| Metric | Q4 2025 | Q3 2025 | Q4 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $21.0B | $20.6B | $19.2B | 2.4% | 9.5% |
| Op. Income | $3.1B | $3.8B | $2.8B | -19.2% | 12.1% |
| Gross Margin | 83.5% | 83.4% | 82.7% | 0.1pp | 0.8pp |
| Net Margin | 11.7% | 14.1% | 11.3% | -2.4pp | 0.4pp |
| EPS (Diluted) | $3.53 | $4.14 | $3.04 | -14.7% | 16.1% |
| Free Cash Flow | $2.3B | $5.6B | $5.3B | -57.9% | -55.6% |
| Item | Amount |
|---|---|
| REVENUE | $21.0B |
| Cost of Revenue | $3.5B |
| GROSS PROFIT | $17.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.6B |
| General & Administrative | $2.5B |
| SG&A Expenses | $4.1B |
| Other Expenses | $10.4B |
| Operating Expenses | $14.5B |
| Cost & Expenses | $18.0B |
| OPERATING INCOME | $3.1B |
| Interest Income | $6.6B |
| Interest Expense | $2.1B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $3.1B |
| Income Tax Expense | $628M |
| Net Income from Continuing Ops | $2.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.4B |
| D&A | $462M |
| EBIT | $3.1B |
| EBITDA | $3.6B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $21.0B |
| Cost of Revenue | $3.5B |
| GROSS PROFIT | $17.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.6B |
| General & Administrative | $2.5B |
| SG&A Expenses | $4.1B |
| Other Expenses | $10.4B |
| Operating Expenses | $14.5B |
| Cost & Expenses | $18.0B |
| OPERATING INCOME | $3.1B |
| Interest Income | $6.6B |
| Interest Expense | $2.1B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $3.1B |
| Income Tax Expense | $628M |
| Net Income from Continuing Ops | $2.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.4B |
| D&A | $462M |
| EBIT | $3.1B |
| EBITDA | $3.6B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $2.5B |
| Depreciation & Amortization | $462M |
| Stock-Based Compensation | $141M |
| Deferred Income Tax | $100M |
| Other Non-Cash Items | $1.0B |
| Change in Working Capital | -$1.1B |
| OPERATING CASH FLOW | $3.1B |
| Capital Expenditure | -$721M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$446M |
| Sales/Maturities of Investments | $582M |
| Other Investing Activities | -$9.4B |
| NET CASH FROM INVESTING | -$9.9B |
| Net Debt Issuance | -$1.3B |
| Common Stock Repurchased | -$899M |
| Common Dividends Paid | -$583M |
| Other Financing Activities | $2.6B |
| NET CASH FROM FINANCING | -$154M |
| FREE CASH FLOW | $2.3B |
| Net Change in Cash | -$6.9B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $47.7B |
| Short-Term Investments | $826M |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $48.5B |
| PP&E (Net) | $7.1B |
| Goodwill | $4.9B |
| Intangible Assets | $90M |
| Long-Term Investments | $221.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $18.4B |
| TOTAL NON-CURRENT ASSETS | $251.5B |
| TOTAL ASSETS | $300.1B |
| Account Payables | $14.7B |
| Short-Term Debt | $1.4B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $152.5B |
| TOTAL CURRENT LIABILITIES | $170.8B |
| Long-Term Debt | $56.4B |
| Deferred Revenue NC | $4.7B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $34.7B |
| TOTAL NON-CURRENT LIABILITIES | $95.8B |
| TOTAL LIABILITIES | $266.6B |
| Common Stock | $138M |
| Additional Paid-In Capital | $11.1B |
| Retained Earnings | $25.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3.3B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $33.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $33.5B |
| TOTAL LIABILITIES & EQUITY | $300.1B |
| Total Debt | $57.8B |
| Net Debt | $10.1B |