Three-Statement Breakdown
FCF UP
Free cash flow rose 97% to $7.3B — the highest of its last 8 readings, and covered net income 0.83×.
CASH FROM OPS
+81.3%
8,537
CAPITAL EXPENDITURE
+23.4%
1,273
FREE CASH FLOW
+97.5%
7,264
FCF / NET INCOME
+48.8%
0.83×
| Cash flow | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income |
|
-22,355 | -4,979 | 5,704 | -6,337 | 336 | 9,482 | 6,556 | 8,704 | +32.8% | 8,972 | |
| Depreciation & amortization |
|
8,223 | 2,018 | 2,128 | 1,622 | 846 | 797 | 834 | 863 | +3.5% | 885 | |
| Cash from operations |
|
4,978 | 8,734 | 3,568 | 3,481 | 5,917 | 5,189 | 4,710 | 8,537 | +81.3% | 9,800 | |
| Cash conversion |
NOT DISCLOSED
|
— | — | 0.63× | — | 17.61× | 0.55× | 0.72× | 0.98× | +36.5% | 1.09× | |
| Capital expenditures |
|
(6,627) | (2,216) | (1,579) | (1,250) | (1,371) | (862) | (1,032) | (1,273) | +23.4% | (1,404) | |
| Free cash flow |
|
-1,649 | 6,518 | 1,989 | 2,231 | 4,546 | 4,327 | 3,678 | 7,264 | +97.5% | 8,396 | |
| FCF margin |
|
-1.7% | 7.2% | 2.6% | 4.0% | 15.6% | 12.2% | 9.5% | 15.8% | +66.7% | 16.6% | |
| Cash from investing |
|
18,280 | 8,977 | 16,671 | 21,379 | 2,270 | 3,967 | -1,666 | -1,153 | — | -2,274 | |
| Dividends paid |
|
4,474 | 649 | 648 | 575 | 639 | 589 | 1,008 | 1,452 | +44.0% | 1,637 | |
| Share repurchases |
NOT DISCLOSED
|
— | — | 28 | 107 | 1,048 | 1,233 | 5,827 | 7,551 | +29.6% | 8,368 | |
| Cash from financing |
|
-31,806 | -16,133 | -19,852 | -45,397 | -5,585 | -8,613 | -6,726 | -8,682 | — | -9,584 | |
| Net change in cash |
|
-9,176 | 1,529 | 531 | -20,750 | 2,232 | 664 | -3,875 | -1,097 | — | -2,114 | |
| Ending cash balance |
|
31,124 | 35,811 | 36,530 | 15,770 | 15,810 | 15,204 | 13,619 | 12,392 | -9.0% | 9,345 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · FREE CASH FLOW · QoQ BRIDGE
FROM3,678
CASH FROM OPERATIONS+3,827
CAPITAL EXPENDITURES-241
TO7,264
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 2026-07-16 ↗