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 24 | $0.16 | $0.37 | +131.3% | — | $34.9B | — |
| Q1 23 | — | $0.07 | — | — | $27.6B | — |
| Q4 22 | $3.09 | $2.14 | -30.7% | — | $23.7B | — |
| Q3 22 | $2.55 | $2.75 | +7.8% | — | $14.7B | — |
| Q2 22 | $2.09 | $2.25 | +7.7% | — | $12.5B | — |
| Q1 22 | $1.7 | $0.93 | -45.3% | — | $10.7B | — |
| Q3 21 | $1.49 | $1.63 | +9.4% | — | $9.4B | — |
| Q3 13 | $0.69 | $0.8 | +15.9% | — | $3.1B | — |
| Q4 10 | $0.34 | $0.28 | -17.6% | — | $2.8B | — |
| Q3 10 | $0.36 | $0.43 | +19.4% | — | $2.2B | — |
| Q2 10 | $0.36 | $0.31 | -13.9% | — | $2.3B | — |
| Q1 10 | $0.37 | $0.31 | -16.2% | — | $2.3B | — |
| Q4 09 | $0.31 | $0.19 | -38.7% | — | $2.3B | — |
| Q3 09 | $0.41 | $0.15 | -63.4% | — | $2.4B | — |
| Q2 09 | $0.27 | $0.28 | +3.7% | — | $2.2B | — |
| Q1 09 | $0.47 | $0.61 | +29.8% | — | $2.1B | — |
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 | — | $20.2 | — | — | — | — |
| FY24 | — | $27 | — | — | $166.7B | — |
| FY23 | — | $14.4 | — | — | $107.1B | — |
| FY22 | — | $12.7 | — | — | $93.5B |
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 | $17.6B | $21.3B | $25.1B | $69.5B | $108.6B | $93.5B | $107.1B | $166.7B | — |
| YoY change | +11.9% | +23.4% | +20.8% | +18.1% | +176.5% | +56.3% | -13.9% | +14.6% | +55.6% | — |
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 | 17.6B | 21.3B | 25.1B | 69.5B | 108.6B | 93.5B | 107.1B | 166.7B | — |
| Cost of revenue | 9.2B | 11.4B | 14.1B | 17.1B | 53.1B | 86.1B | 81.7B | 84.4B | 125.5B | — |
| Gross profit | 5B | 6.3B | 7.1B | 8.1B | 16.4B | 22.5B | 11.8B | 22.7B | 41.1B | — |
| Gross margin | 35.3% | 35.6% | 33.6% | 32% | 23.6% | 20.7% | 12.6% | 21.2% | 24.7% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.4B | 2.6B | 2.3B | 2.3B | 5B | 7.8B | 7.1B | 9B | 17.8B | — |
| Operating expenses | 2.4B | 2.6B | 2.3B | 2.3B | 5B | 7.9B | 7.2B | 9.1B | 17.9B | — |
| Operating income | 2.6B | 3.7B | 4.8B | 5.7B | 11.4B | 14.6B | 4.2B | 13.6B | 23.3B | — |
| Operating margin | 18.4% | 20.8% | 22.8% | 22.8% | 16.3% | 13.4% | 4.51% | 12.7% | 14% | — |
| Non-operating income, net | -945.7M | -1.1B | -2B | -1.8B | -4.7B | -6.7B | 1.3B | -5.4B | -4.5B | — |
| Pretax income | 2B | 2.6B | 2.7B | 3.3B | 5.4B | 7.3B | 3.3B | 5.9B | 16B | — |
| Income tax | 423.2M | 571.8M | 495.5M | 785.6M | 919.7M | 900.3M | -2.8B | -4.7B | 4.9B | — |
| Net income | 1.5B | 2B | 2.2B | 3.3B | 4.5B | 7.1B | 6.9B | 12.5B | 23.5B | — |
