| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $8.2B | — | $8.3B | — | -1.3% |
| Op. Income | $1.1B | — | $1.1B | — | -4.5% |
| Gross Margin | 46.3% | — | 17.8% | — | 28.5pp |
| Net Margin | 10.3% | — | 10.7% | — | -0.4pp |
| EPS (Diluted) | $10.08 | — | $10.57 | — | -4.6% |
| Free Cash Flow | $1.4B | — | $1.2B | — | 21.4% |
| Item | Amount |
|---|---|
| REVENUE | $8.2B |
| Cost of Revenue | $4.4B |
| GROSS PROFIT | $3.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.7B |
| Operating Expenses | $2.7B |
| Cost & Expenses | $7.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $80M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $231M |
| Net Income from Continuing Ops | $842M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $842M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $842M |
| D&A | $86M |
| EBIT | $1.2B |
| EBITDA | $1.2B |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| REVENUE | $8.2B |
| Cost of Revenue | $4.4B |
| GROSS PROFIT | $3.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.7B |
| Operating Expenses | $2.7B |
| Cost & Expenses | $7.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $80M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $231M |
| Net Income from Continuing Ops | $842M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $842M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $842M |
| D&A | $86M |
| EBIT | $1.2B |
| EBITDA | $1.2B |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| Net Income | $842M |
| Depreciation & Amortization | $86M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$5M |
| Change in Working Capital | $610M |
| OPERATING CASH FLOW | $1.5B |
| Capital Expenditure | -$135M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$5.6B |
| Sales/Maturities of Investments | $4.9B |
| Other Investing Activities | $5M |
| NET CASH FROM INVESTING | -$835M |
| Net Debt Issuance | $344M |
| Common Stock Repurchased | -$99M |
| Common Dividends Paid | -$606M |
| Other Financing Activities | -$28M |
| NET CASH FROM FINANCING | -$377M |
| FREE CASH FLOW | $1.4B |
| Net Change in Cash | $321M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.7B |
| Short-Term Investments | $0 |
| Net Receivables | $1.6B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.4B |
| PP&E (Net) | $198M |
| Goodwill | $327M |
| Intangible Assets | $189M |
| Long-Term Investments | $15.5B |
| Tax Assets | $492M |
| Other Non-Current Assets | $6.5B |
| TOTAL NON-CURRENT ASSETS | $23.1B |
| TOTAL ASSETS | $26.5B |
| Account Payables | $1.2B |
| Short-Term Debt | $39M |
| Deferred Revenue | $2.6B |
| Other Current Liabilities | -$1.2B |
| TOTAL CURRENT LIABILITIES | $2.7B |
| Long-Term Debt | $1.8B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $479M |
| Other Non-Current Liabilities | $19.2B |
| TOTAL NON-CURRENT LIABILITIES | $21.7B |
| TOTAL LIABILITIES | $24.4B |
| Common Stock | $83M |
| Additional Paid-In Capital | $1.4B |
| Retained Earnings | $3.4B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$50M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.8B |
| TOTAL LIABILITIES & EQUITY | $26.5B |
| Total Debt | $2.0B |
| Net Debt | $309M |