Three-Statement Breakdown
FCF UP
Free cash flow rose 6.6% to $1.1B — the highest of its last 8 readings, and covered net income 1.63×.
CASH FROM OPS
-2.0%
1,595
CAPITAL EXPENDITURE
-16.7%
496
FREE CASH FLOW
+6.6%
1,100
FCF / NET INCOME
-1.7%
1.63×
| 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 | 569 | 571 | 561 | 554 | 573 | 598 | 622 | 675 | +8.4% | +21.8% | 675 | ||
| Depreciation & amortization | 750 | 761 | 758 | 750 | 741 | 715 | 715 | 718 | +0.5% | -4.2% | 718 | ||
| Stock-based comp |
|
76 | 66 | 66 | 66 | 67 | 72 | 71 | 72 | +0.5% | +8.3% | 72 | |
| Cash from operations |
|
1,381 | 1,483 | 1,421 | 1,462 | 1,610 | 1,678 | 1,627 | 1,595 | -2.0% | +9.1% | 1,595 | |
| Cash conversion |
|
2.43× | 2.60× | 2.53× | 2.64× | 2.81× | 2.81× | 2.62× | 2.37× | -9.6% | -10.4% | 2.37× | |
| Capital expenditures |
|
(945) | (865) | (908) | (862) | (821) | (731) | (595) | (496) | -16.7% | -42.5% | (496) | |
| Free cash flow |
|
436 | 618 | 513 | 600 | 790 | 948 | 1,032 | 1,100 | +6.6% | +83.2% | 1,100 | |
| FCF margin |
|
3.6% | 5.1% | 4.3% | 5.0% | 6.6% | 7.9% | 8.5% | 8.7% | +1.8% | +74.0% | 8.7% | |
| Cash from investing |
|
-758 | -664 | -726 | -658 | -677 | -575 | -420 | -321 | — | — | -321 | |
| Dividends paid |
|
175 | 176 | 175 | 174 | 173 | 171 | 170 | 169 | -0.1% | -2.5% | 169 | |
| Share repurchases |
|
453 | 514 | 723 | 839 | 869 | 923 | 769 | 548 | -28.7% | -34.6% | 548 | |
| Debt repayment |
|
250 | 250 | 500 | 500 | 500 | 500 | 700 | 825 | +17.9% | +65.0% | 825 | |
| Cash from financing |
|
-578 | -826 | -715 | -807 | -1,001 | -1,133 | -1,246 | -1,321 | — | — | -1,321 | |
| Net change in cash |
|
45 | -6 | -21 | -3 | -68 | -30 | -39 | -47 | — | — | -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
FROM1,032
CASH FROM OPERATIONS-32
CAPITAL EXPENDITURES+100
TO1,100
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 ↗