Three-Statement Breakdown
FCF UP
Free cash flow rose 65% to $12.4B — the highest of its last 8 readings, and covered net income 1.31×.
CASH FROM OPS
+56.9%
14,139
CAPITAL EXPENDITURE
+14.3%
1,701
FREE CASH FLOW
+65.3%
12,438
FCF / NET INCOME
+62.6%
1.31×
| Cash flow | TTM 24-09 | TTM 24-12 | TTM 25-03 | TTM 25-06 | TTM 25-09 | TTM 25-12 | TTM 26-03 | vs prior TTM | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1,265 | 1,552 | 1,936 | 1,156 | 1,704 | 4,884 | 9,375 | 9,529 | +1.6% | 8.2× | 9,529 | ||
| Cash from operations |
|
3,593 | 2,583 | 4,188 | 3,576 | 3,429 | 4,987 | 9,014 | 14,139 | +56.9% | 4.0× | 14,139 | |
| Cash conversion |
|
2.84× | 1.66× | 2.16× | 3.09× | 2.01× | 1.02× | 0.96× | 1.48× | +54.3% | -52.0% | 1.48× | |
| Capital expenditures |
|
(813) | (883) | (852) | (868) | (956) | (1,277) | (1,488) | (1,701) | +14.3% | +96.0% | (1,701) | |
| Free cash flow |
|
2,780 | 1,700 | 3,336 | 2,708 | 2,473 | 3,710 | 7,526 | 12,438 | +65.3% | 4.6× | 12,438 | |
| FCF margin |
|
8.1% | 4.9% | 9.3% | 7.4% | 6.6% | 9.7% | 19.1% | 30.1% | +57.3% | +306.5% | 30.1% | |
| Cash from investing |
|
-119 | -37 | 155 | -503 | -556 | -755 | -4,953 | -4,603 | — | — | -4,603 | |
| Dividends paid |
NOT DISCLOSED
|
— | 0 | 69 | 139 | 207 | 275 | 343 | 409 | +19.2% | +194.2% | 409 | |
| Share repurchases |
NOT DISCLOSED
|
— | 43 | 1,144 | 1,624 | 2,244 | 3,316 | 3,493 | 5,406 | +54.8% | 3.3× | 5,406 | |
| Cash from financing |
|
2,425 | 3,652 | 461 | -1,113 | -2,472 | -3,813 | -2,114 | -4,253 | — | — | -4,253 | |
| Net change in cash |
|
5,894 | 6,051 | 4,780 | 2,114 | 552 | 644 | 2,065 | 5,227 | +153.1% | +147.3% | 5,227 | |
| Ending cash balance |
|
7,395 | 8,205 | 8,107 | 7,892 | 7,945 | 8,848 | 10,172 | 13,120 | +29.0% | +66.2% | 13,120 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · FREE CASH FLOW · QoQ BRIDGE
FROM7,526
CASH FROM OPERATIONS+5,125
CAPITAL EXPENDITURES-213
TO12,438
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 2026-07-22 ↗