Three-Statement Breakdown
FCF UP
Free cash flow rose 4.3% to $253.3M, and covered net income 1.40×.
CASH FROM OPS
+4.9%
370
CAPITAL EXPENDITURE
+6.0%
117
FREE CASH FLOW
+4.3%
253
FCF / NET INCOME
-18.4%
1.40×
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 152 | 155 | 118 | 129 | 171 | 181 | 142 | 181 | +27.9% | +40.7% | 675 | ||
| Depreciation & amortization | 188 | 206 | 179 | 177 | 179 | 179 | 179 | 181 | +0.7% | +2.1% | 718 | ||
| Stock-based comp |
|
20 | 8 | 18 | 20 | 21 | 13 | 18 | 20 | +11.0% | +1.9% | 72 | |
| Cash from operations |
|
338 | 318 | 404 | 402 | 486 | 386 | 353 | 370 | +4.9% | -7.9% | 1,595 | |
| Cash conversion |
|
2.23× | 2.04× | 3.43× | 3.13× | 2.85× | 2.13× | 2.49× | 2.05× | -18.0% | -34.6% | 2.37× | |
| Capital expenditures |
|
(175) | (224) | (246) | (216) | (134) | (134) | (110) | (117) | +6.0% | -46.0% | (496) | |
| Free cash flow |
|
163 | 93 | 158 | 186 | 352 | 251 | 243 | 253 | +4.3% | +36.5% | 1,100 | |
| FCF margin |
|
5.3% | 3.0% | 5.4% | 6.3% | 11.5% | 8.1% | 7.9% | 7.2% | -8.8% | +14.4% | 8.7% | |
| Cash from investing |
|
-72 | -186 | -225 | -174 | -92 | -84 | -71 | -74 | — | — | -321 | |
| Dividends paid |
|
44 | 43 | 44 | 43 | 43 | 42 | 43 | 42 | -0.4% | -0.5% | 169 | |
| Share repurchases |
|
200 | 86 | 234 | 319 | 230 | 140 | 80 | 98 | +22.1% | -69.3% | 548 | |
| Debt repayment |
|
0 | 0 | 500 | 0 | 0 | 0 | 700 | 125 | -82.1% | — | 825 | |
| Cash from financing |
|
-200 | -204 | -183 | -221 | -393 | -337 | -295 | -296 | — | — | -1,321 | |
| Net change in cash |
|
66 | -73 | -4 | 7 | 1 | -35 | -13 | -0 | — | — | -47 | |
| Ending cash balance |
|
120 | 47 | 43 | 51 | 52 | 17 | 5 | 4 | -8.8% | -91.8% | 4 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · FREE CASH FLOW · QoQ BRIDGE
FROM243
CASH FROM OPERATIONS+17
CAPITAL EXPENDITURES-7
TO253
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 2026-07-24 ↗