| Metric | Q2 2025 | Q1 2025 | Q2 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.0B | $6.8B | $6.5B | 2.6% | 8.0% |
| Op. Income | $1.2B | $783M | $912M | 59.1% | 36.6% |
| Gross Margin | 46.9% | 41.3% | 14.9% | 5.6pp | 32.0pp |
| Net Margin | 14.2% | 9.3% | 11.4% | 5.0pp | 2.8pp |
| EPS (Diluted) | $3.44 | $2.15 | $2.44 | 60.0% | 41.0% |
| Free Cash Flow | $1.3B | $947M | $1.2B | 32.1% | 4.3% |
| Item | Amount |
|---|---|
| REVENUE | $7.0B |
| Cost of Revenue | $3.7B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.0B |
| Operating Expenses | $2.0B |
| Cost & Expenses | $5.7B |
| OPERATING INCOME | $1.2B |
| Interest Income | $0 |
| Interest Expense | $50M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.2B |
| Income Tax Expense | $251M |
| Net Income from Continuing Ops | $995M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $995M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $990M |
| D&A | $94M |
| EBIT | $1.3B |
| EBITDA | $1.4B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $7.0B |
| Cost of Revenue | $3.7B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.0B |
| Operating Expenses | $2.0B |
| Cost & Expenses | $5.7B |
| OPERATING INCOME | $1.2B |
| Interest Income | $0 |
| Interest Expense | $50M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.2B |
| Income Tax Expense | $251M |
| Net Income from Continuing Ops | $995M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $995M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $990M |
| D&A | $94M |
| EBIT | $1.3B |
| EBITDA | $1.4B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $995M |
| Depreciation & Amortization | $94M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$11M |
| Change in Working Capital | $213M |
| OPERATING CASH FLOW | $1.3B |
| Capital Expenditure | -$40M |
| Acquisitions (Net) | -$209M |
| Purchases of Investments | -$2.9B |
| Sales/Maturities of Investments | $2.6B |
| Other Investing Activities | -$129M |
| NET CASH FROM INVESTING | -$743M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$415M |
| Common Dividends Paid | -$149M |
| Other Financing Activities | $26M |
| NET CASH FROM FINANCING | -$543M |
| FREE CASH FLOW | $1.3B |
| Net Change in Cash | $3M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $166M |
| Short-Term Investments | $3.6B |
| Net Receivables | $13.8B |
| Inventory | $0 |
| Other Current Assets | -$7.1B |
| TOTAL CURRENT ASSETS | $10.5B |
| PP&E (Net) | $906M |
| Goodwill | $1.9B |
| Intangible Assets | $602M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $3.4B |
| TOTAL ASSETS | $83.6B |
| Account Payables | $612M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $612M |
| Long-Term Debt | $4.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $61.1B |
| TOTAL NON-CURRENT LIABILITIES | $65.5B |
| TOTAL LIABILITIES | $66.1B |
| Common Stock | $3M |
| Additional Paid-In Capital | $527M |
| Retained Earnings | $22.9B |
| Treasury Stock | -$3.8B |
| Accum. Other Comp. Income | -$2.4B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $17.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $17.5B |
| TOTAL LIABILITIES & EQUITY | $83.6B |
| Total Debt | $4.4B |
| Net Debt | $4.2B |