Three-Statement Breakdown
FCF UP
Free cash flow rose 13% to $8.4B — the highest of its last 8 readings, and covered net income 0.94×.
CASH FROM OPS
+10.7%
9,800
CAPITAL EXPENDITURE
+0.6%
1,404
FREE CASH FLOW
+12.6%
8,396
FCF / NET INCOME
+8.3%
0.94×
| 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 |
RESTATED · WAS 6,554
10-Q
|
6,246 | 6,556 | 6,995 | 7,757 | 8,062 | 8,704 | 8,630 | 8,972 | +4.0% | +15.7% | 8,972 | |
| Depreciation & amortization |
RESTATED · WAS 1,010
10-Q
|
830 | 834 | 842 | 862 | 852 | 863 | 880 | 885 | +0.6% | +2.7% | 885 | |
| Cash from operations |
RESTATED · WAS 4,708
|
6,553 | 4,710 | 5,225 | 6,560 | 7,553 | 8,537 | 8,851 | 9,800 | +10.7% | +49.4% | 9,800 | |
| Cash conversion |
|
1.05× | 0.72× | 0.75× | 0.85× | 0.94× | 0.98× | 1.03× | 1.09× | +6.5% | +29.2% | 1.09× | |
| Capital expenditures |
RESTATED · WAS (1,249)
|
(1,015) | (1,032) | (1,036) | (1,068) | (1,109) | (1,273) | (1,396) | (1,404) | +0.6% | +31.5% | (1,404) | |
| Free cash flow |
|
5,538 | 3,678 | 4,189 | 5,492 | 6,444 | 7,264 | 7,455 | 8,396 | +12.6% | +52.9% | 8,396 | |
| FCF margin |
|
14.8% | 9.5% | 10.6% | 13.2% | 14.7% | 15.8% | 15.4% | 16.6% | +7.4% | +25.6% | 16.6% | |
| Cash from investing |
RESTATED · WAS -1,664
|
-302 | -1,666 | -2,789 | 960 | -1,137 | -1,153 | -1,755 | -2,274 | — | — | -2,274 | |
| Dividends paid |
|
790 | 1,008 | 1,224 | 1,302 | 1,377 | 1,452 | 1,531 | 1,637 | +6.9% | +25.7% | 1,637 | |
| Share repurchases |
|
4,447 | 5,827 | 7,470 | 6,914 | 7,222 | 7,551 | 7,985 | 8,368 | +4.8% | +21.0% | 8,368 | |
| Cash from financing |
|
-4,946 | -6,726 | -8,806 | -9,124 | -8,031 | -8,682 | -9,229 | -9,584 | — | — | -9,584 | |
| Net change in cash |
|
1,459 | -3,875 | -6,417 | -1,465 | -1,560 | -1,097 | -2,073 | -2,114 | — | — | -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
FROM7,455
CASH FROM OPERATIONS+949
CAPITAL EXPENDITURES-8
TO8,396
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 ↗