $0.77 | $0.59 | -23.4% | — | $530.8B | — |
| Q1 26 | $0.81 | $0.77 | -4.9% | — | $483.1B | — |
| Q4 25 | $0.53 | $0.68 | +28.3% | — | $561.7B | — |
| Q3 25 | $0.36 | $0.51 | +41.7% | — | $421.4B | — |
| Q2 25 | $0.33 | $0.2 | -39.4% | — | $343B | — |
| Q4 24 | $0.5 | $0.81 | +62.0% | — | $411.5B | — |
| Q3 24 | $0.37 | $0.35 | -5.4% | — | $178M | — |
| Q2 24 | $0.64 | $0.12 | -81.3% | — | $260.1B | — |
| Q1 24 | $0.31 | $0.42 | +35.5% | — | $189.5B | — |
| Q4 23 | $0.02 | -$0.35 | -1850.0% | — | $220.4B | — |
| Q3 23 | -$0.07 | $0.09 | +228.6% | — | $72.4B | — |
| Q2 23 | $0.35 | $0.05 | -85.7% | — | $206.7B | — |
| Q1 23 | — | $0.2 | — | — | $178.6B | — |
| Q4 22 | -$0.24 | $0.18 | +175.0% | — | $56.6B | — |
| Q3 22 | -$0.17 | $0.2 | +217.6% | — | $70.8B | — |
| Q2 22 | -$0.01 | $0.26 | +2700.0% | — | $57.2B | — |
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 | — | $2.8K | — | — | $1.7T | — |
| FY24 | — | $2.5K | — | — | $1.2T | — |
| FY23 | — | $156.2 | — | — | $444.3B | — |
| FY22 | — | $214.7 | — | — | $495.5B |
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 | $14.3B | $30.2B | $70.5B | $99.4B | $163.3B | $526.7B | $495.5B | $444.3B | $1.2T | $1.7T |
| YoY change | +239.1% | +110.4% | +133.7% | +41% | +64.3% | +222.5% | -5.92% | -10.3% | +171.6% | +41.4% |
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 | 14.3B | 30.2B | 70.5B | 99.4B | 163.3B | 526.7B | 495.5B | 444.3B | 1.2T | 1.7T |
| Cost of revenue | 10B | 18.4B | 33.9B | 50.1B | 81B | 289.1B | 299.1B | 284.7B | 575.2B | 787.4B |
| Gross profit | 4.3B | 11.8B | 36.6B | 49.3B | 82.3B | 237.6B | 196.4B | 159.5B | 631.4B | 918.9B |
| Gross margin | 30% | 39.1% | 51.9% | 49.6% | 50.4% | 45.1% | 39.6% | 35.9% | 52.3% | 53.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.6B | 2B | 4.9B | 8.2B | 4.3B | 12.6B | 15.5B | 20.4B | 50.8B | 76.7B |
| Operating expenses | 1.4B | 2.1B | 6B | 8B | 3.1B | 1.5B | -1B | 12.7B | 35.5B | 59.4B |
| Operating income | 2.9B | 9.4B | 29.9B | 40.6B | 69.9B | 204.5B | 163.5B | 116.6B | 522.5B | 766.9B |
| Operating margin | 20.4% | 31.2% | 42.4% | 40.9% | 42.8% | 38.8% | 33% | 26.2% | 43.3% | 44.9% |
| Non-operating income, net | -896.7M | -2.9M | -7.2B | -15.1B | -58.1B | -29.5B | -137.7M | -13.1B | 160B | 4.5B |
| Pretax income | 2.2B | 8.8B | 23.9B | 34.6B | 22.6B | 204.2B | 153.8B | 43.6B | 582.1B | 644B |
| Income tax | 1.1B | -81.7M | 27.6M | 8.3B | 13B | 77.3B | 53.1B | 20.1B | 211.9B | 223.2B |