| Net margin | 10.8% | 11.6% | 10.2% | 13% | 6.49% | 6.57% | 7.36% | 11.7% | 14.1% | — |
| EBITDA | 5.3B | 5.8B | 9.3B | 11B | 30.1B | 55.2B | 49.5B | 52.3B | 81.3B | — |
| EPS | 1.7 | 2.25 | 2.33 | 3.73 | 4.85 | 5.75 | 12.7 | 14.4 | 27 | 20.2 |
| Diluted EPS | 1.7 | 2.25 | 2.33 | 3.73 | 4.85 | 5.75 | 12.7 | 14.4 | 27 | 20.2 |
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 | Q2 25 | Q3 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 35B | 37.6B | 42.2B | 30.8B | 34.9B | 951.7M | 52.1B | 48B | 53B | 59.5B | 68.4B | 71.8B |
| Cost of revenue | 27.1B | 28.3B | 44B | 24.2B | 26.5B | 691.7M | 38.9B | 34.3B | 38.6B | 42.1B | 50.1B | 53.6B |
| Gross profit | 7.9B | 9.3B | -1.8B | 6.6B | 8.4B | 260M | 13.2B | 13.6B | 14.4B | 17.4B | 18.3B | 18.2B |
| Gross margin | 22.6% | 24.8% | -4.24% | 21.6% | 24% | 27.3% | 25.3% | 28.4% | 27.2% | 29.2% | 26.8% | 25.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.6B | 3.2B | 3.6B | 2.9B | 3.5B | 98.8M | 6.4B | 5.2B | 5.3B | 6.7B | 7.5B | 8.4B |
| Operating expenses | 2.3B | 5.2B | 1.9B | 2.9B | 3.5B | 98.8M | 6.4B | 5.2B | 5.3B | 6.7B | 7.5B | 8.4B |
| Operating income | 5.3B | 6.1B | -3.7B | 3.7B | 4.9B | 161.2M | 6.7B | 8.4B | 9.1B | 10.7B | 10.8B | 9.8B |
| Operating margin | 15.2% | 16.2% | -8.68% | 12.1% | 14.1% | 16.9% | 12.8% | 17.5% | 17.2% | 18% | 15.8% | 13.6% |
| Non-operating income, net | -4.7B | 2B | -2.4B | 559.3M | -1.8B | 16.5M | -7.8B | -1.6B | -2.8B | -3.1B | 1.8B | -3.8B |
| Pretax income | -585.6M | 5B | -7B | 3.4B | 2.2B | 126.9M | 4.2B | 6.5B | 6.1B | 8.1B | 11.9B | 6.4B |
| Income tax | 935.1M | 9.8B | -6.1B | 1.3B | -155.1M | 54.2M | 1.2B | 3.5B | 1.7B | 2.7B | 7.3B | 1.1B |
| Net income | -821.9M | -4.5B | 1.1B | 2.6B | 2.9B | 338.3M | 3B | 3.1B | 4.2B | 5.4B | 4.6B | 5.2B |
| Net margin | -2.35% | -12% | 2.56% | 8.53% | 8.31% | 35.5% | 5.7% | 6.43% | 7.92% | 9.07% | 6.78% | 7.29% |
| EBITDA | 17.9B | 20B | 23.8B | 17.5B | 15.1B | 329.1M | 21.8B | 24.2B | 22.9B | 22.3B | 36.4B | 40.5B |
| EPS | -0.95 | -5.15 | — | 3.02 | 3.33 | 16.4 | — | 3.52 | 4.83 | 6.2 | 5.33 | 6.03 |
| Diluted EPS | -0.95 | -5.15 | — | 3.02 | 3.33 | 16.4 | — | 3.52 | 4.83 | 6.2 | 5.33 | 6.03 |
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 | 216.1B | 319.4B | 175.3B | 180.9B | 168B | 111.9B | 149.3B | 161.7B | — | 4.8B | 4.4B |
| Enterprise value | 219.8B | 327.2B | 188B | 190.6B | 177B | 141.6B | 187.4B | 186.9B | — | 4.8B | 39.8B |
