Three-Statement Breakdown
FCF UP
Free cash flow rose 15% to $12.8B — the highest of its last 8 readings, and covered net income 2.31×.
CASH FROM OPS
+14.8%
14,012
CAPITAL EXPENDITURE
+14.5%
1,192
FREE CASH FLOW
+14.9%
12,820
FCF / NET INCOME
+110.2%
2.31×
| Cash flow | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income |
|
-4,964 | 4,386 | 5,198 | 9,043 | 12,936 | 7,232 | 10,142 | 5,541 | -45.4% | 9,259 | |
| Depreciation & amortization |
|
1,561 | 1,401 | 1,393 | 1,582 | 1,762 | 1,809 | 1,706 | 1,602 | -6.1% | 1,573 | |
| Stock-based comp |
|
883 | 1,037 | 1,212 | 1,663 | 2,031 | 2,484 | 2,648 | 2,783 | +5.1% | 3,242 | |
| Cash from operations |
|
3,908 | 7,286 | 5,814 | 10,536 | 9,096 | 11,299 | 12,202 | 14,012 | +14.8% | 12,401 | |
| Cash conversion |
NOT DISCLOSED
|
— | 1.66× | 1.12× | 1.17× | 0.70× | 1.56× | 1.20× | 2.53× | +110.2% | 1.34× | |
| Capital expenditures |
|
(784) | (887) | (1,407) | (1,888) | (2,262) | (1,450) | (1,041) | (1,192) | +14.5% | (1,985) | |
| Free cash flow |
|
3,124 | 6,399 | 4,407 | 8,648 | 6,834 | 9,849 | 11,161 | 12,820 | +14.9% | 10,416 | |
| FCF margin |
|
13.8% | 26.4% | 18.7% | 25.8% | 15.5% | 27.5% | 28.6% | 28.9% | +1.1% | 23.6% | |
| Cash from investing |
|
2,381 | -806 | -5,263 | -3,356 | -5,804 | 762 | -3,623 | -800 | — | -2,119 | |
| Dividends paid |
|
3,466 | 2,968 | 2,882 | 3,008 | 3,212 | 3,462 | 3,687 | 3,805 | +3.2% | 3,825 | |
| Share repurchases |
|
22,580 | 1,793 | 2,450 | 3,366 | 3,129 | 2,973 | 4,121 | 8,791 | +113.3% | 9,250 | |
| Debt repayment |
|
5,513 | 0 | 2,219 | 0 | 1,540 | 1,446 | 914 | 1,365 | +49.3% | — | |
| Cash from financing |
|
-31,500 | -6,386 | -5,707 | -6,798 | -7,196 | -6,663 | -9,269 | -13,196 | — | -13,482 | |
| Net change in cash |
|
-25,252 | 62 | -5,132 | 409 | -4,017 | 5,428 | -678 | -6 | — | -3,238 | |
| Ending cash balance |
|
11,777 | 11,839 | 6,707 | 7,116 | 2,773 | 8,450 | 7,849 | 5,520 | -29.7% | 4,533 | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · FREE CASH FLOW · QoQ BRIDGE
FROM11,161
CASH FROM OPERATIONS+1,810
CAPITAL EXPENDITURES-151
TO12,820
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 2026-07-29 ↗