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 27 | $0.04 | $0.03 | -25.0% | — | $244.8B | — |
| Q4 26 | $2.6 | $3.64 | +40.0% | — | $242.4B | — |
| Q3 26 | $0.04 | $0.04 | 0.0% | — | $235.6B | — |
| Q2 26 | $3.38 | $3.39 | +0.3% | — | $227B | — |
| Q1 26 | $0.04 | $0.04 | 0.0% | — | $221.3B | — |
| Q4 25 | $0.04 | $0.04 | 0.0% | — | $225B | — |
| Q3 25 | $0.03 | $0.04 | +33.3% | — | $2.4B | — |
| Q2 25 | $0.03 | $0.04 | +33.3% | — | $2.5B | — |
| Q1 25 | $0.03 | $0.03 | 0.0% | — | $219.6B | — |
| Q4 24 | $0.03 | $0.03 | 0.0% | — | $2.6B | — |
| Q3 24 | $0.04 | $0.03 | -25.0% | — | $222.1B | — |
| Q2 24 | $0.03 | $0.03 | 0.0% | — | $225.2B | — |
| Q1 24 | $0.03 | $0.03 | 0.0% | — | $228.3B | — |
| Q4 23 | $0.04 | $0.03 | -25.0% | — | $231.9B | — |
| Q3 23 | $0.04 | $0.03 | -25.0% | — | $232.3B | — |
| Q2 23 | $0.04 | $0.03 | -25.0% | — | $225.4B | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $12.6 | — | — | $926.2B | — |
| FY25 | — | $12.6 | — | — | $890.9B | — |
| FY24 | — | $10.4 | — | — | $10.5B | — |
| FY23 | — | $10.4 | — | — | $904.9B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $550.4B | $544.9B | $585.8B | $610.2B | $619.4B | $790.9B | $904.9B | $10.5B | $890.9B | $926.2B |
| YoY change | +7.41% | -1% | +7.52% | +4.16% | +1.51% | +27.7% | +14.4% | -98.8% | +8.4K% | +3.97% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 550.4B | 544.9B | 585.8B | 610.2B | 619.4B | 790.9B | 904.9B | 10.5B | 890.9B | 926.2B |
| Cost of revenue | 391.5B | 385.6B | 413B | 436.1B | 423.2B | 555.9B | 645.4B | 7.4B | 617.8B | 656.2B |
| Gross profit | 158.9B | 159.3B | 172.8B | 174.1B | 196.2B | 235.1B | 259.4B | 3.1B | 273.1B | 270B |
| Gross margin | 28.9% | 29.2% | 29.5% | 28.5% | 31.7% | 29.7% | 28.7% | 29.6% | 30.7% | 29.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 64.5B | 76.5B | 80.5B | 72.7B | 76.1B | 101.3B | 114.8B | 1.4B | 113.8B | 109.7B |
| Operating expenses | 60.4B | 83.1B | 76.1B | 71.6B | 76.2B | 99.1B | 114.2B | 1.4B | 113.8B | 109.7B |
| Operating income | 90.1B | 82.8B | 96.7B | 102.6B | 120.1B | 135.9B | 135.1B | 1.6B | 150.7B | 149.1B |
| Operating margin | 16.4% | 15.2% | 16.5% | 16.8% | 19.4% | 17.2% | 14.9% | 14.9% | 16.9% | 16.1% |
| Non-operating income, net | 4.9B | 5.3B | 4.1B | 3.3B | 4.8B | 7.6B | 5.7B | 76.4M | 11.8B | 10.5B |
| Pretax income | 110.4B | 102.5B | 115.4B | 122.5B | 139B | 151.3B | 147.7B | 1.7B | 175B | 173.4B |
| Income tax | 25.2B | 22.4B | 25.2B | 24.8B | 30.3B | 28.9B | 34B | 420.7M | 42.8B | 40.8B |
| Net income | 85.1B | 80.1B | 90.2B | 97.7B | 108.7B | 122.3B | 113.7B | 1.3B | 132.2B | 132.7B |
