Three-Statement Breakdown
FCF UP
Free cash flow rose 92% to $2.9B — the highest of its last 8 readings, and covered net income 1.21×.
CASH FROM OPS
+75.3%
3,195
CAPITAL EXPENDITURE
+1.2%
335
FREE CASH FLOW
+91.7%
2,860
FCF / NET INCOME
+54.0%
1.21×
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1,852 | 1,899 | 1,978 | 2,028 | 2,157 | 2,541 | 1,904 | 2,370 | +24.5% | +16.9% | 8,972 | ||
| Depreciation & amortization | 224 | 209 | 210 | 219 | 214 | 220 | 227 | 224 | -1.3% | +2.3% | 885 | ||
| Cash from operations |
|
1,508 | 1,297 | 1,509 | 2,246 | 2,501 | 2,281 | 1,823 | 3,195 | +75.3% | +42.3% | 9,800 | |
| Cash conversion |
|
0.81× | 0.68× | 0.76× | 1.11× | 1.16× | 0.90× | 0.96× | 1.35× | +40.8% | +21.7% | 1.09× | |
| Capital expenditures |
|
(266) | (267) | (208) | (327) | (307) | (431) | (331) | (335) | +1.2% | +2.4% | (1,404) | |
| Free cash flow |
|
1,242 | 1,030 | 1,301 | 1,919 | 2,194 | 1,850 | 1,492 | 2,860 | +91.7% | +49.0% | 8,396 | |
| FCF margin |
|
12.6% | 9.5% | 13.1% | 17.4% | 18.0% | 14.5% | 12.0% | 21.4% | +77.9% | +23.1% | 16.6% | |
| Cash from investing |
|
1,491 | 321 | -317 | -535 | -606 | 305 | -919 | -1,054 | — | — | -2,274 | |
| Dividends paid |
|
308 | 306 | 302 | 386 | 383 | 381 | 381 | 492 | +29.1% | +27.5% | 1,637 | |
| Share repurchases |
|
1,536 | 1,668 | 1,965 | 1,745 | 1,844 | 1,997 | 2,399 | 2,128 | -11.3% | +21.9% | 8,368 | |
| Cash from financing |
|
-1,459 | -2,175 | -2,284 | -3,206 | -366 | -2,826 | -2,831 | -3,561 | — | — | -9,584 | |
| Net change in cash |
|
1,625 | -692 | -1,008 | -1,390 | 1,530 | -229 | -1,984 | -1,431 | — | — | -2,114 | |
| Ending cash balance |
|
13,724 | 13,619 | 12,405 | 10,861 | 12,501 | 12,392 | 10,981 | 9,345 | -14.9% | -14.0% | 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
FROM1,492
CASH FROM OPERATIONS+1,372
CAPITAL EXPENDITURES-4
TO2,860
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 ↗