| Metric | Q3 2025 | Q2 2025 | Q3 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.4B | $10.4B | $10.2B | -0.0% | 1.9% |
| Op. Income | $1.9B | $1.8B | $1.5B | 0.7% | 21.4% |
| Gross Margin | 48.3% | 48.1% | 44.6% | 0.3pp | 3.7pp |
| Net Margin | 13.9% | 13.7% | 11.6% | 0.2pp | 2.3pp |
| EPS (Diluted) | $1.88 | $1.93 | $1.50 | -2.6% | 25.3% |
| Free Cash Flow | -$1.5B | $1.8B | -$687M | -181.7% | -118.6% |
| Item | Amount |
|---|---|
| REVENUE | $10.4B |
| Cost of Revenue | $5.4B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $1.7B |
| SG&A Expenses | $1.7B |
| Other Expenses | $1.5B |
| Operating Expenses | $3.2B |
| Cost & Expenses | $8.5B |
| OPERATING INCOME | $1.9B |
| Interest Income | $6.6B |
| Interest Expense | $5.4B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.9B |
| Income Tax Expense | $395M |
| Net Income from Continuing Ops | $1.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $428M |
| EBIT | $1.9B |
| EBITDA | $2.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $10.4B |
| Cost of Revenue | $5.4B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $1.7B |
| SG&A Expenses | $1.7B |
| Other Expenses | $1.5B |
| Operating Expenses | $3.2B |
| Cost & Expenses | $8.5B |
| OPERATING INCOME | $1.9B |
| Interest Income | $6.6B |
| Interest Expense | $5.4B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.9B |
| Income Tax Expense | $395M |
| Net Income from Continuing Ops | $1.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $428M |
| EBIT | $1.9B |
| EBITDA | $2.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.4B |
| Depreciation & Amortization | $428M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$108M |
| Other Non-Cash Items | $21M |
| Change in Working Capital | -$2.9B |
| OPERATING CASH FLOW | -$1.1B |
| Capital Expenditure | -$438M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$11.1B |
| Sales/Maturities of Investments | $10.9B |
| Other Investing Activities | $31.7B |
| NET CASH FROM INVESTING | $31.0B |
| Net Debt Issuance | -$1.3B |
| Common Stock Repurchased | -$849M |
| Common Dividends Paid | -$381M |
| Other Financing Activities | -$27.5B |
| NET CASH FROM FINANCING | -$30.6B |
| FREE CASH FLOW | -$1.5B |
| Net Change in Cash | -$670M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $119.9B |
| Short-Term Investments | $48.5B |
| Net Receivables | $7.1B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $178.7B |
| PP&E (Net) | $3.5B |
| Goodwill | $16.8B |
| Intangible Assets | $5.5B |
| Long-Term Investments | $183.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $67.6B |
| TOTAL NON-CURRENT ASSETS | $276.6B |
| TOTAL ASSETS | $455.3B |
| Account Payables | $23.6B |
| Short-Term Debt | $18.9B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $317.3B |
| TOTAL CURRENT LIABILITIES | $359.9B |
| Long-Term Debt | $32.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $18.5B |
| TOTAL NON-CURRENT LIABILITIES | $51.1B |
| TOTAL LIABILITIES | $411.0B |
| Common Stock | $14M |
| Additional Paid-In Capital | $29.8B |
| Retained Earnings | $45.3B |
| Treasury Stock | -$32.8B |
| Accum. Other Comp. Income | -$3.4B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $43.9B |
| Minority Interest | $482M |
| TOTAL EQUITY | $44.4B |
| TOTAL LIABILITIES & EQUITY | $455.3B |
| Total Debt | $51.5B |
| Net Debt | -$68.3B |