| Net margin | 15.5% | 14.7% | 15.4% | 16% | 17.5% | 15.5% | 12.6% | 12.4% | 14.8% | 14.3% |
| EBITDA | 131.3B | 121.7B | 136.4B | 145.2B | 166.3B | 180B | 185.3B | 2.2B | 202.2B | 200.2B |
| EPS | 6.56 | 6.32 | 7.5 | 8.34 | 9.55 | 11.2 | 10.4 | 10.4 | 12.6 | 12.6 |
| Diluted EPS | 6.53 | 6.31 | 7.47 | 8.31 | 9.54 | 11.1 | 10.3 | 10.4 | 12.5 | 12.6 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 225.2B | 222.1B | 2.6B | 219.6B | 2.5B | 2.4B | 225B | 221.3B | 227B | 235.6B | 242.4B | 244.8B |
| Cost of revenue | 159.2B | 153.8B | 1.8B | 153.3B | 1.7B | 1.7B | 155.5B | 157.2B | 159.8B | 167.2B | 171.9B | 174.9B |
| Gross profit | 66B | 68.2B | 756.2M | 66.3B | 766.9M | 756M | 69.5B | 64.1B | 67.1B | 68.4B | 70.4B | 69.9B |
| Gross margin | 29.3% | 30.7% | 29.2% | 30.2% | 30.5% | 31% | 30.9% | 29% | 29.6% | 29% | 29.1% | 28.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 32.9B | 35.6B | 218.8M | 30.1B | 343.2M | 335.2M | 22.6B | 28.6B | 29.9B | 33.4B | 17.9B | 31.5B |
| Operating expenses | 32.9B | 35.6B | 218.8M | 30.1B | 343.2M | 335.2M | 22.6B | 28.6B | 29.9B | 33.4B | 17.9B | 70.1B |
| Operating income | 33.1B | 32.6B | 390.2M | 36.3B | 423.6M | 420.8M | 38.3B | 35.5B | 37.3B | 34.9B | 41.4B | 38.4B |
| Operating margin | 14.7% | 14.7% | 15.1% | 16.5% | 16.8% | 17.3% | 17% | 16.1% | 16.4% | 14.8% | 17.1% | 15.7% |
| Non-operating income, net | 890M | 1.3B | 36.3M | 1.6B | 25.1M | 28.9M | 5.4B | 3.3B | 2.2B | 3.2B | 1.8B | 3B |
| Pretax income | 35.1B | 35.5B | 450.3M | 40.2B | 482.7M | 486M | 47.4B | 42.6B | 42.8B | 41.3B | 46.7B | 43.3B |
| Income tax | 8.4B | 8.5B | 117M | 9.8B | 118.6M | 118.6M | 11.5B | 9.2B | 10.2B | 9.9B | 11.5B | 9.8B |
| Net income | 26.7B | 27B | 333.2M | 30.4B | 364M | 367.4M | 35.9B | 33.4B | 32.6B | 31.4B | 35.2B | 33.6B |
| Net margin | 11.8% | 12.2% | 12.9% | 13.8% | 14.5% | 15.1% | 15.9% | 15.1% | 14.4% | 13.4% | 14.5% | 13.7% |
| EBITDA | 46.2B | 37.3B | 450.1M | 49.1B | 591.6M | 502.5M | 47.8B | 48.4B | 49.7B | 48.1B | 54B | 50.8B |
| EPS | 2.53 | 2.58 | — | 2.88 | 3.07 | 3.21 | 3.41 | 3.18 | 3.1 | 2.98 | 3.34 | 3.2 |
| Diluted EPS | 2.52 | 2.58 | — | 2.87 | 3.06 | 3.2 | 3.39 | 3.17 | 3.09 | 2.97 | 3.33 | 3.2 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 2.9T | 2.8T | 2.1T | 1.6T | 3.1T | 3.7T | 2.1T | — | 32B | 22.2B | 16B |
| Enterprise value | 2.7T | 2.7T | 1.8T | 1.3T | 2.9T | 3.5T | 1.9T | — | -308.3B | -318.5B | -1.7B |
| Shares outstanding | 1.1T | 1.1T | 1T | 1T | 979.3B | 947.7B | 949.5B | 10.6B | 10.5B | 10.5B | 10.5B |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 33.7 | 35.4 | 23 | 16 | 28.6 | 29.9 | 18.8 | — | 0.24 | 0.17 | 12.7 |
