| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.3B | — | $9.6B | — | 6.4% |
| Op. Income | $1.4B | — | $1.2B | — | 10.4% |
| Gross Margin | 30.4% | — | 30.8% | — | -0.4pp |
| Net Margin | 5.9% | — | 5.9% | — | -0.0pp |
| EPS (Diluted) | $2.01 | — | $1.89 | — | 6.3% |
| Free Cash Flow | $705M | — | $668M | — | 5.5% |
| Item | Amount |
|---|---|
| REVENUE | $10.3B |
| Cost of Revenue | $7.1B |
| GROSS PROFIT | $3.1B |
| R&D Expenses | $100M |
| Selling & Marketing | $924M |
| General & Administrative | $674M |
| SG&A Expenses | $1.6B |
| Other Expenses | $68M |
| Operating Expenses | $1.8B |
| Cost & Expenses | $8.9B |
| OPERATING INCOME | $1.4B |
| Interest Income | $17M |
| Interest Expense | $345M |
| Other Income/Expenses | -$557M |
| INCOME BEFORE TAX | $796M |
| Income Tax Expense | $194M |
| Net Income from Continuing Ops | $602M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $602M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $602M |
| D&A | $434M |
| EBIT | $1.1B |
| EBITDA | $1.6B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $10.3B |
| Cost of Revenue | $7.1B |
| GROSS PROFIT | $3.1B |
| R&D Expenses | $100M |
| Selling & Marketing | $924M |
| General & Administrative | $674M |
| SG&A Expenses | $1.6B |
| Other Expenses | $68M |
| Operating Expenses | $1.8B |
| Cost & Expenses | $8.9B |
| OPERATING INCOME | $1.4B |
| Interest Income | $17M |
| Interest Expense | $345M |
| Other Income/Expenses | -$557M |
| INCOME BEFORE TAX | $796M |
| Income Tax Expense | $194M |
| Net Income from Continuing Ops | $602M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $602M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $602M |
| D&A | $434M |
| EBIT | $1.1B |
| EBITDA | $1.6B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $602M |
| Depreciation & Amortization | $434M |
| Stock-Based Compensation | $57M |
| Deferred Income Tax | -$54M |
| Other Non-Cash Items | $327M |
| Change in Working Capital | -$235M |
| OPERATING CASH FLOW | $1.1B |
| Capital Expenditure | -$426M |
| Acquisitions (Net) | $235M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $4M |
| NET CASH FROM INVESTING | -$187M |
| Net Debt Issuance | -$356M |
| Common Stock Repurchased | -$62M |
| Common Dividends Paid | -$459M |
| Other Financing Activities | -$42M |
| NET CASH FROM FINANCING | -$919M |
| FREE CASH FLOW | $705M |
| Net Change in Cash | $24M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $132M |
| Short-Term Investments | $0 |
| Net Receivables | $583M |
| Inventory | $1.4B |
| Other Current Assets | $93M |
| TOTAL CURRENT ASSETS | $2.2B |
| PP&E (Net) | $3.1B |
| Goodwill | $5.0B |
| Intangible Assets | $4.4B |
| Long-Term Investments | $5M |
| Tax Assets | $0 |
| Other Non-Current Assets | $219M |
| TOTAL NON-CURRENT ASSETS | $12.7B |
| TOTAL ASSETS | $14.9B |
| Account Payables | $1.3B |
| Short-Term Debt | $730M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $203M |
| TOTAL CURRENT LIABILITIES | $2.9B |
| Long-Term Debt | $6.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.4B |
| Other Non-Current Liabilities | $379M |
| TOTAL NON-CURRENT LIABILITIES | $8.1B |
| TOTAL LIABILITIES | $11.0B |
| Common Stock | $12M |
| Additional Paid-In Capital | $418M |
| Retained Earnings | $4.7B |
| Treasury Stock | -$1.2B |
| Accum. Other Comp. Income | -$15M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.9B |
| Minority Interest | $2M |
| TOTAL EQUITY | $3.9B |
| TOTAL LIABILITIES & EQUITY | $14.9B |
| Total Debt | $7.2B |
| Net Debt | $7.1B |