| Shares outstanding | 31.3B | 31.3B | 31.2B | 31.2B | 31.2B | 31.2B | 31.2B | 33.6B | 872.4M | 871.4M | 871.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 140 | 156.8 | 80.5 | 55.2 | 37.3 | 15.7 | 21.7 | 12.9 | — | — | 12.1 |
| P/S | 15.1 | 18.1 | 8.23 | 7.2 | 2.42 | 1.03 | 1.6 | 1.51 | — | — | — |
| P/B | 13.4 | 21.2 | 10.9 | 10 | 8.08 | 1.71 | 1.37 | 1.32 | — | — | 0.05 |
| EV/EBITDA | 41.7 | 56.1 | 20.3 | 17.3 | 5.89 | 2.56 | 3.79 | 3.58 | — | — | — |
| EV/Sales | 15.4 | 18.6 | 8.83 | 7.58 | 2.55 | 1.3 | 2 | 1.74 | — | — | — |
| Earnings yield | 0.71% | 0.64% | 1.24% | 1.81% | 2.68% | 6.38% | 4.61% | 7.75% | — | — | 8.24% |
| FCF yield | -1.4% | -0.32% | 0.23% | 1.66% | 2.52% | 26.6% | 9.38% | 7.56% | — | — | 1.77% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.17 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.3% | 35.6% | 33.6% | 32% | 23.6% | 20.7% | 12.6% | 21.2% | 24.7% | — | 25.4% |
| Operating margin | 18.4% | 20.8% | 22.8% | 22.8% | 16.3% | 13.4% | 4.51% | 12.7% | 14% | — | 0% |
| Net margin | 10.8% | 11.6% | 10.2% | 13% | 6.49% | 6.57% | 7.36% | 11.7% | 14.1% | — | 7.2% |
| ROE | 9.61% | 13.5% | 13.6% | 18.1% | 21.7% | 10.9% | 6.29% | 10.3% | 12.6% | — | 6.75% |
| ROA | 4.89% | 6% | 5.09% | 7.17% | 8.75% | 4.72% | 2.93% | 5.07% | 6.83% | — | 4.15% |
| ROIC | 10.5% | 12.5% | 13.7% | 15.7% | 31.6% | 13.5% | 2.86% | 9.21% | 7.5% | — | 6.02% |
| Return on tangible assets | 10.2% | 11.8% | 9.9% | 14.7% | 17.4% | 10.7% | 6.3% | 9.7% | 13.1% | — | 6.48% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.81 | 1.53 | 1.56 | 1.53 | 1.78 | 1.72 | 1.59 | 1.78 | 1.25 | — | 1.49 |
| Quick ratio | 1.8 | 1.51 | 1.55 | 1.51 | 1.76 | 1.7 | 1.58 | 1.77 | 1.24 | — | 1.48 |
| Debt / equity | 0.61 | 0.83 | 1.26 | 1.12 | 1.04 | 0.92 | 0.81 | 0.69 | 0.56 | — | 0.69 |
| Debt / assets | 0.31 | 0.37 | 0.47 | 0.44 | 0.42 | 0.4 | 0.38 | 0.34 | 0.3 | — | 0.32 |
| Net debt / EBITDA | 0.71 | 1.34 | 1.37 | 0.88 | 0.3 | 0.54 | 0.77 | 0.48 | 0.35 | — | 0.79 |
| Interest coverage | 6.85 | 14.5 | 5.84 | 4.76 | 3.61 | 3.6 | 1.76 | 2.01 | 2.39 | — | 3.34 |
| Effective tax rate | 21.1% | 21.9% | 18.5% | 23.9% | 16.9% | 12.3% | 0% | 0% | 30.5% | — | 39.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.46 | 0.56 | 0.68 | 0.81 | 2.23 | 3.48 | 3 | 3.19 | 191 | — | 290.8 |
| EPS (basic) | 1.7 | 2.25 | 2.33 | 3.73 | 4.85 | 5.75 | 12.7 | 14.4 | 27 | 20.2 | 20.2 |
| EPS (diluted) | 1.7 | 2.25 | 2.33 | 3.73 | 4.85 | 5.75 | 12.7 | 14.4 | 27 | 20.2 | 0.42 |
| Book value per share | 0.51 | 0.48 | 0.51 | 0.58 | 0.67 | 2.1 | 3.51 | 3.64 | 214.3 | — | 111.7 |
