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 % |
|---|---|---|---|---|---|---|
| Q1 26 | $0.1 | $1.95 | +1850.0% | — | $14.5B | — |
| Q4 25 | -$0.23 | -$2.18 | -847.8% | — | $14.5B | — |
| Q3 25 | $1.21 | -$3.6 | -397.5% | — | $14.6B | — |
| Q2 25 | -$0.42 | $0.9 | +314.3% | — | $14.7B | — |
| Q1 25 | -$1.05 | $0.6 | +157.1% | — | $15B | — |
| Q4 24 | -$0.87 | -$18.1 | -1980.5% | — | $15.2B | — |
| Q3 24 | -$0.7 | $1.25 | +278.6% | — | $833.1M | — |
| Q2 24 | -$0.78 | -$0.05 | +93.6% | — | $15.7B | — |
| Q1 24 | -$1.01 | $1.75 | +273.3% | — | $16B | — |
| Q4 23 | $0.2 | -$15.5 | -7850.0% | — | $18.4B | — |
| Q3 23 | $0.1 | -$1.65 | -1750.0% | — | $16.4B | — |
| Q2 23 | $0.04 | $0.01 | -75.0% | — | $16.7B | — |
| Q1 23 | -$0.34 | -$1.4 | -311.8% | — | $16.8B | — |
| Q4 22 | -$1.05 | -$24.9 | -2271.4% | — | $19.1B | — |
| Q3 22 | $0.02 | $0.03 | +50.0% | — | $19.3B | — |
| Q2 22 | $0.62 | $5.2 | +738.7% | — | $18.5B | — |
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 | — | -$17.6 | — | — | $58.9B | — |
| FY24 | — | -$1.8K | — | — | $62.3B | — |
| FY23 | — | -$17.6 | — | — | $73.8B | — |
| FY22 | — | $79 | — | — | $75.5B |
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 | $96.3B | $94.3B | $101.3B | $101.8B | $70.7B | $73.9B | $75.5B | $73.8B | $62.3B | $58.9B |
| YoY change | +9.35% | -2.09% | +7.43% | +0.47% | -30.5% | +4.58% | +2.18% | -2.33% | -15.6% | -5.43% |
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 | 96.3B | 94.3B | 101.3B | 101.8B | 70.7B | 73.9B | 75.5B | 73.8B | 62.3B | 58.9B |
| Cost of revenue | 52.4B | 53.5B | 57.8B | 59.1B | 45.2B | 46.7B | 48.8B | 48.9B | 41.1B | 36.4B |
| Gross profit | 43.9B | 40.7B | 43.4B | 42.7B | 25.5B | 27.3B | 26.7B | 24.9B | 21.1B | 22.5B |
| Gross margin | 45.6% | 43.2% | 42.9% | 42% | 36% | 36.9% | 35.4% | 33.7% | 34% | 38.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 25B | 24.4B | 25B | 24.7B | 20.1B | 20.5B | 21.7B | 21.6B | 20.5B | 17.4B |
| Operating expenses | 25B | 24.5B | 25.4B | 24.8B | 20.1B | 18.1B | 21.7B | 21.6B | 20.5B | 17.4B |
| Operating income | 18.9B | 16.4B | 18.3B | 18B | 5.4B | 6.4B | 5B | 3.3B | 281.4M | 5B |
| Operating margin | 19.6% | 17.4% | 18.1% | 17.7% | 7.65% | 8.63% | 6.64% | 4.42% | 0.45% | 8.56% |
| Non-operating income, net | -3.7B | 565.2M | 2.7B | 413.7M | -992.6M | 5.8B | -9.8B | -5.2B | -4.3B | -1.5B |
| Pretax income | 8.2B | 10.9B | 12B | 8.8B | -4.9B | 2.4B | -12.2B | -6.1B | -7.7B | -1B |
| Income tax | 2.9B | 4.3B | 4.4B | 2.7B | 858.9M | 1.7B | -1.2B | 2.7B | 688.6M | 7.9B |
