Three-Statement Breakdown
FCF UP
Free cash flow rose 39% to $1.4B, and covered net income 1.15×.
CASH FROM OPS
+38.8%
1,439
CAPITAL EXPENDITURE
+40.7%
38
FREE CASH FLOW
+38.7%
1,401
FCF / NET INCOME
+59.0%
1.15×
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 971 | 879 | 1,090 | 1,072 | 1,176 | 1,133 | 1,395 | 1,217 | -12.8% | +13.5% | 4,921 | ||
| Stock-based comp |
|
95 | 70 | 47 | 45 | 75 | 69 | 39 | 56 | +43.6% | +24.4% | 239 | |
| Cash from operations |
|
1,445 | 1,740 | 953 | 1,445 | 1,505 | 1,748 | 1,037 | 1,439 | +38.8% | -0.4% | 5,729 | |
| Cash conversion |
|
1.49× | 1.98× | 0.87× | 1.35× | 1.28× | 1.54× | 0.74× | 1.18× | +59.1% | -12.3% | 1.16× | |
| Capital expenditures |
|
(35) | (33) | (43) | (61) | (45) | (46) | (27) | (38) | +40.7% | -37.7% | (156) | |
| Free cash flow |
|
1,410 | 1,707 | 910 | 1,384 | 1,460 | 1,702 | 1,010 | 1,401 | +38.7% | +1.2% | 5,573 | |
| FCF margin |
|
39.4% | 47.5% | 24.1% | 36.9% | 37.6% | 43.5% | 24.2% | 33.8% | +39.5% | -8.3% | 34.6% | |
| Cash from investing |
|
57 | 7 | -79 | -52 | -101 | -472 | 291 | -39 | — | — | -321 | |
| Dividends paid |
|
282 | 280 | 295 | 294 | 291 | 290 | 288 | 287 | -0.3% | -2.4% | 1,156 | |
| Share repurchases |
|
1,501 | 1,300 | 650 | 651 | 1,200 | 2,500 | 1,000 | 500 | -50.0% | -23.2% | 5,200 | |
| Debt repayment |
|
0 | 0 | 4 | 0 | 0 | 0 | 3 | 0 | -100.0% | — | 3 | |
| Cash from financing |
|
-1,875 | -1,718 | -1,103 | -1,059 | -1,566 | -1,202 | -1,237 | 945 | — | — | -3,060 | |
| Net change in cash |
|
-342 | -31 | -197 | 378 | -175 | 73 | 65 | 2,331 | 35.9× | 6.2× | 2,294 | |
| Ending cash balance |
|
1,696 | 1,666 | 1,469 | 1,847 | 1,672 | 1,745 | 1,810 | 4,134 | +128.4% | +123.8% | 4,134 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · FREE CASH FLOW · QoQ BRIDGE
FROM1,010
CASH FROM OPERATIONS+402
CAPITAL EXPENDITURES-11
TO1,401
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 2026-07-28 ↗