| Metric | Q4 2025 | Q3 2025 | Q4 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12.5B | $12.2B | — | 2.3% | — |
| Op. Income | $1.4B | $3.6B | — | -61.0% | — |
| Gross Margin | 67.2% | 71.9% | — | -4.7pp | — |
| Net Margin | 8.7% | 18.0% | — | -9.3pp | — |
| EPS (Diluted) | $0.53 | $1.08 | — | -50.9% | — |
| Free Cash Flow | $1.6B | $6.0B | — | -73.2% | — |
| Item | Amount |
|---|---|
| REVENUE | $12.5B |
| Cost of Revenue | $4.1B |
| GROSS PROFIT | $8.4B |
| R&D Expenses | $2.6B |
| Selling & Marketing | $0 |
| General & Administrative | $2.2B |
| SG&A Expenses | $2.2B |
| Other Expenses | $2.2B |
| Operating Expenses | $7.0B |
| Cost & Expenses | $11.1B |
| OPERATING INCOME | $1.4B |
| Interest Income | $0 |
| Interest Expense | $51M |
| Other Income/Expenses | $51M |
| INCOME BEFORE TAX | $1.5B |
| Income Tax Expense | $384M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $826M |
| EBIT | $1.4B |
| EBITDA | $2.2B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $12.5B |
| Cost of Revenue | $4.1B |
| GROSS PROFIT | $8.4B |
| R&D Expenses | $2.6B |
| Selling & Marketing | $0 |
| General & Administrative | $2.2B |
| SG&A Expenses | $2.2B |
| Other Expenses | $2.2B |
| Operating Expenses | $7.0B |
| Cost & Expenses | $11.1B |
| OPERATING INCOME | $1.4B |
| Interest Income | $0 |
| Interest Expense | $51M |
| Other Income/Expenses | $51M |
| INCOME BEFORE TAX | $1.5B |
| Income Tax Expense | $384M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $826M |
| EBIT | $1.4B |
| EBITDA | $2.2B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $1.1B |
| Depreciation & Amortization | $977M |
| Stock-Based Compensation | $133M |
| Deferred Income Tax | -$392M |
| Other Non-Cash Items | $1.8B |
| Change in Working Capital | -$1.7B |
| OPERATING CASH FLOW | $2.0B |
| Capital Expenditure | -$370M |
| Acquisitions (Net) | -$1.4B |
| Purchases of Investments | -$78M |
| Sales/Maturities of Investments | $418M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$1.5B |
| Net Debt Issuance | -$4.7B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$1.3B |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$6.0B |
| FREE CASH FLOW | $1.6B |
| Net Change in Cash | -$5.5B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $10.2B |
| Short-Term Investments | $464M |
| Net Receivables | $14.5B |
| Inventory | $2.7B |
| Other Current Assets | $1.5B |
| TOTAL CURRENT ASSETS | $29.4B |
| PP&E (Net) | $9.1B |
| Goodwill | $21.8B |
| Intangible Assets | $19.4B |
| Long-Term Investments | $2.5B |
| Tax Assets | $5.4B |
| Other Non-Current Assets | $2.5B |
| TOTAL NON-CURRENT ASSETS | $60.6B |
| TOTAL ASSETS | $90.0B |
| Account Payables | $3.6B |
| Short-Term Debt | $2.3B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $14.6B |
| TOTAL CURRENT LIABILITIES | $23.4B |
| Long-Term Debt | $42.9B |
| Deferred Revenue NC | $169M |
| Deferred Tax Liabilities | $222M |
| Other Non-Current Liabilities | $3.0B |
| TOTAL NON-CURRENT LIABILITIES | $48.1B |
| TOTAL LIABILITIES | $71.5B |
| Common Stock | $292M |
| Additional Paid-In Capital | $46.4B |
| Retained Earnings | $16.9B |
| Treasury Stock | -$43.6B |
| Accum. Other Comp. Income | -$1.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $18.5B |
| Minority Interest | $33M |
| TOTAL EQUITY | $18.5B |
| TOTAL LIABILITIES & EQUITY | $90.0B |
| Total Debt | $47.1B |
| Net Debt | $36.9B |