| Metric | Q4 2025 | Q3 2025 | Q4 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $13.2B | $12.2B | — | 8.2% | — |
| Op. Income | $1.4B | $1.0B | — | 38.9% | — |
| Gross Margin | 39.2% | 39.9% | — | -0.7pp | — |
| Net Margin | 3.7% | 1.1% | — | 2.6pp | — |
| EPS (Diluted) | $1.02 | $4.09 | — | -75.1% | — |
| Free Cash Flow | $545M | $447M | — | 22.1% | — |
| Item | Amount |
|---|---|
| REVENUE | $13.2B |
| Cost of Revenue | $7.3B |
| GROSS PROFIT | $5.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $3.3B |
| General & Administrative | $562M |
| SG&A Expenses | $3.9B |
| Other Expenses | -$62M |
| Operating Expenses | $3.8B |
| Cost & Expenses | $11.7B |
| OPERATING INCOME | $1.4B |
| Interest Income | $89M |
| Interest Expense | $305M |
| Other Income/Expenses | -$415M |
| INCOME BEFORE TAX | $996M |
| Income Tax Expense | $403M |
| Net Income from Continuing Ops | $593M |
| Net Income from Discontinued Ops | $137M |
| Other Adjustments | $0 |
| NET INCOME | $490M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $353M |
| D&A | $412M |
| EBIT | $1.3B |
| EBITDA | $1.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $13.2B |
| Cost of Revenue | $7.3B |
| GROSS PROFIT | $5.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $3.3B |
| General & Administrative | $562M |
| SG&A Expenses | $3.9B |
| Other Expenses | -$62M |
| Operating Expenses | $3.8B |
| Cost & Expenses | $11.7B |
| OPERATING INCOME | $1.4B |
| Interest Income | $89M |
| Interest Expense | $305M |
| Other Income/Expenses | -$415M |
| INCOME BEFORE TAX | $996M |
| Income Tax Expense | $403M |
| Net Income from Continuing Ops | $593M |
| Net Income from Discontinued Ops | $137M |
| Other Adjustments | $0 |
| NET INCOME | $490M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $353M |
| D&A | $412M |
| EBIT | $1.3B |
| EBITDA | $1.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $490M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $1.3B |
| Change in Working Capital | -$673M |
| OPERATING CASH FLOW | $1.2B |
| Capital Expenditure | -$617M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$268M |
| NET CASH FROM INVESTING | -$268M |
| Net Debt Issuance | $94M |
| Common Stock Repurchased | -$456M |
| Common Dividends Paid | -$890M |
| Other Financing Activities | -$372M |
| NET CASH FROM FINANCING | -$1.6B |
| FREE CASH FLOW | $545M |
| Net Change in Cash | -$765M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.2B |
| Short-Term Investments | $1.2B |
| Net Receivables | $2.8B |
| Inventory | $4.0B |
| Other Current Assets | $2.1B |
| TOTAL CURRENT ASSETS | $16.3B |
| PP&E (Net) | $16.6B |
| Goodwill | $2.7B |
| Intangible Assets | $5.7B |
| Long-Term Investments | $1.5B |
| Tax Assets | $0 |
| Other Non-Current Assets | $3.0B |
| TOTAL NON-CURRENT ASSETS | $29.5B |
| TOTAL ASSETS | $45.8B |
| Account Payables | $5.4B |
| Short-Term Debt | $1.2B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3.5B |
| TOTAL CURRENT LIABILITIES | $12.1B |
| Long-Term Debt | $7.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $477M |
| Other Non-Current Liabilities | $1.5B |
| TOTAL NON-CURRENT LIABILITIES | $14.7B |
| TOTAL LIABILITIES | $26.8B |
| Common Stock | $164M |
| Additional Paid-In Capital | -$982M |
| Retained Earnings | $16.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$1.1B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $14.1B |
| Minority Interest | $4.9B |
| TOTAL EQUITY | $18.9B |
| TOTAL LIABILITIES & EQUITY | $45.8B |
| Total Debt | $14.8B |
| Net Debt | $8.6B |