| Metric | Q4 2025 | Q3 2025 | Q4 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.1B | $10.4B | $10.0B | -2.8% | 0.3% |
| Op. Income | $1.8B | $1.9B | $1.5B | -0.4% | 25.3% |
| Gross Margin | 51.0% | 48.3% | 47.2% | 2.6pp | 3.7pp |
| Net Margin | 14.5% | 13.9% | 11.5% | 0.6pp | 3.0pp |
| EPS (Diluted) | $2.02 | $1.88 | $1.54 | 7.4% | 31.2% |
| Free Cash Flow | $4.7B | -$1.5B | $1.1B | 416.2% | 317.7% |
| Item | Amount |
|---|---|
| REVENUE | $10.1B |
| Cost of Revenue | $4.9B |
| GROSS PROFIT | $5.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $1.7B |
| SG&A Expenses | $1.7B |
| Other Expenses | $1.6B |
| Operating Expenses | $3.3B |
| Cost & Expenses | $8.2B |
| OPERATING INCOME | $1.8B |
| Interest Income | $6.3B |
| Interest Expense | $5.0B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.8B |
| Income Tax Expense | $376M |
| Net Income from Continuing Ops | $1.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $552M |
| EBIT | $1.8B |
| EBITDA | $2.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $10.1B |
| Cost of Revenue | $4.9B |
| GROSS PROFIT | $5.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $1.7B |
| SG&A Expenses | $1.7B |
| Other Expenses | $1.6B |
| Operating Expenses | $3.3B |
| Cost & Expenses | $8.2B |
| OPERATING INCOME | $1.8B |
| Interest Income | $6.3B |
| Interest Expense | $5.0B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.8B |
| Income Tax Expense | $376M |
| Net Income from Continuing Ops | $1.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $552M |
| EBIT | $1.8B |
| EBITDA | $2.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.5B |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $543M |
| Change in Working Capital | $3.2B |
| OPERATING CASH FLOW | $5.2B |
| Capital Expenditure | -$436M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$13.5B |
| Sales/Maturities of Investments | $8.0B |
| Other Investing Activities | -$14.8B |
| NET CASH FROM INVESTING | -$20.8B |
| Net Debt Issuance | $1.8B |
| Common Stock Repurchased | -$1.0B |
| Common Dividends Paid | -$377M |
| Other Financing Activities | $17.0B |
| NET CASH FROM FINANCING | $15.9B |
| FREE CASH FLOW | $4.7B |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $131.5B |
| Short-Term Investments | $59.2B |
| Net Receivables | $81.8B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $272.5B |
| PP&E (Net) | $3.6B |
| Goodwill | $16.8B |
| Intangible Assets | $2.8B |
| Long-Term Investments | $150.2B |
| Tax Assets | $0 |
| Other Non-Current Assets | $26.4B |
| TOTAL NON-CURRENT ASSETS | $199.8B |
| TOTAL ASSETS | $472.3B |
| Account Payables | $21.9B |
| Short-Term Debt | $2.0B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $363.0B |
| TOTAL CURRENT LIABILITIES | $386.9B |
| Long-Term Debt | $31.9B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $8.8B |
| TOTAL NON-CURRENT LIABILITIES | $40.6B |
| TOTAL LIABILITIES | $427.5B |
| Common Stock | $14M |
| Additional Paid-In Capital | $29.9B |
| Retained Earnings | $46.4B |
| Treasury Stock | -$33.8B |
| Accum. Other Comp. Income | -$3.0B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $44.3B |
| Minority Interest | $495M |
| TOTAL EQUITY | $44.8B |
| TOTAL LIABILITIES & EQUITY | $472.3B |
| Total Debt | $33.9B |
| Net Debt | -$97.6B |