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 | $0.16 | $0.52 | +225.0% | — | $68.7B | — |
| Q1 26 | $0.13 | $0.2 | +53.8% | — | $61B | — |
| Q4 25 | $0.13 | $0.13 | 0.0% | — | $61.8B | — |
| Q3 25 | $0.12 | $0.19 | +58.3% | — | $59.1B | — |
| Q2 25 | $0.14 | $0.12 | -14.3% | — | $58.8B | — |
| Q1 25 | $0.11 | $0.1 | -9.1% | — | $57.9B | — |
| Q4 24 | $0.15 | $0.1 | -33.3% | — | $1.9B | — |
| Q3 24 | $0.18 | $0.18 | 0.0% | — | $2B | — |
| Q2 24 | $0.14 | $0.17 | +21.4% | — | $56.8B | — |
| Q1 24 | $0.13 | $0.13 | 0.0% | — | $54.6B | — |
| Q4 23 | $0.15 | $0.17 | +13.3% | — | $55B | — |
| Q3 23 | $0.17 | $0.2 | +17.6% | — | $57.1B | — |
| Q2 23 | $0.16 | $0.2 | +25.0% | — | $56.3B | — |
| Q1 23 | $0.16 | $0.22 | +37.5% | — | $54.2B | — |
| Q4 22 | $0.27 | $0.25 | -7.4% | — | $67.8B | — |
| Q3 22 | $0.33 | $0.33 | 0.0% | — | $75.4B | — |
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 | — | $16.7 | — | — | $237.6B | — |
| FY24 | — | $19 | — | — | $7.4B | — |
| FY23 | — | $24.6 | — | — | $222.5B | — |
| FY22 | — | $35.5 | — | — | $278.7B |
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 | $147.9B | $149.3B | $151.3B | $148.2B | $176.8B | $213B | $278.7B | $222.5B | $7.4B | $237.6B |
| YoY change | +2.1% | +0.96% | +1.32% | -2.02% | +19.3% | +20.5% | +30.8% | -20.2% | -96.7% | +3.1K% |
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 | 147.9B | 149.3B | 151.3B | 148.2B | 176.8B | 213B | 278.7B | 222.5B | 7.4B | 237.6B |
| Cost of revenue | 117.5B | 122.2B | 128.4B | 126.9B | 137.8B | 141B | 152.9B | 144.8B | 5B | 168.6B |
| Gross profit | 30.4B | 27.1B | 22.8B | 21.3B | 39B | 72B | 125.8B | 77.7B | 2.4B | 68.9B |
| Gross margin | 20.5% | 18.1% | 15.1% | 14.4% | 22.1% | 33.8% | 45.1% | 34.9% | 32.6% | 29% |
| Research & development | 13.5B | 13.7B | 13B | 11.9B | 12.9B | 12.9B | 13B | 13.3B | 497.5M | 17.7B |
| Selling, general & administrative | 10.4B | 8.5B | 8.8B | 9.1B | 10.8B | 12.7B | 13.9B | 10.7B | 312.8M | 9.2B |
| Operating expenses | 23.8B | 20.7B | 17.1B | 16B | 18.8B | 20.7B | 22.1B | 20.5B | 776.9M | 25.2B |
| Operating income | 6.6B | 6.3B | 5.8B | 5.4B | 20.2B | 51.3B | 103.6B | 57.3B | 1.6B | 43.7B |
| Operating margin | 4.45% | 4.24% | 3.8% | 3.62% | 11.4% | 24.1% | 37.2% | 25.7% | 22.1% | 18.4% |
| Non-operating income, net | -440.2M | 3.8B | -1.6B | 1.5B | 3.7B | 8.5B | 5.9B | 7.9B | 123M | 3.7B |
| Pretax income | 4.7B | 7.7B | 2.1B | 4.8B | 22.5B | 58.5B | 109.6B | 68.5B | 1.8B | 48.1B |
| Income tax | 552.5M | 992.5M | -1.1B | 230.3M | 1.7B | 7.9B | 19.3B | 8.3B | 266.7M | 7.9B |
