Three-Statement Breakdown
Not enough comparable history yet for a verdict.
CASH FROM OPS
+1007.1%
1,716
CAPITAL EXPENDITURE
—
—
FREE CASH FLOW
—
—
FCF / NET INCOME
—
—
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 459 | 898 | 698 | 1,144 | 519 | 735 | 763 | 948 | +24.2% | -17.1% | 2,965 | ||
| Depreciation & amortization |
|
856 | 990 | 866 | 883 | 831 | 875 | 849 | 939 | +10.6% | +6.3% | 3,494 | |
| Cash from operations |
|
1,699 | 125 | -56 | 1,391 | 1,343 | 636 | 155 | 1,716 | 11.1× | +23.4% | 3,850 | |
| Cash conversion |
|
3.70× | 0.14× | -0.08× | 1.22× | 2.59× | 0.87× | 0.20× | 1.81× | +791.0% | +48.9% | 1.30× | |
| Cash from investing |
|
315 | 2,653 | 2,751 | 564 | -56 | -69 | 833 | -752 | — | — | -44 | |
| Dividends paid |
|
254 | 244 | 234 | 254 | 246 | 242 | 241 | 263 | +9.1% | +3.5% | 992 | |
| Share repurchases |
|
1,505 | 1,822 | 2,229 | 1,778 | 1,245 | 584 | 508 | 645 | +27.0% | -63.7% | 2,982 | |
| Cash from financing |
|
-1,911 | -3,004 | -2,677 | -1,535 | -1,532 | -799 | -799 | -920 | — | — | -4,050 | |
| Net change in cash |
|
132 | -272 | 36 | 433 | -247 | -249 | 183 | 37 | -79.8% | -91.5% | -276 | |
| Ending cash balance |
|
1,559 | 1,372 | 1,408 | 1,841 | 1,594 | 1,345 | 1,528 | 1,565 | +2.4% | -15.0% | 1,565 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
No comparable bridge for this view yet.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-08-07 ↗