| Net income | 5.3B | 6.6B | 7.6B | 6.1B | 302.8M | 7.4B | 45.3B | -8.8B | -8.3B | -8.9B |
| Net margin | 5.54% | 6.98% | 7.52% | 6% | 0.43% | 9.95% | 60% | -11.9% | -13.4% | -15.2% |
| EBITDA | 37.9B | 39.4B | 38.7B | 40B | 22.1B | 30.9B | 20.8B | 24.6B | 24.7B | 24B |
| EPS | 5.85 | 5.85 | 11.7 | 5.85 | 0 | 11.7 | 79 | -17.6 | -1.8K | -17.6 |
| Diluted EPS | 5.85 | 5.85 | 11.7 | 5.85 | 0 | 11.7 | 79 | -17.6 | -1.8K | -17.6 |
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 | 16.4B | 18.4B | 16B | 15.7B | 833.1M | 15.2B | 15B | 14.7B | 14.6B | 14.5B | 14.5B | 14.3B |
| Cost of revenue | 11.1B | 12.3B | 10.4B | 10.5B | 539.3M | 10.3B | 9.2B | 9B | 9.3B | 8.9B | 8.8B | 8.8B |
| Gross profit | 5.3B | 6.1B | 5.5B | 5.2B | 293.8M | 5B | 5.8B | 5.7B | 5.4B | 5.6B | 5.7B | 5.5B |
| Gross margin | 32.6% | 33.3% | 34.7% | 33.2% | 35.3% | 32.7% | 38.5% | 38.8% | 36.7% | 38.8% | 39.1% | 38.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 5B | 6B | 4.9B | 4.6B | 256.7M | 6B | 4.7B | 4.5B | 4.4B | 3.8B | 4B | 3.9B |
| Operating expenses | 5B | 6B | 4.9B | 4.6B | 256.7M | 6B | 4.7B | 4.5B | 4.4B | 3.8B | 4B | 3.9B |
| Operating income | 345M | 168.2M | 632.7M | 619.1M | 37.1M | -1.5B | 1.1B | 1.2B | 972.5M | 1.9B | 1.6B | 1.7B |
| Operating margin | 2.1% | 0.91% | 3.97% | 3.94% | 4.45% | -9.72% | 7.27% | 8.33% | 6.65% | 13% | 11.2% | 11.7% |
| Non-operating income, net | -82.9M | -4.8B | 2B | 127.9M | 72.9M | -8B | -59.1M | 232.8M | 1.3B | -3.9B | 903.1M | -185.2M |
| Pretax income | -437.2M | -5.4B | 1.4B | -162.2M | 45.6M | -9.8B | 552.5M | 492.5M | 1.1B | -3.1B | 1.2B | 318.1M |
| Income tax | 869M | 1.8B | 541M | -84.2M | 9.3M | 60.8M | 221M | -60.1M | 3B | 4.8B | 186.6M | 480.2M |
| Net income | -1.1B | -7.2B | 951.7M | -77.9M | 36.4M | -9.9B | 331.5M | 552.6M | -1.9B | -7.9B | 1.1B | -162.1M |
| Net margin | -6.41% | -39.2% | 5.97% | -0.5% | 4.36% | -64.8% | 2.21% | 3.75% | -13.1% | -54.4% | 7.29% | -1.13% |
| EBITDA | 6.6B | 2.2B | 3.3B | 1.3B | 427.7M | 3.7B | 2.4B | 7.8B | 6.9B | 2.7B | 7.5B | 6.5B |
| EPS | -1.65 | -15.6 | 204.8 | -5.85 | 146.3 | -2.1K | 70.2 | 0.89 | -3.62 | -1.8K | 1.96 | -111.2 |
| Diluted EPS | -1.65 | -15.6 | 204.8 | -5.85 | 134.6 | -2.1K | 70.2 | 0.89 | -3.62 | -1.8K | 1.96 | -111.2 |
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 | 251.7B | 227B | 151.3B | 139.8B | 94.9B | 108.4B | 53.4B | 38.1B | — | — | 1.2B |
| Enterprise value | 338.8B | 315.6B | 250.2B | 244B | 197.7B | 217.9B | 115.8B | 101.1B | — | — | 3.2B |
