Three-Statement Breakdown
LITTLE CHANGED
Free cash flow was little changed at $5.6B, and covered net income 1.13×.
CASH FROM OPS
-0.1%
5,729
CAPITAL EXPENDITURE
-12.8%
156
FREE CASH FLOW
+0.3%
5,573
FCF / NET INCOME
-2.6%
1.13×
| 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 | 3,551 | 3,852 | 3,951 | 4,012 | 4,217 | 4,471 | 4,776 | 4,921 | +3.0% | +22.7% | 4,921 | ||
| Stock-based comp |
|
205 | 247 | 261 | 257 | 237 | 236 | 228 | 239 | +4.8% | -7.0% | 239 | |
| Cash from operations |
|
5,283 | 5,689 | 5,694 | 5,583 | 5,643 | 5,651 | 5,735 | 5,729 | -0.1% | +2.6% | 5,729 | |
| Cash conversion |
|
1.49× | 1.48× | 1.44× | 1.39× | 1.34× | 1.26× | 1.20× | 1.16× | -3.0% | -16.3% | 1.16× | |
| Capital expenditures |
|
(139) | (124) | (143) | (172) | (182) | (195) | (179) | (156) | -12.8% | -9.3% | (156) | |
| Free cash flow |
|
5,144 | 5,565 | 5,551 | 5,411 | 5,461 | 5,456 | 5,556 | 5,573 | +0.3% | +3.0% | 5,573 | |
| FCF margin |
|
37.4% | 39.2% | 38.3% | 36.8% | 36.4% | 35.6% | 35.3% | 34.6% | -2.1% | -6.1% | 34.6% | |
| Cash from investing |
|
-307 | -255 | -314 | -67 | -225 | -704 | -334 | -321 | — | — | -321 | |
| Dividends paid |
|
1,137 | 1,134 | 1,143 | 1,151 | 1,160 | 1,170 | 1,163 | 1,156 | -0.6% | +0.4% | 1,156 | |
| Share repurchases |
|
3,301 | 3,301 | 3,451 | 4,102 | 3,801 | 5,001 | 5,351 | 5,200 | -2.8% | +26.8% | 5,200 | |
| Debt repayment |
|
47 | 47 | 51 | 4 | 4 | 4 | 3 | 3 | +0.0% | -25.0% | 3 | |
| Cash from financing |
|
-4,958 | -4,998 | -5,444 | -5,755 | -5,446 | -4,930 | -5,064 | -3,060 | — | — | -3,060 | |
| Net change in cash |
|
51 | 375 | -75 | -192 | -25 | 79 | 341 | 2,294 | 6.7× | — | 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
FROM5,556
CASH FROM OPERATIONS-6
CAPITAL EXPENDITURES+23
TO5,573
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 ↗