Three-Statement Breakdown
FCF DOWN
Free cash flow fell 53% to $30.9M — the lowest of its last 8 readings, and covered net income 0.17×.
CASH FROM OPS
-47.7%
36
CAPITAL EXPENDITURE
+88.8%
5
FREE CASH FLOW
-53.1%
31
FCF / NET INCOME
-63.0%
0.17×
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 97 | 149 | 135 | 152 | 163 | 136 | 147 | 187 | +26.9% | +22.5% | 633 | ||
| Depreciation & amortization | 24 | 24 | 26 | 25 | 26 | 26 | 25 | 23 | -9.2% | -9.2% | 100 | ||
| Stock-based comp |
|
22 | 20 | 23 | 21 | 19 | 17 | 28 | 25 | -12.7% | +18.3% | 89 | |
| Cash from operations |
|
108 | 268 | 107 | 227 | 275 | 305 | 69 | 36 | -47.7% | -84.2% | 685 | |
| Cash conversion |
|
1.11× | 1.79× | 0.79× | 1.49× | 1.69× | 2.24× | 0.47× | 0.19× | -58.8% | -87.1% | 1.08× | |
| Capital expenditures |
|
(5) | (3) | (3) | (7) | (6) | (3) | (3) | (5) | +88.8% | -31.8% | (17) | |
| Free cash flow |
|
103 | 265 | 103 | 220 | 269 | 302 | 66 | 31 | -53.1% | -85.9% | 669 | |
| FCF margin |
|
2.2% | 6.3% | 2.5% | 5.3% | 6.5% | 7.7% | 1.6% | 0.6% | -61.9% | -88.2% | 3.9% | |
| Cash from investing |
|
-17 | -15 | 12 | -20 | -19 | -28 | -3 | -97 | — | — | -147 | |
| Dividends paid |
|
73 | 75 | 77 | 75 | 75 | 74 | 79 | 75 | -4.8% | +0.5% | 303 | |
| Share repurchases |
|
0 | 0 | 48 | 81 | 111 | 114 | 213 | 220 | +3.2% | +170.8% | 658 | |
| Debt repayment |
NOT DISCLOSED
|
— | 0 | 0 | 0 | 512 | 699 | 425 | 932 | +119.3% | — | 2,568 | |
| Cash from financing |
|
-64 | -232 | -146 | -186 | -276 | -255 | -66 | 56 | — | — | -541 | |
| Net change in cash |
NOT DISCLOSED
|
— | 13 | -27 | 26 | -19 | 24 | -1 | -5 | — | — | -1 | |
| Ending cash balance |
|
132 | 146 | 130 | 156 | 137 | 161 | 160 | 155 | -3.2% | -0.9% | 155 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · FREE CASH FLOW · QoQ BRIDGE
FROM66
CASH FROM OPERATIONS-33
CAPITAL EXPENDITURES-2
TO31
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 2026-07-31 ↗