Three-Statement Breakdown
FCF DOWN
Free cash flow fell 17% to $10.4B — the lowest of its last 8 readings, and covered net income 1.12×.
CASH FROM OPS
-13.2%
12,401
CAPITAL EXPENDITURE
+11.3%
1,985
FREE CASH FLOW
-16.7%
10,416
FCF / NET INCOME
-10.7%
1.12×
| 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 | 10,142 | 10,555 | 11,041 | 11,578 | 5,541 | 5,365 | 9,923 | 9,259 | -6.7% | -20.0% | 9,259 | ||
| Depreciation & amortization |
|
1,706 | 1,705 | 1,691 | 1,670 | 1,602 | 1,559 | 1,575 | 1,573 | -0.1% | -5.8% | 1,573 | |
| Stock-based comp |
|
2,648 | 2,805 | 2,802 | 2,817 | 2,783 | 2,912 | 3,071 | 3,242 | +5.6% | +15.1% | 3,242 | |
| Cash from operations |
|
12,202 | 13,840 | 12,840 | 12,663 | 14,012 | 14,390 | 14,285 | 12,401 | -13.2% | -2.1% | 12,401 | |
| Cash conversion |
|
1.20× | 1.31× | 1.16× | 1.09× | 2.53× | 2.68× | 1.44× | 1.34× | -7.0% | +22.5% | 1.34× | |
| Capital expenditures |
|
(1,041) | (1,104) | (1,134) | (1,041) | (1,192) | (1,464) | (1,783) | (1,985) | +11.3% | +90.7% | (1,985) | |
| Free cash flow |
|
11,161 | 12,736 | 11,706 | 11,622 | 12,820 | 12,926 | 12,502 | 10,416 | -16.7% | -10.4% | 10,416 | |
| FCF margin |
|
28.6% | 31.3% | 27.7% | 26.9% | 28.9% | 28.8% | 28.1% | 23.6% | -15.9% | -12.0% | 23.6% | |
| Cash from investing |
|
-3,623 | -3,038 | -3,388 | -714 | -800 | -1,850 | -1,062 | -2,119 | — | — | -2,119 | |
| Dividends paid |
|
3,687 | 3,734 | 3,777 | 3,796 | 3,805 | 3,812 | 3,820 | 3,825 | +0.1% | +0.8% | 3,825 | |
| Share repurchases |
|
4,121 | 5,087 | 6,104 | 7,650 | 8,791 | 9,691 | 10,735 | 9,250 | -13.8% | +20.9% | 9,250 | |
| Cash from financing |
|
-9,269 | -10,236 | -11,437 | -11,959 | -13,196 | -14,070 | -14,982 | -13,482 | — | — | -13,482 | |
| Net change in cash |
|
-678 | 519 | -2,016 | 1 | -6 | -1,508 | -1,768 | -3,238 | — | — | -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
FROM12,502
CASH FROM OPERATIONS-1,884
CAPITAL EXPENDITURES-202
TO10,416
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 ↗