| P/S | 5.22 | 5.2 | 3.54 | 2.57 | 5.01 | 4.62 | 2.36 | — | 0.04 | 0.02 | 0.02 |
| P/B | 5.49 | 5.84 | 3.63 | 2.8 | 5.6 | 5.55 | 2.73 | — | 0.04 | 0.03 | 2 |
| EV/EBITDA | 20.3 | 22 | 13.1 | 9.16 | 17.2 | 19.3 | 10.3 | — | -1.52 | -1.59 | -0.94 |
| EV/Sales | 4.84 | 4.91 | 3.04 | 2.18 | 4.62 | 4.4 | 2.1 | — | -0.35 | -0.34 | -0.17 |
| Earnings yield | 2.97% | 2.83% | 4.35% | 6.23% | 3.5% | 3.35% | 5.33% | — | 413.1% | 597.3% | 7.88% |
| FCF yield | 2.5% | 2.2% | 4.51% | 4.92% | 4.12% | 2.48% | 5.43% | — | 482.5% | 602% | 7.07% |
| PEG | — | — | — | — | — | — | — | — | — | — | 20.2 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.9% | 29.2% | 29.5% | 28.5% | 31.7% | 29.7% | 28.7% | 29.6% | 30.7% | 29.2% | 28.5% |
| Operating margin | 16.4% | 15.2% | 16.5% | 16.8% | 19.4% | 17.2% | 14.9% | 14.9% | 16.9% | 16.1% | 15.7% |
| Net margin | 15.5% | 14.7% | 15.4% | 16% | 17.5% | 15.5% | 12.6% | 12.4% | 14.8% | 14.3% | 13.9% |
| ROE | 16.3% | 16.5% | 15.8% | 17.5% | 19.6% | 18.6% | 14.5% | 14.8% | 15.9% | 14.9% | 16.1% |
| ROA | 10.7% | 10.5% | 10.8% | 12% | 13.1% | 11.3% | 9.67% | 9.64% | 10.3% | 9.35% | 7.26% |
| ROIC | 22.1% | 19.8% | 26.8% | 25.5% | 30% | 22.7% | 18.8% | 20% | 23.2% | 20.8% | 19.5% |
| Return on tangible assets | 17.3% | 16.9% | 16.1% | 18.7% | 20.6% | 24.6% | 24% | 24.4% | 22.7% | 22.6% | 32.8% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.35 | 2.37 | 2.67 | 2.4 | 2.27 | 2.01 | 2.47 | 2.58 | 2.72 | 2.05 | 1.67 |
| Quick ratio | 2.33 | 2.35 | 2.65 | 2.39 | 2.27 | 2.01 | 2.46 | 2.57 | 2.71 | 2.05 | 1.67 |
| Debt / equity | 0.27 | 0.28 | 0.17 | 0.17 | 0.19 | 0.27 | 0.22 | 0.22 | 0.23 | 0.23 | 0.27 |
| Debt / assets | 0.18 | 0.18 | 0.12 | 0.12 | 0.13 | 0.16 | 0.15 | 0.14 | 0.15 | 0.14 | 0.16 |
| Net debt / EBITDA | -1.58 | -1.3 | -2.12 | -1.64 | -1.45 | -0.97 | -1.23 | -1.31 | -1.68 | -1.7 | -0.9 |
| Interest coverage | 42.3 | 30.7 | 21.6 | 24.9 | 33.3 | 29.4 | 15.7 | 12.7 | 19.9 | 22.9 | 22.5 |
| Effective tax rate | 22.8% | 21.8% | 21.9% | 20.2% | 21.8% | 19.1% | 23% | 24.5% | 24.5% | 23.5% | 23.7% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.49 | 0.5 | 0.56 | 0.6 | 0.63 | 0.83 | 0.95 | 0.99 | 85.2 | 88.4 | 90.7 |
| EPS (basic) | 6.56 | 6.32 | 7.5 | 8.34 | 9.55 | 11.2 | 10.4 | 10.4 | 12.6 | 12.6 | 12.6 |
| EPS (diluted) | 6.53 | 6.31 | 7.47 | 8.31 | 9.54 | 11.1 | 10.3 | 10.4 | 12.5 | 12.6 | 0.13 |
| Book value per share | 0.47 | 0.44 | 0.55 | 0.55 | 0.57 | 0.7 | 0.82 | 0.83 | 79.4 | 84.7 | 0.82 |
| FCF per share | 0.06 | 0.06 | 0.09 | 0.08 | 0.13 | 0.1 | 0.12 | 0.18 | 14.8 | 12.8 | 11.9 |