| Net income | 4.2B | 6.7B | 3.2B | 4.6B | 20.9B | 50.6B | 90.3B | 60.1B | 1.6B | 40.2B |
| Net margin | 2.82% | 4.47% | 2.15% | 3.09% | 11.8% | 23.7% | 32.4% | 27% | 21% | 16.9% |
| EBITDA | 59.2B | 60.6B | 58.8B | 56.6B | 70.1B | 103.9B | 153.8B | 108.9B | 3.4B | 108.4B |
| EPS | 3.4 | 3.95 | 2.9 | 4.1 | 12.1 | 22.9 | 35.5 | 24.6 | 19 | 16.7 |
| Diluted EPS | 3.15 | 3.7 | 2.75 | 3.8 | 11.8 | 22.4 | 34.4 | 24.1 | 18.7 | 16.6 |
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 | 57.1B | 55B | 54.6B | 56.8B | 2B | 1.9B | 57.9B | 58.8B | 59.1B | 61.8B | 61B | 68.7B |
| Cost of revenue | 36.6B | 37.2B | 37.7B | 36.8B | 1.3B | 1.3B | 42.4B | 41.9B | 41.5B | 42.9B | 43.2B | 46.4B |
| Gross profit | 20.5B | 17.8B | 16.9B | 20B | 659.8M | 584.4M | 15.4B | 16.9B | 17.6B | 19B | 17.8B | 22.3B |
| Gross margin | 35.9% | 32.4% | 30.9% | 35.2% | 33.8% | 30.4% | 26.7% | 28.7% | 29.8% | 30.7% | 29.2% | 32.5% |
| Research & development | 3.3B | 3.9B | 3.4B | 3.9B | 129.9M | 138.1M | 4B | 4.2B | 4.6B | 4.9B | 4.6B | 4.7B |
| Selling, general & administrative | 2.5B | 2.8B | 2.4B | 2.5B | 81.9M | 76.9M | 2.2B | 2.3B | 2.3B | 2.4B | 2.5B | 3.2B |
| Operating expenses | 5.3B | 5.5B | 5.4B | 6.2B | 206.7M | 205.5M | 5.7B | 6.1B | 6.6B | 5.6B | 6.6B | 7.4B |
| Operating income | 15.2B | 12.3B | 11.5B | 13.8B | 453.1M | 378.8M | 9.7B | 10.8B | 11B | 13.4B | 11.2B | 14.9B |
| Operating margin | 26.6% | 22.3% | 21.1% | 24.3% | 23.2% | 19.7% | 16.8% | 18.3% | 18.6% | 21.6% | 18.4% | 21.6% |
| Non-operating income, net | 2.9B | -939.1M | 528.9M | 1.9B | 72.1M | -26.8M | -576.5M | -886.1M | 3.6B | 450.2M | 5.3B | 30.1B |
| Pretax income | 18.6B | 12.2B | 12.7B | 16.4B | 534.9M | 361.3M | 9.3B | 10.2B | 14.6B | 13.9B | 16.6B | 45.2B |
| Income tax | 2.7B | 295.9M | 2.3B | 2.6B | 68.5M | 41.8M | 1.6B | 1.3B | -300.3M | 5.3B | 526.8M | 3B |
| Net income | 16B | 11.9B | 10.4B | 13.8B | 466.4M | 319.5M | 7.7B | 8.8B | 14.9B | 8.6B | 16.1B | 42.2B |
| Net margin | 28% | 21.6% | 19.1% | 24.3% | 23.9% | 16.6% | 13.4% | 15.1% | 25.3% | 14% | 26.4% | 61.4% |
| EBITDA | 28.3B | 23.7B | 23.7B | 27.7B | 942.5M | 803.9M | 24.3B | 26.8B | 28.6B | 28.8B | 30.5B | 55.7B |
| EPS | 6.45 | — | 4.2 | 5.55 | 5.8 | — | 3.1 | 3.55 | 6 | — | 6.45 | 16.9 |
| Diluted EPS | 6.35 | — | 4.15 | 5.5 | 5.75 | — | 3.1 | 3.55 | 5.95 | — | 6.45 | 16.9 |
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 | 141.7B | 192.3B | 142.8B | 208.1B | 670.6B | 941.9B | 529.5B | 681.6B | — | — | 59.8B |
| Enterprise value | 164.7B | 188.6B | 138.8B | 175.5B | 602.4B | 817.8B | 396.5B | 600.9B | — | — | -717.9M |