| FCF per share | -0.1 | -0.03 | 0.01 | 0.1 | 0.14 | 0.96 | 0.45 | 0.36 | 14.1 | — | -12.7 |
| Cash per share | 0.19 | 0.15 | 0.24 | 0.34 | 0.4 | 0.98 | 1.63 | 1.75 | 86.9 | — | 7.15 |
| Capex per share | 0.09 | 0.09 | 0.1 | 0.09 | 0.3 | 0.57 | 0.51 | 0.41 | 33 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 19.1% | 15.2% | 14.4% | 11.8% | 13.5% | 16.3% | 17.1% | 13% | 17.3% | — | — |
| Capex / operating cash flow | 325.7% | 84.6% | 49.2% | 28.5% | 32.6% | 39.5% | 39.2% | 32.8% | 37% | — | — |
| Payout ratio | 0% | 146.8% | 87.3% | 30.8% | 41.4% | 125.6% | 34.8% | 19.8% | 31.1% | — | 22.1% |
| Dividend yield | 0% | 0.94% | 1.08% | 0.56% | 1.11% | 8.01% | 1.6% | 1.54% | — | — | 4.26% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Dec 29, 2025 | $0.106 |
| Jun 23, 2025 | $0.115 |
| Dec 6, 2024 | $0.2216 |
| Dec 20, 2023 | $0.0953 |
| Jul 26, 2022 | $0.0796 |
| Oct 29, 2021 | $0.102 |
| Jul 30, 2021 | $0.1162 |
| Apr 30, 2021 | $0.1171 |
| — |
| FY21 | — | $5.75 | — | — | $108.6B | — |
| FY20 | — | $4.85 | — | — | $69.5B | — |
| FY19 | — | $3.73 | — | — | $25.1B | — |
| FY18 | — | $2.33 | — | — | $21.3B | — |
| FY17 | — | $2.25 | — | — | $17.6B | — |
| FY16 | — | $1.7 | — | — | $14.3B | — |
| Period | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $35B | $37.6B | $42.2B | $30.8B | $34.9B | $951.7M | $52.1B | $48B | $53B | $59.5B | $68.4B | $71.8B |
| YoY change | +180.7% | +156.4% | +78% | +11.8% | -0.33% | -97.5% | +23.4% | +55.6% | +51.9% | +6.2K% | +42.6% | +35.4% |
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 | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.9B | 6.1B | 4.7B | 7.5B | 10.6B | 12.6B | 30.7B | 50.7B | 58.8B | 75.8B |
| Receivables | 1.5B | 3B | 4.8B | 5.5B | 5.2B | 4.9B | 9.3B | 10.1B | 10.3B | 22.5B |
| Inventory | 75.5M | 132M | 104.1M | 180.4M | 178.4M | 203.7M | 458.7M | 495M | 540.5M | 674.6M |
| Total current assets | 8.8B | 13.4B | 14.1B | 18.3B | 19.3B | 20.6B | 48.6B | 77.3B | 102.5B | 113.7B |
| Property, plant & equipment | 6.8B | 8.4B | 9.7B | 12.5B | 13.8B | 16.1B | 52.2B | 81.2B | 74.5B | 117.7B |
| Goodwill & intangibles | 16.5B | 16.5B | 16.7B | 20.8B | 23.4B | 25.5B | 84.7B | 125.8B | 117.9B | 165.2B |
| Total assets | 26.2B | 31.6B | 34B | 42.8B | 45.7B | 51.5B | 151.3B | 235B | 247.1B | 344.3B |
| Accounts payable | 1.6B | 1.7B | 2.5B | 2.4B | 2.7B | 3.5B | 7.6B | 11.4B | 12.7B | 20.4B |
| Short-term debt | 726.5M | 2.8B | 4.3B | 7B | 7.6B | 5.2B | 14.5B | 27.6B | 26.1B | 51.9B |