| Net income | 1.1B | 8.8B | 23.9B | 26.3B | 9.7B | 127B | 100.6B | 23.5B | 370.2B | 420.9B |
| Net margin | 7.72% | 29.3% | 33.9% | 26.5% | 5.92% | 24.1% | 20.3% | 5.29% | 30.7% | 24.7% |
| EBITDA | 6.1B | 13.2B | 39.4B | 61.4B | 108.8B | 319.2B | 236.3B | 141.9B | 607.8B | 933.8B |
| EPS | 5.63 | 16.9 | 151.6 | 82.5 | 21.6 | 139.1 | 214.7 | 156.2 | 2.5K | 2.8K |
| Diluted EPS | 5.63 | 16.9 | 151.6 | 82.5 | 21.6 | 139.1 | 214.7 | 156.2 | 2.5K | 2.8K |
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 | 72.4B | 220.4B | 189.5B | 260.1B | 178M | 411.5B | 321B | 343B | 421.4B | 561.7B | 483.1B | 530.8B |
| Cost of revenue | 49.2B | 142.1B | 101.1B | 112.3B | 89.1M | 189.1B | 136.9B | 164.6B | 204.1B | 255.5B | 202.2B | 262.4B |
| Gross profit | 23.2B | 78.4B | 88.4B | 147.9B | 88.9M | 222.4B | 184.1B | 183B | 217.3B | 306.2B | 281B | 268.4B |
| Gross margin | 32.1% | 35.6% | 46.7% | 56.8% | 49.9% | 54% | 57.4% | 53.3% | 51.6% | 54.5% | 58.2% | 50.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 7.9B | 11.1B | 9.5B | 23.5B | 18.2M | 15.7B | 12.1B | 42.5B | 41.5B | 27.5B | 15.3B | 56.4B |
| Operating expenses | 5.9B | 7.7B | 8.1B | 19.5B | 14.7M | 11.6B | 24.2B | 56.5B | 36.3B | 21.7B | 13.7B | 52.3B |
| Operating income | 17.3B | 55.3B | 65.5B | 127.7B | 74.1M | 185.9B | 141.2B | 121.8B | 180.9B | 255B | 241.5B | 216.1B |
| Operating margin | 23.9% | 25.1% | 34.6% | 49.1% | 41.7% | 45.2% | 44% | 35.5% | 42.9% | 45.4% | 50% | 40.7% |
| Non-operating income, net | 2.6B | -73.8B | 17.7B | 18.3B | -22.3M | 148.8B | 26.9B | -34.8B | 3.5B | 63.7B | 49.2B | 31.4B |
| Pretax income | 12.2B | -14.5B | 86.9B | 139.3B | 55.1M | 232.6B | 157.6B | 63.4B | 167.9B | 232.1B | 261.7B | 197.3B |
| Income tax | 7.3B | -7.4B | 30.9B | 53.6B | 18.2M | 85B | 50.2B | 23.1B | 55.9B | 86.4B | 101.7B | 64.2B |
| Net income | 4.9B | -7.1B | 55.9B | 85.7B | 36.9M | 147.6B | 107.4B | 40.3B | 112.1B | 145.6B | 160B | 133.1B |
| Net margin | 6.74% | -3.23% | 29.5% | 32.9% | 20.7% | 35.9% | 33.4% | 11.7% | 26.6% | 25.9% | 33.1% | 25.1% |
| EBITDA | 13.7B | 54.9B | 94.6B | 136.7B | 88.4M | 178.6B | 166.6B | 149.2B | 201.3B | 308.9B | 268.1B | 270B |
| EPS | 100.2 | — | 371.5 | 569.3 | 346.6 | — | 713 | 267.6 | 744.3 | — | 1.1K | 884.4 |
| Diluted EPS | 100.2 | — | 371.5 | 569.3 | 346.6 | — | 713 | 267.6 | 744.3 | — | 1.1K | 884.4 |
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 | 1.6T | 3.9T | 2.5T | 1.2T | 833.5B | 702.7B | 1.9T | — | — | 4.7B | 3.9B |