| Shares outstanding | 81B | 80.4B | 79.8B | 77.7B | 79.5B | 80.5B | 81.1B | 80.6B | 79.2M | 2.5B | 2.5B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 34 | 28.8 | 44 | 45.5 | 32.2 | 18.6 | 5.86 | 11.3 | — | — | 22.8 |
| P/S | 0.96 | 1.29 | 0.94 | 1.4 | 3.79 | 4.42 | 1.9 | 3.06 | — | — | 0.24 |
| P/B | 0.66 | 0.92 | 0.7 | 1.03 | 3.01 | 3.56 | 1.64 | 1.98 | — | — | 4.28 |
| EV/EBITDA | 2.78 | 3.11 | 2.36 | 3.1 | 8.59 | 7.87 | 2.58 | 5.52 | — | — | -0.21 |
| EV/Sales | 1.11 | 1.26 | 0.92 | 1.18 | 3.41 | 3.84 | 1.42 | 2.7 | — | — | -0.09 |
| Earnings yield | 2.94% | 3.47% | 2.28% | 2.2% | 3.11% | 5.37% | 17.1% | 8.82% | — | — | 4.39% |
| FCF yield | -32.9% | 3.62% | 21.4% | 17.3% | 5.58% | 4.29% | 11.9% | -1.18% | — | — | 1.94% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.06 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.5% | 18.1% | 15.1% | 14.4% | 22.1% | 33.8% | 45.1% | 34.9% | 32.6% | 29% | 32.5% |
| Operating margin | 4.45% | 4.24% | 3.8% | 3.62% | 11.4% | 24.1% | 37.2% | 25.7% | 22.1% | 18.4% | 21.7% |
| Net margin | 2.82% | 4.47% | 2.15% | 3.09% | 11.8% | 23.7% | 32.4% | 27% | 21% | 16.9% | 33.3% |
| ROE | 1.94% | 3.19% | 1.59% | 2.26% | 9.34% | 19.1% | 28% | 17.5% | 13.3% | 11% | 21.3% |
| ROA | 1.08% | 1.71% | 0.9% | 1.25% | 5.69% | 11.2% | 17.2% | 11% | 8.69% | 7.08% | 5.09% |
| ROIC | 2.44% | 2.67% | 2.87% | 3% | 12.1% | 31.6% | 45% | 19.1% | 13.6% | 12.3% | 13% |
| Return on tangible assets | 1.11% | 1.74% | 0.91% | 1.29% | 5.85% | 11.4% | 17.5% | 11.2% | 8.82% | 7.2% | 12.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.52 | 1.57 | 2.82 | 2.11 | 2.07 | 2.15 | 2.24 | 2.13 | 2.45 | 2.29 | 2.17 |
| Quick ratio | 1.28 | 1.36 | 2.46 | 1.81 | 1.78 | 1.94 | 1.97 | 1.78 | 1.99 | 1.87 | 1.81 |
| Debt / equity | 0.38 | 0.38 | 0.39 | 0.32 | 0.19 | 0.18 | 0.14 | 0.19 | 0.19 | 0.16 | 0.14 |
| Debt / assets | 0.21 | 0.2 | 0.22 | 0.18 | 0.11 | 0.1 | 0.09 | 0.12 | 0.13 | 0.11 | 0.08 |
| Net debt / EBITDA | 0.39 | -0.06 | -0.07 | -0.58 | -0.97 | -1.19 | -0.86 | -0.74 | -0.42 | -0.63 | -0.65 |
| Interest coverage | 4.78 | 4.19 | 1.76 | 2.64 | 12.2 | 32.3 | 62.4 | 47.4 | 35 | 32.4 | 61.3 |
| Effective tax rate | 11.7% | 12.9% | 0% | 4.79% | 7.5% | 13.5% | 17.6% | 12.1% | 14.7% | 16.4% | 9.38% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 1.83 | 1.86 | 1.9 | 1.91 | 2.22 | 2.65 | 3.44 | 2.76 | 93.4 | 95.1 | 100.4 |
| EPS (basic) | 3.4 | 3.95 | 2.9 | 4.1 | 12.1 | 22.9 | 35.5 | 24.6 | 19 | 16.7 | 16.7 |
| EPS (diluted) | 3.15 | 3.7 | 2.75 | 3.8 | 11.8 | 22.4 | 34.4 | 24.1 | 18.7 | 16.6 | 1.04 |
