Three-Statement Breakdown
FCF UP
Free cash flow rose 599% to $985.0M, and covered net income 1.57×.
CASH FROM OPS
+147.6%
1,483
CAPITAL EXPENDITURE
+8.7%
498
FREE CASH FLOW
+598.6%
985
FCF / NET INCOME
+536.2%
1.57×
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 564 | 938 | 851 | 1,026 | 792 | 811 | 571 | 627 | +9.8% | -38.9% | 2,801 | ||
| Depreciation & amortization |
|
433 | 424 | 437 | 460 | 468 | 492 | 508 | 542 | +6.7% | +17.8% | 2,010 | |
| Stock-based comp |
|
88 | 94 | 124 | 91 | 87 | 55 | 118 | 117 | -0.8% | +28.6% | 377 | |
| Cash from operations |
|
2,238 | 2,221 | 648 | 1,665 | 1,805 | 1,944 | 599 | 1,483 | +147.6% | -10.9% | 5,831 | |
| Cash conversion |
|
3.97× | 2.37× | 0.76× | 1.62× | 2.28× | 2.40× | 1.05× | 2.37× | +125.5% | +45.7% | 2.08× | |
| Capital expenditures |
|
(402) | (399) | (335) | (479) | (507) | (442) | (458) | (498) | +8.7% | +4.0% | (1,905) | |
| Free cash flow |
|
1,836 | 1,822 | 313 | 1,186 | 1,298 | 1,502 | 141 | 985 | 7.0× | -16.9% | 3,926 | |
| FCF margin |
|
35.2% | 34.7% | 6.1% | 21.5% | 24.7% | 28.4% | 2.8% | 18.6% | +563.6% | -13.4% | 18.8% | |
| Cash from investing |
|
-533 | -664 | -925 | -338 | -634 | -623 | -201 | -258 | — | — | -1,716 | |
| Debt repayment |
|
3,208 | 731 | 955 | 1,405 | 992 | 603 | 633 | 2,129 | 3.4× | +51.5% | 4,357 | |
| Cash from financing |
|
-1,071 | -1,980 | 627 | -1,793 | -1,369 | -1,297 | -923 | -1,460 | — | — | -5,049 | |
| Net change in cash |
|
671 | -480 | 376 | -400 | -204 | 37 | -552 | -247 | — | — | -966 | |
| Ending cash balance |
|
1,228 | 1,236 | 1,177 | 999 | 1,068 | 798 | 829 | 627 | -24.4% | -37.2% | 627 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · FREE CASH FLOW · QoQ BRIDGE
FROM141
CASH FROM OPERATIONS+884
CAPITAL EXPENDITURES-40
TO985
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 2026-08-07 ↗