| Shares outstanding | 12.1B | 12.2B | 12B | 11.9B | 11.5B | 11.6B | 11.7B | 11.4B | 3.8M | 535.9M | 535.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 47.2 | 34.5 | 19.9 | 22.9 | 313.4 | 14.7 | 1.18 | — | — | — | 0.48 |
| P/S | 2.61 | 2.41 | 1.49 | 1.37 | 1.34 | 1.47 | 0.71 | 0.52 | — | — | 0.02 |
| P/B | 2.61 | 2.28 | 1.45 | 1.32 | 1.08 | 1.12 | 0.37 | 0.28 | — | — | 0.21 |
| EV/EBITDA | 8.94 | 8.02 | 6.46 | 6.1 | 8.93 | 7.06 | 5.58 | 4.11 | — | — | 2.6 |
| EV/Sales | 3.52 | 3.35 | 2.47 | 2.4 | 2.8 | 2.95 | 1.53 | 1.37 | — | — | 0.98 |
| Earnings yield | 2.12% | 2.9% | 5.03% | 4.37% | 0.32% | 6.78% | 84.9% | — | — | — | 207.6% |
| FCF yield | 2.48% | 2.89% | 4.92% | 4.33% | 12.4% | 3.83% | -12.5% | -3.61% | — | — | 24.4% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.6% | 43.2% | 42.9% | 42% | 36% | 36.9% | 35.4% | 33.7% | 34% | 38.2% | 38.8% |
| Operating margin | 19.6% | 17.4% | 18.1% | 17.7% | 7.65% | 8.63% | 6.64% | 4.42% | 0.45% | 8.56% | 11% |
| Net margin | 5.54% | 6.98% | 7.52% | 6% | 0.43% | 9.95% | 60% | -11.9% | -13.4% | -15.2% | -16.3% |
| ROE | 5.54% | 6.6% | 7.29% | 5.78% | 0.34% | 7.62% | 31.4% | -6.54% | -7.46% | -8.71% | -7.96% |
| ROA | 1.73% | 2.21% | 2.56% | 2.1% | 0.11% | 2.5% | 15.1% | -3.35% | -3.31% | -3.91% | 1.73% |
| ROIC | 6.7% | 5.27% | 5.72% | 5.96% | 2.84% | 0.98% | 2.43% | 1.65% | 0.16% | 3.25% | 3.9% |
| Return on tangible assets | 2.45% | 3.15% | 3.95% | 3.25% | 0.18% | 4.01% | 21.1% | -4.88% | -4.8% | -5.9% | -5.59% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.67 | 1.71 | 1.48 | 1.6 | 1.58 | 1.29 | 2.37 | 1.78 | 2.5 | 2.14 | 2.4 |
| Quick ratio | 1.63 | 1.69 | 1.46 | 1.57 | 1.54 | 1.25 | 2.33 | 1.74 | 2.48 | 2.12 | 2.38 |
| Debt / equity | 1.45 | 1.34 | 1.25 | 1.25 | 1.5 | 1.4 | 0.79 | 0.71 | 0.97 | 0.89 | 0.79 |
| Debt / assets | 0.45 | 0.45 | 0.44 | 0.45 | 0.49 | 0.46 | 0.38 | 0.36 | 0.43 | 0.4 | 0.37 |
| Net debt / EBITDA | 2.3 | 2.25 | 2.55 | 2.6 | 4.64 | 3.55 | 3.01 | 2.56 | 2.46 | 2.18 | 1.95 |
| Interest coverage | 1.97 | 2.17 | 2.24 | 1.84 | 0.53 | 1.27 | -0.29 | 0.2 | 0.03 | 0.87 | 0.93 |
| Effective tax rate | 35% | 39.4% | 36.6% | 30.4% | 0% | 68.5% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.99 | 7.75 | 8.42 | 8.54 | 6.14 | 6.39 | 6.45 | 6.46 | 16.3K | 109.9 | 107.6 |
| EPS (basic) | 5.85 | 5.85 | 11.7 | 5.85 | 0 | 11.7 | 79 | -17.6 | -1.8K | -17.6 | -17.6 |
| EPS (diluted) | 5.85 | 5.85 | 11.7 | 5.85 | 0 | 11.7 | 79 | -17.6 | -1.8K | -17.6 | -4.42 |
| Book value per share | 7.99 | 8.2 | 8.69 | 8.86 | 7.63 | 8.34 | 12.3 | 11.8 | 29.2K | 191.3 | 11.2 |