| Book value per share | 2.65 | 2.61 | 2.56 | 2.61 | 2.81 | 3.28 | 3.98 | 4.27 | 147 | 146.5 | 5.54 |
| FCF per share | -0.58 | 0.09 | 0.38 | 0.46 | 0.47 | 0.5 | 0.78 | -0.1 | 1.02 | 19.7 | 23.6 |
| Cash per share | 0.72 | 1.02 | 1.06 | 1.27 | 1.38 | 2.12 | 2.2 | 1.8 | 46.3 | 51.4 | 58.6 |
| Capex per share | 1.13 | 0.55 | 0.24 | 0.21 | 0.31 | 0.59 | 0.98 | 1.13 | 35.5 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 61.9% | 29.6% | 12.8% | 11.1% | 13.9% | 22.4% | 28.5% | 41% | 38.1% | — | — |
| Capex / operating cash flow | 192.4% | 75.2% | 38.5% | 29.1% | 35% | 49.5% | 57.9% | 85.2% | 87.7% | — | — |
| Payout ratio | 165.7% | 91.4% | 263.5% | 151% | 46.8% | 39.3% | 41.5% | 74.9% | 77.2% | 89.1% | 0% |
| Dividend yield | 4.87% | 3.17% | 5.99% | 3.32% | 1.46% | 2.11% | 7.07% | 6.6% | — | — | 6.81% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 8, 2026 | $0.412 |
| Jun 24, 2025 | $0.483 |
| Jul 2, 2024 | $0.4635 |
| Jun 26, 2023 | $0.586 |
| Jun 21, 2022 | $0.517 |
| Jul 21, 2021 | $0.2866 |
| Jul 14, 2020 | $0.1365 |
| Jul 15, 2019 | $0.0938 |
| Date |
|---|
| — |
| FY21 | — | $22.9 | — | — | $213B | — |
| FY20 | — | $12.1 | — | — | $176.8B | — |
| FY19 | — | $4.1 | — | — | $148.2B | — |
| FY18 | — | $2.9 | — | — | $151.3B | — |
| FY17 | — | $3.95 | — | — | $149.3B | — |
| FY16 | — | $3.4 | — | — | $147.9B | — |
| 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 | $57.1B | $55B | $54.6B | $56.8B | $2B | $1.9B | $57.9B | $58.8B | $59.1B | $61.8B | $61B | $68.7B |
| YoY change | -24.3% | -19% | +0.78% | +0.89% | -96.6% | -96.5% | +5.91% | +3.45% | +2.9K% | +3.1K% | +5.49% | +17% |
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 | 58.3B | 82.4B | 84.2B | 98.6B | 109.6B | 170.9B | 178.6B | 144.9B | 3.7B | 128.4B |
| Receivables | 23B | 21B | 23.7B | 25.5B | 27.1B | 34.6B | 36.4B | 29.2B | 1B | 30.8B |
| Inventory | 17B | 18.3B | 18.2B | 21.7B | 22.6B | 23B | 31.1B | 35.7B | 1.1B | 37.2B |
| Total current assets | 110.5B | 139.3B | 141.2B | 153.8B | 164.3B | 233.3B | 252.4B | 216.8B | 6B | 204.8B |
| Property, plant & equipment | 190.3B | 168.2B | 135.9B | 117.3B | 101B | 105.9B | 157.9B | 209.9B | 7.1B | 210.1B |
| Goodwill & intangibles | 8.2B | 7.6B | 6B | 10.4B | 9.8B | 7.3B | 8.6B | 8.7B | 264.7M | 9.5B |
| Total assets | 384.2B | 391.1B | 362.6B | 366.3B | 366.5B | 451B | 524.6B | 546.6B | 17.8B | 567.3B |
| Accounts payable | 6.9B | 6.5B | 6.8B | 8.9B | 7.9B | 8.4B | 9B | 7.5B | 243.2M | 9.2B |
| Short-term debt | 20.6B | 25.4B | 13.1B | 12.6B | 11.6B | 2.5B | 537.3M | 14B | 291.5M | 9B |
| Total current liabilities | 72.8B | 88.8B | 50B | 73B | 79.5B | 108.2B | 112.6B | 101.9B | 2.5B | 89.5B |
