Three-Statement Breakdown
FCF DOWN
Free cash flow fell 74% to $495.0M — the lowest of its last 8 readings, and covered net income 0.25×.
CASH FROM OPS
-59.5%
991
CAPITAL EXPENDITURE
-6.9%
496
FREE CASH FLOW
-74.2%
495
FCF / NET INCOME
-4.9%
0.25×
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2,920 | 3,180 | 2,812 | 2,666 | -3,117 | 3,004 | 7,370 | 2,002 | -72.8% | -24.9% | 9,259 | ||
| Depreciation & amortization |
|
439 | 436 | 397 | 398 | 371 | 393 | 413 | 396 | -4.1% | -0.5% | 1,573 | |
| Stock-based comp |
|
697 | 759 | 702 | 659 | 663 | 888 | 861 | 830 | -3.6% | +25.9% | 3,242 | |
| Cash from operations |
|
2,647 | 4,587 | 2,554 | 2,875 | 3,996 | 4,965 | 2,449 | 991 | -59.5% | -65.5% | 12,401 | |
| Cash conversion |
NOT DISCLOSED
|
0.91× | 1.44× | 0.91× | 1.08× | — | 1.65× | 0.33× | 0.50× | +49.0% | -54.1% | 1.34× | |
| Capital expenditures |
|
(256) | (277) | (214) | (294) | (407) | (549) | (533) | (496) | -6.9% | +68.7% | (1,985) | |
| Free cash flow |
|
2,391 | 4,310 | 2,340 | 2,581 | 3,589 | 4,416 | 1,916 | 495 | -74.2% | -80.8% | 10,416 | |
| FCF margin |
|
23.3% | 36.9% | 21.3% | 24.9% | 31.8% | 36.0% | 18.1% | 5.0% | -72.5% | -80.0% | 23.6% | |
| Cash from investing |
|
-385 | -671 | -1,289 | 1,631 | -471 | -1,721 | -501 | 574 | — | -64.8% | -2,119 | |
| Dividends paid |
|
948 | 942 | 938 | 968 | 957 | 949 | 946 | 973 | +2.9% | +0.5% | 3,825 | |
| Share repurchases |
|
1,303 | 1,750 | 1,748 | 2,849 | 2,444 | 2,650 | 2,792 | 1,364 | -51.1% | -52.1% | 9,250 | |
| Debt repayment |
NOT DISCLOSED
|
0 | — | — | — | 0 | — | — | — | — | — | — | |
| Cash from financing |
|
-2,199 | -3,008 | -2,781 | -3,971 | -3,436 | -3,882 | -3,693 | -2,471 | — | — | -13,482 | |
| Net change in cash |
|
79 | 864 | -1,510 | 568 | 72 | -638 | -1,770 | -902 | — | — | -3,238 | |
| Ending cash balance |
|
7,849 | 8,713 | 7,203 | 5,448 | 5,520 | 7,205 | 5,435 | 4,533 | -16.6% | -16.8% | 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
FROM1,916
CASH FROM OPERATIONS-1,458
CAPITAL EXPENDITURES+37
TO495
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 ↗