Three-Statement Breakdown
FCF DOWN
Free cash flow fell 4.9% to $3.9B — the lowest of its last 8 readings, and covered net income 1.40×.
CASH FROM OPS
-3.0%
5,831
CAPITAL EXPENDITURE
+1.0%
1,905
FREE CASH FLOW
-4.9%
3,926
FCF / NET INCOME
+8.7%
1.40×
| 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 | 3,063 | 3,131 | 3,247 | 3,379 | 3,607 | 3,480 | 3,200 | 2,801 | -12.5% | -17.1% | 2,801 | ||
| Depreciation & amortization |
|
1,634 | 1,672 | 1,708 | 1,754 | 1,789 | 1,857 | 1,928 | 2,010 | +4.3% | +14.6% | 2,010 | |
| Stock-based comp |
|
340 | 367 | 405 | 397 | 396 | 357 | 351 | 377 | +7.4% | -5.0% | 377 | |
| Cash from operations |
|
6,005 | 6,631 | 6,448 | 6,772 | 6,339 | 6,062 | 6,013 | 5,831 | -3.0% | -13.9% | 5,831 | |
| Cash conversion |
|
1.96× | 2.12× | 1.99× | 2.00× | 1.76× | 1.74× | 1.88× | 2.08× | +10.8% | +3.9% | 2.08× | |
| Capital expenditures |
|
(1,524) | (1,569) | (1,484) | (1,615) | (1,720) | (1,763) | (1,886) | (1,905) | +1.0% | +18.0% | (1,905) | |
| Free cash flow |
|
4,481 | 5,062 | 4,964 | 5,157 | 4,619 | 4,299 | 4,127 | 3,926 | -4.9% | -23.9% | 3,926 | |
| FCF margin |
|
22.3% | 24.7% | 24.0% | 24.4% | 21.8% | 20.3% | 19.6% | 18.8% | -3.8% | -23.0% | 18.8% | |
| Cash from investing |
|
-2,098 | -2,404 | -2,932 | -2,460 | -2,561 | -2,520 | -1,796 | -1,716 | — | — | -1,716 | |
| Debt repayment |
|
6,028 | 5,396 | 5,364 | 6,299 | 4,083 | 3,955 | 3,633 | 4,357 | +19.9% | -30.8% | 4,357 | |
| Cash from financing |
|
-3,505 | -4,165 | -3,349 | -4,217 | -4,515 | -3,832 | -5,382 | -5,049 | — | — | -5,049 | |
| Net change in cash |
|
468 | 30 | 178 | 167 | -708 | -191 | -1,119 | -966 | — | — | -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
FROM4,127
CASH FROM OPERATIONS-182
CAPITAL EXPENDITURES-19
TO3,926
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 ↗