| Long-term debt | 60.7B | 53.3B | 67.1B | 53.3B | 29.8B | 44.3B | 45.1B | 50.1B | 2B | 50.7B |
| Total liabilities | 169.3B | 181.5B | 158.2B | 163.3B | 143.3B | 186.6B | 201.8B | 202.9B | 6.2B | 201.4B |
| Shareholders' equity | 214.9B | 209.6B | 204.4B | 202.9B | 223.1B | 264.4B | 322.8B | 343.7B | 11.7B | 365.9B |
| Total debt | 81.3B | 78.8B | 80.2B | 65.9B | 41.4B | 46.8B | 45.6B | 64.2B | 2.2B | 59.8B |
| Net debt | 23.7B | -2.9B | -3.5B | -29.6B | -52.6B | -85.8B | -128.2B | -68.4B | -1.1B | -50.9B |
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 | 145.9B | 144.9B | 132.2B | 130.7B | 3.7B | 3.7B | 116.9B | 123.6B | 119B | 128.4B | 134.3B | 147.4B |
| Receivables | 30.4B | 29.2B | 30.2B | 32B | 1.1B | 1B | 34.4B | 31.7B | 31.6B | 30.8B | 34.7B | 37.4B |
| Inventory | 36.6B | 35.7B | 34.6B | 36.3B | 1.2B | 1.1B | 35.4B | 34B | 35.2B | 37.2B | 38.6B | 37.9B |
| Total current assets | 219.3B | 216.8B | 205.2B | 207.2B | 6.3B | 6B | 192.3B | 195.2B | 192.9B | 204.8B | 216.4B | 230.3B |
| Property, plant & equipment | 199.2B | 209.9B | 226.1B | 244B | 7.9B | 7.1B | 224.4B | 204.4B | 206.4B | 210.1B | 205.9B | 197.7B |
| Goodwill & intangibles | 8B | 8.7B | 8B | 8B | 248.9M | 264.7M | 7.8B | 7.5B | 8.9B | 9.5B | 8.9B | 9.1B |
| Total assets | 547.3B | 546.6B | 567.1B | 587B | 18.5B | 17.8B | 573B | 548.1B | 555.4B | 567.3B | 599.9B | 666B |
| Accounts payable | 8.4B | 7.5B | 7.5B | 8.2B | 291M | 243.2M | 9.3B | 8.5B | 8B | 9.2B | 9.1B | 9.1B |
| Short-term debt | 30.6B | 14B | 11.7B | 16.8B | 1B | 291.5M | 7.1B | 21.9B | 16.7B | 9B | 4.2B | 3.4B |
| Total current liabilities | 92.1B | 101.9B | 88.4B | 125B | 2.9B | 2.5B | 72.9B | 110.4B | 82.3B | 89.5B | 79.6B | 106.3B |
| Long-term debt | 54.4B | 50.1B | 48.9B | 52.8B | 2.1B | 2B | 50.3B | 47B | 59.2B | 50.7B | 52.5B | 50.8B |
| Total liabilities | 197.3B | 202.9B | 188.8B | 230.9B | 6.6B | 6.2B | 182.1B | 211.1B | 194.2B | 201.4B | 193.2B | 222B |
| Shareholders' equity | 350B | 343.7B | 378.2B | 356.1B | 11.9B | 11.7B | 390.8B | 337B | 361.2B | 365.9B | 406.7B | 443.9B |
| Total debt | 85B | 64.2B | 60.5B | 69.6B | 3.1B | 2.2B | 57.5B | 68.9B | 75.9B | 59.8B | 56.7B | 54.3B |
| Net debt | -55.7B | -68.4B | -58.9B | -51.7B | -255.4M | -1.1B | -48.9B | -43.1B | -28.3B | -50.9B | -52.3B | -70.4B |
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 | 4.7B | 7.7B | 2.1B | 4.8B | 22.5B | 58.5B | 109.6B | 68.5B | 1.8B | 48.1B |
| Depreciation & amortization | 52B | 53.1B | 52B | 49.4B | 48.9B | 47.1B | 44.2B | 40.5B | 1.5B | 59.3B |