| Enterprise value | 1.6T | 3.9T | 2.5T | 1.2T | 889.4B | 770.6B | 2T | — | — | -97.9B | -324M |
| Shares outstanding | 173.5B | 173.5B | 165.8B | 163.2B | 160.3B | 158.3B | 158.3B | 175.8B | 150.6M | 150.6M | 150.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 1.4K | 435.8 | 104 | 44.5 | 86.3 | 5.53 | 18.6 | — | — | 0.01 | 11.5 |
| P/S | 109.2 | 127.9 | 35.3 | 11.8 | 5.1 | 1.33 | 3.77 | — | — | 0 | 0 |
| P/B | 619.3 | 152.5 | 52.2 | 17.9 | 8.36 | 2.99 | 2.24 | — | — | 0 | 1.5 |
| EV/EBITDA | 255.1 | 291.9 | 63.3 | 19.6 | 8.17 | 2.41 | 8.59 | — | — | -0.1 | -0.48 |
| EV/Sales | 109.3 | 127.9 | 35.4 | 12.1 | 5.45 | 1.46 | 4.1 | — | — | -0.06 | -0.27 |
| Earnings yield | 0.07% | 0.23% | 0.96% | 2.25% | 1.16% | 18.1% | 5.39% | — | — | 9K% | 8.71% |
| FCF yield | 0.2% | 0.14% | 0.39% | -0.43% | 7.32% | 17.8% | 1.69% | — | — | 4.9K% | 6.06% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30% | 39.1% | 51.9% | 49.6% | 50.4% | 45.1% | 39.6% | 35.9% | 52.3% | 53.9% | 50.6% |
| Operating margin | 20.4% | 31.2% | 42.4% | 40.9% | 42.8% | 38.8% | 33% | 26.2% | 43.3% | 44.9% | 40.7% |
| Net margin | 7.72% | 29.3% | 33.9% | 26.5% | 5.92% | 24.1% | 20.3% | 5.29% | 30.7% | 24.7% | 28% |
| ROE | 43.8% | 35% | 50.2% | 40.2% | 9.7% | 54.1% | 12.1% | 2.75% | 16.6% | 13.5% | 16% |
| ROA | 12.4% | 19.7% | 25.1% | 20.2% | 4.98% | 31.3% | 7.84% | 1.54% | 10.9% | 7.77% | 9.91% |
| ROIC | 30.7% | 36.9% | 55.6% | 32.1% | 19.2% | 42% | 10.8% | 6.3% | 16.5% | 16.6% | 16.5% |
| Return on tangible assets | 12.4% | 19.7% | 25.1% | 20.2% | 4.98% | 31.3% | 7.84% | 1.54% | 10.9% | 7.77% | 8.26% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.76 | 1.54 | 3.24 | 2.63 | 1.95 | 1.75 | 3.65 | 3.56 | 2.73 | 5 | 3.67 |
| Quick ratio | 1.7 | 1.51 | 3.19 | 2.59 | 1.88 | 1.69 | 3.56 | 3.49 | 2.72 | 4.98 | 3.66 |
| Debt / equity | 1.54 | 0.26 | 0.67 | 0.7 | 0.66 | 0.44 | 0.35 | 0.55 | 0.26 | 0.55 | 0.43 |
| Debt / assets | 0.44 | 0.15 | 0.33 | 0.35 | 0.34 | 0.25 | 0.23 | 0.31 | 0.17 | 0.32 | 0.26 |
| Net debt / EBITDA | 0.37 | 0.02 | 0.15 | 0.5 | 0.51 | 0.21 | 0.69 | 1 | -0.36 | -0.11 | -0.47 |
| Interest coverage | 3.36 | 7.73 | 7.82 | 9.16 | 3.29 | 8.54 | 8.26 | 2.77 | 11.4 | 8.26 | 7.78 |
| Effective tax rate | 49.9% | 0% | 0.12% | 23.9% | 57.3% | 37.8% | 34.6% | 46.1% | 36.4% | 34.7% | 35.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.08 | 0.17 | 0.43 | 0.61 | 1.02 | 3.33 | 3.13 | 2.53 | 8K | 11.3K | 12.3K |