| Cash per share | 0.31 | 0.27 | 0.37 | 0.33 | 0.35 | 0.37 | 0.42 | 0.45 | 50.9 | 51.9 | 39.9 |
| Capex per share | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 1.26 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.57% | 3.8% | 3.56% | 3.64% | 3.04% | 2.45% | 1.58% | 0.69% | 1.48% | — | — |
| Capex / operating cash flow | 14.2% | 16.1% | 14.2% | 21.8% | 10.7% | 13.9% | 8.89% | 3.21% | 6.72% | — | — |
| Payout ratio | 10.3% | 6.77% | 4.99% | 5.82% | 5.02% | 4.47% | 28.9% | 4.7% | 47.5% | 86.8% | 87.7% |
| Dividend yield | 0.3% | 0.19% | 0.22% | 0.36% | 0.18% | 0.15% | 1.54% | — | 196.1% | 518.7% | 5.25% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 27, 2026 | $0.021 |
| Jul 28, 2025 | $0.058 |
| Jan 28, 2025 | $0.0693 |
| Jan 23, 2024 | $0.012 |
| Jan 24, 2023 |
| — |
| FY22 | — | $11.2 | — | — | $790.9B | — |
| FY21 | — | $9.55 | — | — | $619.4B | — |
| FY20 | — | $8.34 | — | — | $610.2B | — |
| FY19 | — | $7.5 | — | — | $585.8B | — |
| FY18 | — | $6.32 | — | — | $544.9B | — |
| FY17 | — | $6.56 | — | — | $550.4B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $225.2B | $222.1B | $2.6B | $219.6B | $2.5B | $2.4B | $225B | $221.3B | $227B | $235.6B | $242.4B | $244.8B |
| YoY change | -0.11% | -4.41% | -98.9% | -3.8% | -98.9% | -98.9% | +8.6K% | +0.78% | +8.9K% | +9.6K% | +7.7% | +10.6% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 349.9B | 296.7B | 388.6B | 335.2B | 346.1B | 351.3B | 401.9B | 4.8B | 532.4B | 543.6B |
| Receivables | 94.8B | 101B | 100.5B | 104.5B | 94.3B | 115.2B | 126.3B | 1.3B | 117.7B | 135.9B |
| Inventory | 3.9B | 3.4B | 4B | 1.9B | 1.1B | 1.3B | 1.2B | 10.6M | 694M | 517M |
| Total current assets | 538.9B | 506.2B | 571.9B | 519.9B | 523.2B | 620.8B | 661.1B | 7.6B | 777.8B | 826.4B |
| Property, plant & equipment | 42.2B | 38.8B | 43.1B | 45.7B | 43.4B | 43.1B | 31.7B | 280.8M | 18.7B | 16.4B |
| Goodwill & intangibles | 301.1B | 286.6B | 274.1B | 294.7B | 304.4B | 581.1B | 702B | 8.1B | 704.9B | 833.1B |
| Total assets | 793.5B | 760.6B | 833.2B | 817.1B | 831.4B | 1.1T | 1.2T | 13.4B | 1.3T | 1.4T |
| Accounts payable | 23.5B | 24.4B | 28.5B | 27.1B | 23.2B | 28.7B | 21.7B | 271.3M | 22B | 22.3B |
| Short-term debt | 122.8B | 93B | 71.1B | 79.8B | 83.5B | 104.3B | 97.4B | 1B | 105.9B | 174.6B |
| Total current liabilities | 229.5B | 213.5B | 214.3B | 216.4B | 230B | 308.3B | 267.8B | 2.9B | 286.3B | 403.2B |
| Long-term debt | 19.6B | 45.3B | 28.4B | 17.5B | 21B | 71.6B | 77.2B | 889.1M | 86.1B | 28.3B |
| Total liabilities | 270.8B | 275.3B | 262.4B | 257.7B | 276.8B | 420.5B | 394.1B | 4.7B | 456.1B | 531.4B |