| Stock-based compensation | 0 | 0 | 695.7M | 366.2M | 959.2M | 1.7B | 1.4B | 1B | 25.1M | 491.3M |
| Change in working capital | -10B | -2.7B | -2.7B | 4.3B | 606.4M | -8.2B | -13.5B | 3.6B | -73.2M | 2B |
| Operating cash flow | 47.5B | 58.6B | 50.3B | 56.5B | 70.3B | 96.6B | 137.2B | 107B | 3.2B | 99.9B |
| Capital expenditure | -91.5B | -44.1B | -19.4B | -16.5B | -24.6B | -47.8B | -79.5B | -91.2B | -2.8B | — |
| Investing cash flow | -78.5B | -34.1B | -14.7B | -29.2B | -38.1B | -60.2B | -51.7B | -95.2B | -2.6B | -2.5B |
| Dividends paid | -6.9B | -6.1B | -8.6B | -6.9B | -9.8B | -19.9B | -37.4B | -45B | -1.2B | -35.8B |
| Share repurchases | -2.4B | 0 | -6.1B | -3B | -1.7B | 0 | 0 | — | — | — |
| Financing cash flow | 5.8B | -33.8B | -67.8B | -36.6B | -42.8B | -3.7B | -59.4B | -44.7B | -2.4B | -58B |
| Net change in cash | -25.1B | -9.3B | -32.2B | -9.3B | -10.6B | 32.7B | 26.1B | -32.9B | -1.8B | 39.3B |
| Free cash flow | -46.7B | 7B | 30.5B | 35.9B | 37.4B | 40.4B | 63B | -8B | 80.6M | 49.1B |
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 | 18.6B | 12.2B | 12.7B | 16.4B | 534.9M | 361.3M | 9.3B | 10.2B | 14.6B | 13.9B | 16.6B | 45.2B |
| Depreciation & amortization | 9.9B | 10.7B | 10.9B | 11.1B | 410.2M | 428.9M | 14.1B | 14.5B | 15B | 15.6B | 16B | 16.2B |
| Stock-based compensation | 258.1M | 165.7M | 278.1M | 302.6M | 7.9M | -1.2M | 209.8M | 217.4M | 204M | -139.9M | 235M | 240M |
| Change in working capital | -2B | 2.5B | -1.6B | -777.4M | -83.1M | 84.2M | 1.7B | 351.1M | -719.7M | 691.4M | -4.9B | 337.7M |
| Operating cash flow | 25.2B | 24.3B | 21.3B | 26.2B | 853.7M | 857.6M | 24.8B | 24.5B | 20.9B | 33B | 22B | 33.7B |
| Capital expenditure | -17.2B | -20.2B | -28.4B | -20B | -699.9M | -582.2M | -14.1B | -7.5B | — | — | — | — |
| Investing cash flow | -17.2B | -26B | -29.1B | -14.6B | -756.6M | -512.6M | -10.2B | -8.4B | -4B | -1.6B | -8.2B | 2B |
| Dividends paid | — | 2.7M | — | — | — | -13.7K | — | — | — | 3.6M | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 10.5B | -12.5B | -17.3B | -15.3B | 685.8M | -825.9M | -21.8B | 678.8M | 18.9B | -20.2B | -10.6B | -10.2B |
| Net change in cash | 18.5B | -14.2B | -25B | -3.7B | 782.9M | -480.9M | -7.1B | 16.8B | 35.8B | 11.3B | 3.2B | 25.4B |
| Free cash flow | 1.3B | 5.1B | -8.5B | 2.1B | -157.6M | 440.4M | 9.3B | 13.5B | 8.8B | 17.5B | 8.8B | 24.2B |
| Ratio |
|---|
| Aug 8, 2008 | 1045:1000 |
| Oct 9, 2007 | 69716:100000 |
| Aug 2, 2006 | 1:1 |
| Aug 2, 2005 | 1:1 |
| Jul 13, 2004 | 108:100 |
| Jul 15, 2003 | 10401:10000 |
| Aug 5, 2002 | 1:1 |
| Jul 13, 2001 | 115:100 |