| FCF per share | 0.52 | 0.54 | 0.62 | 0.51 | 1.02 | 0.36 | -0.57 | -0.12 | 5.8K | 9.23 | 10.7 |
| Cash per share | 4.4 | 3.68 | 2.67 | 2.3 | 2.52 | 2.25 | 4.37 | 2.88 | 12.4K | 72.8 | 79.3 |
| Capex per share | 2.19 | 1.3 | 1.45 | 1.52 | 1.62 | 1.95 | 1.46 | 1.28 | 2.2K | 3.12 | 3.12 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 27.4% | 16.8% | 17.3% | 17.8% | 26.3% | 30.6% | 22.6% | 19.9% | 13.6% | 2.84% | 2.84% |
| Capex / operating cash flow | 76.9% | 49.5% | 42.2% | 48% | 44.6% | 45.1% | 107.5% | 63.2% | 34.3% | 8.32% | 8.32% |
| Payout ratio | 20.3% | 16.5% | 14% | 17.5% | 0% | 14.3% | 2.33% | -11.7% | -12.2% | -11.4% | 0% |
| Dividend yield | 0.43% | 0.48% | 0.71% | 0.76% | 0% | 0.97% | 1.97% | 2.7% | — | — | 15.6% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| May 30, 2025 | $0.091 |
| May 30, 2024 | $0.1056 |
| Feb 22, 2024 | $0.45 |
| May 26, 2023 | $0.0985 |
| May 26, 2022 | $0.0888 |
| May 27, 2021 | $0.0876 |
| May 29, 2019 | $0.0886 |
| May 29, 2018 | $0.088 |
| — |
| FY21 | — | $11.7 | — | — | $73.9B | — |
| FY20 | — | $0 | — | — | $70.7B | — |
| FY19 | — | $5.85 | — | — | $101.8B | — |
| FY18 | — | $11.7 | — | — | $101.3B | — |
| FY17 | — | $5.85 | — | — | $94.3B | — |
| FY16 | — | $5.85 | — | — | $96.3B | — |
| 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 | $16.4B | $18.4B | $16B | $15.7B | $833.1M | $15.2B | $15B | $14.7B | $14.6B | $14.5B | $14.5B | $14.3B |
| YoY change | -14.7% | -3.76% | -4.79% | -5.83% | -94.9% | -17.3% | -6.13% | -6.3% | +1.7K% | -4.45% | -3.08% | -2.99% |
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 | 53B | 44.7B | 32.1B | 27.5B | 29.1B | 26B | 51.1B | 32.8B | 47.5B | 39B |
| Receivables | 10.1B | 11.1B | 11.5B | 15.1B | 13.3B | 15B | 8.5B | 8.1B | 6.2B | 5.7B |
| Inventory | 1.9B | 1.5B | 1B | 1.2B | 1.6B | 2.2B | 1.4B | 1.3B | 463.2M | 584.9M |
| Total current assets | 95.8B | 87B | 72.1B | 67.4B | 69.1B | 73.3B | 81.6B | 62.1B | 68.3B | 60.2B |
| Property, plant & equipment | 72.7B | 71.3B | 72.7B | 76.2B | 75B | 78.9B | 75.6B | 70.4B | 58.1B | 55.8B |
| Goodwill & intangibles | 91.4B | 88.1B | 104.6B | 102.5B | 101.4B | 110.2B | 84.3B | 82.1B | 78B | 76.9B |
| Total assets | 309.1B | 297.2B | 297.2B | 290.3B | 271.2B | 293.7B | 299.1B | 262.7B | 251.7B | 228.4B |
| Accounts payable | 22.9B | 20B | 22B | 20.9B | 21.9B | 22.9B | 16.1B | 12.9B | 11.3B | 14B |
| Short-term debt | 4.5B | 3.9B | 4B | 3.1B | 1.9B | 5.6B | 2.4B | 11.3B | 5.8B | 5.3B |
| Total current liabilities | 57.4B | 50.8B | 48.5B | 42.2B | 43.7B | 56.7B | 34.4B | 34.9B | 27.3B | 28.1B |
