| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $59.5B | — | $59.8B | — | -0.4% |
| Op. Income | $15.1B | — | $15.5B | — | -2.5% |
| Gross Margin | 55.9% | — | 55.3% | — | 0.7pp |
| Net Margin | 11.5% | — | 9.8% | — | 1.7pp |
| EPS (Diluted) | $3.46 | — | $2.86 | — | 21.0% |
| Free Cash Flow | $11.3B | — | $11.2B | — | 0.8% |
| Item | Amount |
|---|---|
| REVENUE | $59.5B |
| Cost of Revenue | $26.2B |
| GROSS PROFIT | $33.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $18.2B |
| Other Expenses | $0 |
| Operating Expenses | $18.2B |
| Cost & Expenses | $44.4B |
| OPERATING INCOME | $15.1B |
| Interest Income | $0 |
| Interest Expense | $3.4B |
| Other Income/Expenses | -$3.7B |
| INCOME BEFORE TAX | $11.4B |
| Income Tax Expense | $2.9B |
| Net Income from Continuing Ops | $8.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $6.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $6.9B |
| D&A | $5.7B |
| EBIT | $15.1B |
| EBITDA | $20.8B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $59.5B |
| Cost of Revenue | $26.2B |
| GROSS PROFIT | $33.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $18.2B |
| Other Expenses | $0 |
| Operating Expenses | $18.2B |
| Cost & Expenses | $44.4B |
| OPERATING INCOME | $15.1B |
| Interest Income | $0 |
| Interest Expense | $3.4B |
| Other Income/Expenses | -$3.7B |
| INCOME BEFORE TAX | $11.4B |
| Income Tax Expense | $2.9B |
| Net Income from Continuing Ops | $8.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $6.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $6.9B |
| D&A | $5.7B |
| EBIT | $15.1B |
| EBITDA | $20.8B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $6.9B |
| Depreciation & Amortization | $5.7B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $3.2B |
| Change in Working Capital | -$827M |
| OPERATING CASH FLOW | $14.9B |
| Capital Expenditure | -$3.7B |
| Acquisitions (Net) | -$238M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $134M |
| NET CASH FROM INVESTING | -$3.8B |
| Net Debt Issuance | -$2.5B |
| Common Stock Repurchased | -$2.3B |
| Common Dividends Paid | -$4.6B |
| Other Financing Activities | -$1.8B |
| NET CASH FROM FINANCING | -$11.2B |
| FREE CASH FLOW | $11.3B |
| Net Change in Cash | $464M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $11.6B |
| Short-Term Investments | $306M |
| Net Receivables | $6.9B |
| Inventory | $5.1B |
| Other Current Assets | $772M |
| TOTAL CURRENT ASSETS | $24.8B |
| PP&E (Net) | $23.7B |
| Goodwill | $117.9B |
| Intangible Assets | $42.0B |
| Long-Term Investments | $7.2B |
| Tax Assets | $2.7B |
| Other Non-Current Assets | $595M |
| TOTAL NON-CURRENT ASSETS | $194.0B |
| TOTAL ASSETS | $218.8B |
| Account Payables | $25.5B |
| Short-Term Debt | $899M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $6.3B |
| TOTAL CURRENT LIABILITIES | $34.5B |
| Long-Term Debt | $72.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $11.4B |
| Other Non-Current Liabilities | $3.1B |
| TOTAL NON-CURRENT LIABILITIES | $86.6B |
| TOTAL LIABILITIES | $121.1B |
| Common Stock | $1.7B |
| Additional Paid-In Capital | $17.6B |
| Retained Earnings | $50.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $17.8B |
| TOTAL STOCKHOLDERS' EQUITY | $87.3B |
| Minority Interest | $10.4B |
| TOTAL EQUITY | $97.7B |
| TOTAL LIABILITIES & EQUITY | $218.8B |
| Total Debt | $73.0B |
| Net Debt | $61.4B |