| EPS (basic) | 5.63 | 16.9 | 151.6 | 82.5 | 21.6 | 139.1 | 214.7 | 156.2 | 2.5K | 2.8K | 2.8K |
| EPS (diluted) | 5.63 | 16.9 | 151.6 | 82.5 | 21.6 | 139.1 | 214.7 | 156.2 | 2.5K | 2.8K | 2.27 |
| Book value per share | 0.01 | 0.15 | 0.29 | 0.4 | 0.62 | 1.48 | 5.26 | 4.87 | 14.8K | 20.8K | 17.4 |
| FCF per share | 0.02 | 0.03 | 0.06 | -0.03 | 0.38 | 0.79 | 0.2 | 0.31 | 1.3K | 1.5K | 2.2K |
| Cash per share | 0.01 | 0.04 | 0.15 | 0.09 | 0.06 | 0.22 | 0.83 | 1.87 | 5.3K | 12K | 14.7K |
| Capex per share | 0.01 | 0.02 | 0.1 | 0.2 | 0.14 | 0.37 | 0.5 | 0.77 | 1.9K | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 7.1% | 9.9% | 24.1% | 32.9% | 14% | 11.1% | 15.9% | 30.4% | 24% | — | — |
| Capex / operating cash flow | 31.4% | 34.3% | 79.7% | 147.8% | 44.5% | 31.6% | 69.6% | -421.4% | 62.2% | — | — |
| Payout ratio | 20.5% | 0% | 37.9% | 76.2% | 0% | 0% | 0% | — | — | 54.9% | 0% |
| Dividend yield | 0.01% | 0% | 0.36% | 1.71% | 0% | 0% | 0% | — | — | 4.9K% | 16.8% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Apr 18, 2019 | $1.0514 |
| Sep 18, 2018 | $0.2484 |
| Aug 20, 2018 | $0.2513 |
| Jul 13, 2018 | $0.002 |
| Jan 21, 2016 | $0.0296 |
| Dec 9, 2014 | $0.097 |
| Apr 3, 2013 | $0.059 |
| Dec 26, 2012 | $0.1607 |
| — |
| FY21 | — | $139.1 | — | — | $526.7B | — |
| FY20 | — | $21.6 | — | — | $163.3B | — |
| FY19 | — | $82.5 | — | — | $99.4B | — |
| FY18 | — | $151.6 | — | — | $70.5B | — |
| FY17 | — | $16.9 | — | — | $30.2B | — |
| FY16 | — | $5.63 | — | — | $14.3B | — |
| 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 | $72.4B | $220.4B | $189.5B | $260.1B | $178M | $411.5B | $321B | $343B | $421.4B | $561.7B | $483.1B | $530.8B |
| YoY change | +2.32% | +289.2% | +6.15% | +25.8% | -99.8% | +86.7% | +69.3% | +31.9% | +236.7K% | +36.5% | +50.5% | +54.8% |
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 | 1.6B | 6.4B | 25.6B | 14.7B | 10.3B | 34.5B | 131.7B | 329.5B | 796.5B | 1.8T |
| Receivables | 1.2B | 3B | 4.8B | 8.8B | 9.3B | 20.7B | 52.8B | 50.8B | 156B | 196.6B |
| Inventory | 116.9M | 183.7M | 554.2M | 418.8M | 862.6M | 2.3B | 5.7B | 7.7B | 3.7B | 10.4B |
| Total current assets | 3.3B | 10.6B | 35.6B | 28.5B | 23.8B | 69.1B | 240.6B | 425.2B | 1T | 2.2T |
| Property, plant & equipment | 5.1B | 32.2B | 56.4B | 96.7B | 118.8B | 143.5B | 425.2B | 448.9B | 989.7B | 1.1T |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 8.9B | 44.9B | 95.3B | 130.2B | 194.1B | 405.5B | 1.3T | 1.5T | 3.4T | 5.4T |