| Long-term debt | 135.6B | 129.5B | 126.9B | 128.6B | 130B | 129.9B | 111.2B | 84.6B | 102.5B | 86.1B |
| Total liabilities | 212.8B | 197.6B | 192.6B | 184.7B | 183.3B | 197.2B | 155B | 128B | 140B | 125.9B |
| Shareholders' equity | 96.3B | 99.7B | 104.5B | 105.6B | 87.9B | 96.5B | 144.1B | 134.7B | 111.7B | 102.5B |
| Total debt | 140.1B | 133.4B | 131B | 131.6B | 131.8B | 135.5B | 113.6B | 95.8B | 108.3B | 91.4B |
| Net debt | 92.5B | 94.7B | 98.9B | 104.2B | 102.8B | 109.6B | 62.5B | 63.2B | 62.1B | 63.8B |
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 | 33.1B | 32.8B | 32.6B | 37.6B | 2.3B | 47.5B | 43.5B | 38.5B | 37.9B | 39B | 34.7B | 41.8B |
| Receivables | 10.1B | 8.1B | 9.6B | 8B | 415.6M | 6.2B | 6.2B | 5.6B | 6.1B | 5.7B | 5.3B | 5.6B |
| Inventory | 1.3B | 1.3B | 823.6M | 766.9M | 30.7M | 463.2M | 505.4M | 546.7M | 419.5M | 584.9M | 557.7M | 546.7M |
| Total current assets | 64.5B | 62.1B | 61.6B | 64.5B | 3.7B | 68.3B | 67B | 62.4B | 61.7B | 60.2B | 56.6B | 65.4B |
| Property, plant & equipment | 82.7B | 70.4B | 75.3B | 62.4B | 3.3B | 58.1B | 64.8B | 120.9B | 61.7B | 55.8B | 63.4B | 64.2B |
| Goodwill & intangibles | 81.7B | 82.1B | 82.7B | 82.2B | 4.4B | 78B | 77.3B | 76.8B | 76B | 76.9B | 76.4B | 76.2B |
| Total assets | 276.5B | 262.7B | 252.6B | 255.2B | 14.1B | 251.7B | 247B | 237.1B | 235.7B | 228.4B | 226.4B | 235.9B |
| Accounts payable | 16.2B | 12.9B | 13.8B | 12.9B | 738.8M | 11.3B | 12.7B | 12.1B | 12.7B | 14B | 13.8B | 15.4B |
| Short-term debt | 11.2B | 11.3B | 14.7B | 5.2B | 296.1M | 5.8B | 5.5B | 5.1B | 5.1B | 5.3B | 1.8B | 2.1B |
| Total current liabilities | 38.2B | 34.9B | 38.7B | 28B | 1.5B | 27.3B | 28.8B | 26.5B | 26.7B | 28.1B | 23.7B | 27.2B |
| Long-term debt | 87B | 84.6B | 78.4B | 94.2B | 5.3B | 102.5B | 96.5B | 88.4B | 86.7B | 86.1B | 86.7B | 85.7B |
| Total liabilities | 134.3B | 128B | 125.3B | 132.1B | 7.4B | 140B | 135.2B | 124.5B | 124.6B | 125.9B | 122.1B | 124.2B |
| Shareholders' equity | 142.2B | 134.7B | 127.3B | 123.2B | 6.6B | 111.7B | 111.8B | 112.6B | 111.1B | 102.5B | 104.3B | 111.7B |
| Total debt | 98.2B | 95.8B | 93.1B | 99.4B | 5.6B | 108.3B | 102B | 93.5B | 91.8B | 91.4B | 88.6B | 87.8B |
| Net debt | 65.5B | 63.2B | 60.5B | 62.5B | 3.4B | 62.1B | 58.4B | 55.1B | 53.9B | 63.8B | 63.6B | 58.2B |
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 | 8.2B | 10.9B | 12B | 8.8B | 5.5B | 14.1B | 63.3B | -6.1B | -7.6B | -1B |
| Depreciation & amortization | 17B | 18.5B | 19.8B | 21B | 21.3B | 21.4B | 21.2B | 21.5B | 20.5B | 17.2B |