| Total current liabilities | 6.3B | 7.4B | 9.2B | 11.7B | 12.7B | 11.6B | 28.3B | 48.5B | 57.7B | 90.8B |
| Long-term debt | 3.5B | 6.9B | 8.3B | 13.1B | 12.7B | 16.4B | 45.9B | 61.2B | 57.9B | 52.4B |
| Total liabilities | 11.8B | 15.5B | 18.9B | 26.7B | 27.6B | 30.7B | 85.9B | 125.6B | 124.8B | 157.3B |
| Shareholders' equity | 14.4B | 16.1B | 15B | 16.1B | 18.1B | 20.8B | 65.4B | 109.4B | 122.2B | 187B |
| Total debt | 4.2B | 9.8B | 12.5B | 20.2B | 20.3B | 21.6B | 60.4B | 88.7B | 84.1B | 104.3B |
| Net debt | 1.3B | 3.7B | 7.8B | 12.7B | 10.1B | 9.7B | 29.8B | 46B | 34.1B | 35.4B |
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 | Q2 25 | Q3 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 46.1B | 53.1B | 58.8B | 59.1B | 59.4B | 2.1B | 75.8B | 113.9B | 127.1B | 137B | 119.8B | 115.2B |
| Receivables | 14.2B | 16.1B | 10.3B | 14.2B | 15B | 386.4M | 22.5B | 19.9B | 21.3B | 31.3B | 36.9B | 39.4B |
| Inventory | 502.1M | 594.6M | 540.5M | 593.6M | 697.5M | 17.7M | 674.6M | 841.9M | 731.2M | 818.9M | 828.3M | 899.4M |
| Total current assets | 69.4B | 79.2B | 102.5B | 109.4B | 112.9B | 2.9B | 113.7B | 158.8B | 173.9B | 185.9B | 184.4B | 180.6B |
| Property, plant & equipment | 28.8B | 30.5B | 74.5B | 82.2B | 90.3B | 2.3B | 117.7B | 127B | 137.5B | 149.8B | 201.5B | 222.4B |
| Goodwill & intangibles | 48.3B | 51B | 117.9B | 133.8B | 143.1B | 3.6B | 165.2B | 181.2B | 205.8B | 217.5B | 343.4B | 359.3B |
| Total assets | 136.2B | 149.2B | 247.1B | 282.3B | 299.7B | 7.7B | 344.3B | 418.1B | 457.4B | 491.4B | 618.2B | 659.9B |
| Accounts payable | 9.5B | 9.8B | 12.7B | 18.7B | 24B | 567.7M | 20.4B | 29.2B | 31.4B | 32.6B | 44.8B | 47B |
| Short-term debt | 25.3B | 28.2B | 26.1B | 32.9B | 35.2B | 845.6M | 51.9B | 55.9B | 59.4B | 62.7B | 38.3B | 37.1B |
| Total current liabilities | 41.4B | 47.4B | 57.7B | 61.6B | 72.1B | 1.6B | 90.8B | 92B | 102.6B | 106B | 109B | 121.1B |
| Long-term debt | 51.9B | 55.3B | 57.9B | 65.2B | 64B | 1.7B | 52.4B | 94.8B | 113.4B | 118.6B | 168.1B | 175B |
| Total liabilities | 98.6B | 108.2B | 124.8B | 138.8B | 147.4B | 3.6B | 157.3B | 208.3B | 237.7B | 248.4B | 327.2B | 350.3B |
| Shareholders' equity | 37.5B | 41B | 122.2B | 143.4B | 152.3B | 4.1B | 187B | 209.8B | 219.7B | 243B | 290.9B | 309.6B |
| Total debt | 77.2B | 83.5B | 84.1B | 98B | 99.2B | 2.5B | 104.3B | 150.7B | 172.9B | 181.3B | 206.3B | 212.1B |
| Net debt | 42.2B | 44.4B | 34.1B | 49.3B | 49B | 609.4M | 35.4B | 42.3B | 56.3B | 58.9B | 110.6B | 122.8B |