| Shareholders' equity | 522.7B | 485.3B | 570.8B | 559.3B | 554.6B | 658.7B | 781.8B | 8.8B | 830.4B | 887.9B |
| Total debt | 142.4B | 138.3B | 99.5B | 97.2B | 104.5B | 175.9B | 174.7B | 1.9B | 192B | 202.9B |
| Net debt | 89.7B | 93.3B | -59.1B | -47.3B | -65.3B | 72.1B | 82.8B | 789.2M | 70.1B | 97.4B |
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 | Q1 24 | Q2 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 435.3B | 338B | 4.8B | 450.6B | 5.8B | 6.1B | 532.4B | 530.7B | 510.3B | 572.8B | 543.6B | 395.5B |
| Receivables | 114.5B | 108.1B | 1.3B | 114.1B | 1.3B | 1.3B | 117.7B | 118.1B | 118.6B | 135.8B | 135.9B | 132.7B |
| Inventory | 1.4B | 1.3B | 10.6M | 912M | 11.9M | 7.9M | 694M | 571M | 740M | 755M | 517M | 869M |
| Total current assets | 691.1B | 585B | 7.6B | 693.6B | 8.5B | 8.7B | 777.8B | 795.4B | 769.3B | 845.9B | 826.4B | 683.3B |
| Property, plant & equipment | 28.6B | 25B | 280.8M | 22.5B | 223.2M | 186.9M | 18.7B | 17.2B | 16.2B | 15.7B | 16.4B | 16.6B |
| Goodwill & intangibles | 696.3B | 695.7B | 8.1B | 694B | 7.8B | 7.7B | 704.9B | 708.7B | 729B | 794.3B | 833.1B | 912.5B |
| Total assets | 1.2T | 1.1T | 13.4B | 1.2T | 14.2B | 14.2B | 1.3T | 1.3T | 1.3T | 1.4T | 1.4T | 1.3T |
| Accounts payable | 80.7B | 78.9B | 271.3M | 22.2B | 223M | 175.2M | 22B | 19.7B | 21.1B | 20.1B | 22.3B | 20.9B |
| Short-term debt | 97.4B | 102.4B | 1B | 90.4B | 1.3B | 1.2B | 105.9B | 134.8B | 136.5B | 169.8B | 174.6B | 186.5B |
| Total current liabilities | 402.7B | 255.8B | 2.9B | 256.5B | 3.2B | 3.1B | 286.3B | 331.9B | 341B | 387.2B | 403.2B | 408.7B |
| Long-term debt | 77.3B | 76.8B | 889.1M | 78.5B | 920.9M | 903.9M | 86.1B | 24B | 25.1B | 28.3B | 28.3B | 26.3B |
| Total liabilities | 531B | 386.6B | 4.7B | 409.1B | 5B | 4.9B | 456.1B | 437.1B | 448.1B | 512.9B | 531.4B | 540.3B |
| Shareholders' equity | 669.7B | 699.7B | 8.8B | 781.8B | 9.3B | 9.3B | 830.4B | 870.6B | 862.6B | 899B | 887.9B | 776.8B |
| Total debt | 174.7B | 179.2B | 1.9B | 168.9B | 2.2B | 2.1B | 192B | 158.7B | 161.6B | 198B | 202.9B | 212.8B |
| Net debt | 91.1B | 81.3B | 789.2M | 70.6B | 995.5M | 740.1M | 70.1B | 33B | 30.8B | 79.1B | 97.4B | 124.4B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 85.1B | 80.1B | 90.2B | 97.7B | 108.7B | 122.3B | 113.7B | 1.3B | 132.2B | 132.7B |
| Depreciation & amortization | 23.1B | 21.1B | 19.5B | 20.9B | 27.7B | 30.9B | 33.4B | 397.2M | 29.6B | 29.1B |
| Stock-based compensation | 1.7B | 1.3B | 1.9B | 1.3B | 2.3B | 4.1B | 4B | 65.1M | 5.6B | 4.5B |
| Change in working capital | 4.5B | -936M | 27.2B | -23.9B | 22.9B | -36.5B | -14.6B | 210.4M | 10.3B | -13.9B |