| Accounts payable | 961.2M | 2.1B | 4.8B | 5.6B | 4.2B | 11.8B | 32.8B | 41.7B | 76.7B | 79.5B |
| Short-term debt | 114.1M | 2B | 681.2M | 2.3B | 1.4B | 2.3B | 12.2B | 60.6B | 78.4B | 244.9B |
| Total current liabilities | 1.9B | 6.9B | 11B | 10.8B | 12.2B | 39.5B | 66B | 119.5B | 369B | 447.2B |
| Long-term debt | 3.8B | 4.7B | 31B | 43.4B | 64.8B | 100.1B | 282.4B | 411.1B | 501.7B | 1.5T |
| Total liabilities | 6.4B | 19.6B | 47.7B | 64.7B | 94.4B | 170.6B | 451.1B | 670.1B | 1.2T | 2.3T |
| Shareholders' equity | 2.5B | 25.3B | 47.6B | 65.5B | 99.7B | 234.9B | 832.2B | 855.7B | 2.2T | 3.1T |
| Total debt | 3.9B | 6.6B | 31.7B | 45.7B | 66.2B | 102.4B | 294.6B | 471.6B | 580.1B | 1.7T |
| Net debt | 2.3B | 2.7B | 6.1B | 32.4B | 59.2B | 93.8B | 285.3B | 465B | 520.1B | 901.5B |
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 | 164.1B | 329.5B | 452.5B | 544.3B | 457.5M | 796.5B | 955.7B | 676.2B | 875.4B | 1.8T | 1.8T | 2.2T |
| Receivables | 32.5B | 50.8B | 81.7B | 120.3B | 83.2M | 156B | 140.8B | 192.2B | 187B | 196.6B | 224.1B | 238.5B |
| Inventory | 3.1B | 7.7B | 7.2B | 12.7B | 6.8M | 3.7B | 9.7B | 12.3B | 17.7B | 10.4B | 12.3B | 9.1B |
| Total current assets | 221.8B | 425.2B | 587.7B | 726.4B | 587M | 1T | 1.2T | 955.8B | 1.2T | 2.2T | 2.2T | 2.6T |
| Property, plant & equipment | 278B | 448.9B | 712.3B | 874.3B | 716.1M | 989.7B | 902B | 789.1B | 986.9B | 1.1T | 1.2T | 1.4T |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 898.8B | 1.5T | 2.2T | 2.6T | 2.1B | 3.4T | 3.7T | 3.7T | 4.1T | 5.4T | 5.8T | 6.7T |
| Accounts payable | 20.3B | 41.7B | 43.5B | 62.2B | 48.6M | 76.7B | 54.9B | 84.6B | 98.5B | 79.5B | 128.7B | 80.5B |
| Short-term debt | 22.2B | 60.6B | 89.4B | 503B | 60.1M | 78.4B | 71.3B | 93.4B | 117.2B | 244.9B | 162.4B | 172.9B |
| Total current liabilities | 68.2B | 119.5B | 195.2B | 688.9B | 219.6M | 369B | 391.1B | 285B | 319.2B | 447.2B | 437B | 719.8B |
| Long-term debt | 178.5B | 411.1B | 413.6B | 9B | 334.1M | 501.7B | 519.2B | 580.5B | 668.7B | 1.5T | 1.4T | 1.5T |
| Total liabilities | 325.3B | 670.1B | 799.8B | 919.8B | 729.1M | 1.2T | 1.2T | 1.2T | 1.3T | 2.3T | 2.3T | 2.7T |
| Shareholders' equity | 573.5B | 855.7B | 1.4T | 1.7T | 1.4B | 2.2T | 2.5T | 2.5T | 2.8T | 3.1T | 3.6T | 4T |
| Total debt | 200.7B | 471.6B | 503B | 512B | 394.3M | 580.1B | 590.6B | 673.9B | 785.9B | 1.7T | 1.6T | 1.7T |
| Net debt | 195B | 465B | 466B | 473.4B | 372.1M | 520.1B | 542.8B | 657.3B | 712.9B | 901.5B | 1.2T | 1.4T |
