| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $17.4B | — | $19.1B | — | -8.8% |
| Op. Income | $4.6B | — | $6.4B | — | -27.7% |
| Gross Margin | 38.9% | — | 35.6% | — | 3.3pp |
| Net Margin | 20.9% | — | 28.5% | — | -7.5pp |
| EPS (Diluted) | $6.83 | — | $9.63 | — | -29.1% |
| Free Cash Flow | $2.6B | — | $2.7B | — | -5.6% |
| Item | Amount |
|---|---|
| REVENUE | $17.4B |
| Cost of Revenue | $10.7B |
| GROSS PROFIT | $6.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $246M |
| General & Administrative | $2.5B |
| SG&A Expenses | $2.7B |
| Other Expenses | -$550M |
| Operating Expenses | $2.1B |
| Cost & Expenses | $12.8B |
| OPERATING INCOME | $4.6B |
| Interest Income | $973M |
| Interest Expense | $220M |
| Other Income/Expenses | -$108M |
| INCOME BEFORE TAX | $4.5B |
| Income Tax Expense | $887M |
| Net Income from Continuing Ops | $3.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.6B |
| D&A | $874M |
| EBIT | $4.7B |
| EBITDA | $5.5B |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| REVENUE | $17.4B |
| Cost of Revenue | $10.7B |
| GROSS PROFIT | $6.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $246M |
| General & Administrative | $2.5B |
| SG&A Expenses | $2.7B |
| Other Expenses | -$550M |
| Operating Expenses | $2.1B |
| Cost & Expenses | $12.8B |
| OPERATING INCOME | $4.6B |
| Interest Income | $973M |
| Interest Expense | $220M |
| Other Income/Expenses | -$108M |
| INCOME BEFORE TAX | $4.5B |
| Income Tax Expense | $887M |
| Net Income from Continuing Ops | $3.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.6B |
| D&A | $874M |
| EBIT | $4.7B |
| EBITDA | $5.5B |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| Net Income | $3.6B |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $341M |
| Change in Working Capital | -$1.4B |
| OPERATING CASH FLOW | $2.6B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$14.0B |
| Sales/Maturities of Investments | $13.7B |
| Other Investing Activities | $1.9B |
| NET CASH FROM INVESTING | $1.6B |
| Net Debt Issuance | $955M |
| Common Stock Repurchased | -$3.5B |
| Common Dividends Paid | -$1.2B |
| Other Financing Activities | -$304M |
| NET CASH FROM FINANCING | -$4.1B |
| FREE CASH FLOW | $2.6B |
| Net Change in Cash | $16M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.2B |
| Short-Term Investments | $0 |
| Net Receivables | $835M |
| Inventory | $0 |
| Other Current Assets | $718M |
| TOTAL CURRENT ASSETS | $7.8B |
| PP&E (Net) | $351M |
| Goodwill | $0 |
| Intangible Assets | $9.0B |
| Long-Term Investments | $97.5B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.8B |
| TOTAL NON-CURRENT ASSETS | $108.7B |
| TOTAL ASSETS | $116.5B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $8.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.4B |
| Other Non-Current Liabilities | $77.2B |
| TOTAL NON-CURRENT LIABILITIES | $87.0B |
| TOTAL LIABILITIES | $87.0B |
| Common Stock | $136M |
| Additional Paid-In Capital | $3.0B |
| Retained Earnings | $54.7B |
| Treasury Stock | -$29.8B |
| Accum. Other Comp. Income | $1.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $29.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $29.5B |
| TOTAL LIABILITIES & EQUITY | $116.5B |
| Total Debt | $8.4B |
| Net Debt | $2.2B |