Three-Statement Breakdown
FCF UP
Free cash flow rose 1957% to $1.4B — the highest of its last 8 readings, and covered net income 1.49×.
CASH FROM OPS
+119.8%
2,053
CAPITAL EXPENDITURE
-29.1%
613
FREE CASH FLOW
+1957.1%
1,440
FCF / NET INCOME
+1548.3%
1.49×
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 693 | 923 | 636 | 841 | 939 | 977 | 774 | 966 | +24.8% | +14.9% | 3,656 | ||
| Depreciation & amortization | 274 | 344 | 380 | 368 | 378 | 388 | 378 | 387 | +2.4% | +5.2% | 1,531 | ||
| Cash from operations |
|
1,251 | 1,611 | 904 | 1,525 | 1,624 | 1,546 | 934 | 2,053 | +119.8% | +34.6% | 6,157 | |
| Cash conversion |
|
1.81× | 1.75× | 1.42× | 1.81× | 1.73× | 1.58× | 1.21× | 2.13× | +76.1% | +17.2% | 1.68× | |
| Capital expenditures |
|
(468) | (562) | (629) | (749) | (804) | (970) | (864) | (613) | -29.1% | -18.2% | (3,251) | |
| Free cash flow |
|
783 | 1,049 | 275 | 776 | 820 | 576 | 70 | 1,440 | 20.6× | +85.6% | 2,906 | |
| FCF margin |
|
15.6% | 15.0% | 3.4% | 9.8% | 9.5% | 6.4% | 0.7% | 12.0% | +1542.1% | +21.5% | 7.4% | |
| Cash from investing |
|
-498 | -4,780 | -694 | -814 | -1,134 | -1,109 | -1,007 | -782 | — | — | -4,032 | |
| Dividends paid |
|
578 | 579 | 643 | 644 | 648 | 648 | 674 | 674 | +0.0% | +4.7% | 2,644 | |
| Share repurchases |
NOT DISCLOSED
|
0 | 159 | 30 | 0 | 0 | 45 | — | — | — | — | — | |
| Debt repayment |
|
484 | 1,519 | 250 | 553 | 482 | 1,694 | 0 | 491 | — | -11.2% | 2,667 | |
| Cash from financing |
|
5,675 | -2,562 | -802 | -755 | 612 | -1,558 | 167 | -1,282 | — | — | -2,061 | |
| Net change in cash |
|
6,428 | -5,731 | -592 | -44 | 1,102 | -1,121 | 94 | -11 | — | — | 64 | |
| Ending cash balance |
|
579 | 733 | 141 | 97 | 1,199 | 78 | 172 | 161 | -6.4% | +66.0% | 161 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · FREE CASH FLOW · QoQ BRIDGE
FROM70
CASH FROM OPERATIONS+1,119
CAPITAL EXPENDITURES+251
TO1,440
No bridge for this line yet — select Free cash flow to see its QoQ walk.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-08-04 ↗