| Operating cash flow | 138B | 128.4B | 146.6B | 101.8B | 175.3B | 140.1B | 160.7B | 2.2B | 196.8B | 149.3B |
| Capital expenditure | -19.6B | -20.7B | -20.8B | -22.2B | -18.8B | -19.4B | -14.3B | -72.1M | -13.2B | — |
| Investing cash flow | -133.7B | 20.6B | 29.6B | 9.8B | -11.9B | -236.8B | -98.2B | -98.3M | -109.2B | -47.5B |
| Dividends paid | -8.7B | -5.4B | -4.5B | -5.7B | -5.5B | -5.5B | -32.8B | -60.8M | -62.8B | -115.2B |
| Share repurchases | -25B | -110.3B | 0 | -105.3B | -95.2B | 0 | 0 | -1.7B | 0 | 0 |
| Financing cash flow | -20.8B | -126.9B | -44.6B | -146.4B | -125.5B | 51.7B | -52.2B | -2B | -55.3B | -134.9B |
| Net change in cash | -16.4B | 22.2B | 131.7B | -34.8B | 37.9B | -45B | 10.3B | 142.4M | 32.2B | -33.1B |
| Free cash flow | 71.9B | 62.4B | 93.5B | 77.1B | 128B | 90.6B | 115.8B | 1.9B | 154.4B | 133.7B |
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 | Q1 25 | Q2 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 30.6B | 30.9B | 28.9B | 26.7B | 30.4B | 364M | 35.9B | 33.4B | 32.6B | 31.4B | 35.2B | 33.6B |
| Depreciation & amortization | 9.2B | 8.5B | 7.4B | 9B | 7.3B | 93.7M | 7.2B | 6.9B | 6.9B | 8.1B | 7.3B | 8B |
| Stock-based compensation | 1.1B | 300M | 1.5B | 1.6B | 1.3B | 14.7M | 1.2B | 436M | 1.3B | 1.4B | 1.4B | 601M |
| Change in working capital | 2.6B | 1.3B | -128M | 1.3B | 343M | -10.2M | -1.5B | -4.5B | -3.4B | 6.6B | -12.7B | -7.7B |
| Operating cash flow | 49.6B | 47.2B | 43.3B | 44.7B | 45B | 515.6M | 46.3B | 38.6B | 33.9B | 42.6B | 31.7B | 32.9B |
| Capital expenditure | -2.8B | -2.9B | -1.2B | 1.2B | -2.6B | -14.4M | -6.6B | -2.7B | — | — | — | — |
| Investing cash flow | -16.2B | -19.3B | -45.7B | 100.8B | -42.5B | -692.6M | 22.2B | -5.2B | 20.6B | -56.2B | 17B | 92.4B |
| Dividends paid | 0 | -5.5B | 0 | 0 | 0 | 0 | -62.8B | 0 | -52.4B | 0 | -62.9B | 0 |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | -150.5B |
| Financing cash flow | -15.9B | -15.2B | -3.9B | 2.4B | 463M | 203.1M | -70.4B | -39.4B | -56.1B | 27.5B | -67B | -146.5B |
| Net change in cash | 17.5B | 12.7B | -6.3B | 147.9B | 2.9B | 26.1M | -1.9B | -6B | -1.6B | 13.9B | -18.3B | -21.2B |
| Free cash flow | 40.4B | 34.3B | 35.3B | 36.7B | 37.3B | 451.2M | 30.6B | 38.4B | 30.5B | 37.9B | 26.9B | 29.5B |
| $0.0122 |
| Apr 5, 2022 | $0.0653 |
| Jan 21, 2022 | $0.0134 |
| Jan 22, 2021 | $0.0137 |
| Date | Ratio |
|---|---|
| Dec 11, 2024 | 2:1 |
| Mar 15, 2019 | 4:3 |
| Jun 22, 2017 | 2:1 |
| Apr 9, 2013 | 1121:1000 |
| Jun 23, 2010 | 5:3 |
| Sep 2, 2005 | 2:1 |
| Aug 19, 2005 | 1:1 |
| Jul 2, 2004 | 3:1 |