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 | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.5B | 1.6B | 2B | 2.2B | 3.3B | 4.5B | 7.1B | 6.9B | 12.5B | 23.5B |
| Depreciation & amortization | 1.7B | 2.2B | 2.6B | 4.3B | 5B | 18.7B | 33.9B | 35.2B | 33.5B | 47.4B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -1.3B | -3.2B | -2.2B | -1.7B | -153.8M | 2.3B | 150.2M | -2.3B | -2B | -3.8B |
| Operating cash flow | 2.1B | 838.9M | 3.2B | 6.2B | 10.4B | 28.8B | 44.9B | 40.7B | 42.3B | 77.8B |
| Capital expenditure | -1.9B | -2.7B | -2.7B | -3.1B | -3B | -9.4B | -17.7B | -16B | -13.9B | -28.8B |
| Investing cash flow | -2.1B | -2.7B | -2.7B | -3B | -1.1B | -9.6B | -19.9B | -24.5B | -11.4B | -28.6B |
| Dividends paid | -3.9B | 0 | -3B | -1.9B | -1B | -1.9B | -9B | -2.4B | -2.5B | -7.3B |
| Share repurchases | 0 | -65.6M | 0 | -94.6M | -10M | -25M | -858K | 0 | -50.8M | — |
| Financing cash flow | -4.9B | 4.8B | -1.6B | -534.4M | -3.5B | -10B | -9.9B | 3.4B | 6.8B | -10.2B |
| Net change in cash | -5B | 2.9B | -1.1B | 2.7B | 5.8B | 9.2B | 15.1B | 19.6B | 37.6B | 39B |
| Free cash flow | -2.7B | -3B | -1B | 399.5M | 3B | 4.2B | 29.8B | 14B | 12.2B | 12.3B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -844.6M | — | — | — | — | — | — | — | 3.4B | 3.6B | 4.6B | 5.6B |
| Depreciation & amortization | 11.4B | — | — | — | — | — | — | — | 11.1B | 9B | 17.9B | 21.8B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 799.8M | — | — | — | — | — | — | — | -164.7M | 3.5B | -18.3B | -3.4B |
| Operating cash flow | 14.1B | — | — | — | — | — | — | — | 19.2B | 13.6B | 8.5B | 28.8B |
| Capital expenditure | -5.1B | -5.3B | -6.1B | -9.7B | -171.8M | -5.6B | -11.9B | -9.4B | — | — | — | — |
| Investing cash flow | -12.3B | -5.3B | -6.1B | -9.7B | -171.8M | -5.6B | -11.9B | -9.4B | -3.3B | -5.1B | -9.5B | -11.5B |
| Dividends paid | — | — | — | — | — | — | — | — | — | 542.2M | — | — |
| Share repurchases | 24.5M | — | — | — | — | — | — | — | 12.4M | 13M | -2.4B | 2.4B |
| Financing cash flow | 4.8B | — | — | — | — | — | — | — | -5.6B | -12.5B | 35.9B | -2.6B |
| Net change in cash | 6.6B | -5.3B | -6.1B | -9.7B | -171.8M | -5.6B | -11.9B | -9.4B | 10.3B | -4B | 34.9B | 14.8B |
| Free cash flow | 7.9B | — | — | — | — | — | — | — | 8.7B | 6.5B | -28.9B | 2.6B |
| Date | Ratio |
|---|---|
| Jun 26, 2006 | 11861:10000 |
| Jun 10, 2005 | 39:31 |
| Aug 11, 2004 | 29493:10000 |
| Oct 4, 2001 | 1:10 |
| May 30, 2001 | 1099:1000 |