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 | 1.1B | 8.8B | 23.9B | 26.3B | 9.7B | 127B | 100.6B | 23.5B | 370.2B | 420.9B |
| Depreciation & amortization | 2.1B | 3.1B | 4.7B | 7.6B | 18.1B | 58.3B | 61B | 60.6B | 129.7B | 202B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -259.5M | -2.8B | -1.6B | -10.2B | -1.8B | -49B | -30.4B | -10.4B | -127.1B | -152.2B |
| Operating cash flow | 3.2B | 8.7B | 21.4B | 22.2B | 51.4B | 185B | 113.3B | -32.1B | 465.8B | 551.7B |
| Capital expenditure | -1B | -3B | -17B | -32.7B | -22.8B | -58.5B | -78.8B | -135.1B | -289.8B | — |
| Investing cash flow | -956.2M | -4.2B | -17B | -32.7B | -22.8B | -58.5B | -78.8B | -135.1B | -289.8B | -134B |
| Dividends paid | -226.9M | -9K | -9.1B | -20.1B | -47K | 0 | 0 | — | — | -231.2B |
| Share repurchases | 0 | 0 | -1.4B | -2.6B | — | — | — | — | — | — |
| Financing cash flow | -2B | -92.1M | 2.9B | -25.8B | -14.9B | -6.8B | 8.8B | 24.7B | -31.3B | -232.6B |
| Net change in cash | 283.4M | 4.4B | 7.2B | -36.4B | 13.6B | 119.7B | 43.3B | -142.5B | 144.6B | 185.1B |
| Free cash flow | 3.1B | 5.6B | 9.8B | -5B | 61B | 125.3B | 31.5B | 54.5B | 194.4B | 231.2B |
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 | -40.4B | -7.1B | 55.9B | 64.8B | 7.1M | 147.6B | 107.4B | 12B | 69.1B | 145.6B | 160B | 144.3B |
| Depreciation & amortization | -23.6B | 31.8B | 22.7B | 16.9B | 10.9M | 41.2B | 40.2B | 33.8B | 22.9B | 62.7B | 57.1B | 66.1B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -27B | -3.5B | -46.1B | -12.5B | 19.3M | -43.1B | -16.6B | -43.4B | 38.6B | -103.4B | -27.1B | 164.1B |
| Operating cash flow | -82.7B | -62B | 30.7B | 80.4B | 48.9M | 210.6B | 156.7B | 48.9B | 81.2B | 140.7B | 195.8B | 406.2B |
| Capital expenditure | 53.4B | -75.5B | -59.2B | -28.7B | -14.3M | -100.6B | -55.3B | — | — | — | — | — |
| Investing cash flow | 53.4B | -75.5B | -59.2B | -28.7B | -14.3M | -100.6B | -55.3B | — | — | — | -470B | -377.5B |
| Dividends paid | — | — | — | — | — | — | — | — | 56.4B | -16.9B | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 12.1B | 13.4B | -4.9B | -12.2B | 13M | -22.1B | -654.7M | -27.5M | 85B | 841.5B | -15.1B | 19.5B |
| Net change in cash | -17.2B | -124.1B | -33.4B | 39.5B | 47.6M | 88B | 100.7B | 48.9B | 166.3B | 982.2B | -289.3B | 48.2B |
| Free cash flow | -44.3B | 24.5B | -11B | 51.6B | 40.5M | 88.8B | 94B | 7.8B | 26B | 28.3B | 52.4B | 231.1B |
| Date |
|---|
| Ratio |
|---|
| Nov 8, 2019 | 103:100 |