| Stock-based compensation | 1.4B | 1.5B | 1.3B | 1.1B | 984.4M | 1.1B | 1.7B | 748.5M | 488.8M | 373.5M |
| Change in working capital | -401.5M | -6.3B | -2.2B | -6.9B | -1.4B | -4.3B | -4.1B | -1.7B | 4.1B | 741.3M |
| Operating cash flow | 34.3B | 32B | 41.4B | 37.8B | 41.7B | 50.1B | 15.9B | 23.2B | 24.7B | 20.1B |
| Capital expenditure | -26.4B | -15.8B | -17.5B | -18.1B | -18.6B | -22.6B | -17.1B | -14.7B | -8.5B | -1.7B |
| Investing cash flow | -26.6B | -15.7B | -16.1B | -13.6B | -10.8B | -11.5B | 43.7B | -13.9B | -8.3B | -9.7B |
| Dividends paid | -1.1B | -1.1B | -1.1B | -1.1B | 0 | -1.1B | -1.1B | -1B | -1B | -1B |
| Share repurchases | -1.7B | -5.2B | -4.6B | -1.5B | -504.6M | -1.1B | -2.3B | -1.5B | -511.5M | -1.1B |
| Financing cash flow | -2.4B | -7.6B | -6.4B | -5.1B | -6.7B | -5.5B | -20.9B | -10.2B | -2B | -9.5B |
| Net change in cash | 5.3B | 8.7B | 18.9B | 19.1B | 24.2B | 33.1B | 38.7B | -848.4M | 14.4B | 852.4M |
| Free cash flow | 6.2B | 6.6B | 7.4B | 6.1B | 11.8B | 4.2B | -6.7B | -1.4B | 22.1B | 4.9B |
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 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q3 24 | Q4 24 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.8B | -710.1M | 172.4M | -1.1B | -4.5B | 36.4M | -9.2B | 552.6M | -1.9B | 24.1M | 1.1B | -162.1M |
| Depreciation & amortization | 5.7B | 5.3B | 5.4B | 5.5B | 5.3B | 266.1M | 5.4B | 4.4B | 4.6B | 3.7B | 4.3B | 4.2B |
| Stock-based compensation | 210.6M | 231.1M | 164.7M | 166.3M | 186.4M | 6M | 82M | 92.5M | 72.3M | 85M | 84.7M | 108.3M |
| Change in working capital | 9B | 600.1M | -1.2B | -1.2B | 3.5B | 77.4M | 1.7B | 322.7M | -727.8M | 1.8B | -1.2B | 643.3M |
| Operating cash flow | 26.5B | 5.4B | 1.2B | 6.2B | 13.8B | 677.7M | -3.9B | 9.6B | 5B | 7.3B | 4.6B | 6B |
| Capital expenditure | -3.8B | -3.9B | -3.6B | -3.2B | -4B | -126.8M | -2.8B | -2.1B | — | — | — | — |
| Investing cash flow | -10B | -3.7B | -3.4B | -3B | -3.8B | -114.3M | -2.5B | -2.1B | 360M | -8.8B | 0 | 0 |
| Dividends paid | 0 | 0 | -1B | 0 | 0 | 0 | 0 | -1B | 0 | 0 | 0 | 0 |
| Share repurchases | -1.3B | -823.7M | -87.2M | -186.3M | -358.8M | 0 | -511.5M | — | — | — | -40M | 0 |
| Financing cash flow | -645.3M | -3.8B | 123M | -5.2B | -1.3B | -9.1M | -1.6B | -6.4B | -419.7M | -226.7M | -4.6B | 5.9B |
| Net change in cash | 15.8B | -2.2B | -2B | -2B | 8.8B | 554.2M | -8.1B | 1.2B | 5B | -1.7B | -63.7M | 12B |
| Free cash flow | 5.5B | -3.9B | -1.1B | 1.6B | 2B | 321.6M | 7.1B | -215.2M | 1.1B | 531.8M | 1.9B | 2.1B |
| Date |
|---|
| Ratio |
|---|
| Mar 22, 2006 | 4:1 |