| Metric | Q3 2025 | Q2 2025 | Q3 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.2B | $7.0B | $6.7B | 3.5% | 7.7% |
| Op. Income | $1.3B | $1.2B | $952M | 5.8% | 38.4% |
| Gross Margin | 47.6% | 46.9% | 14.6% | 0.7pp | 32.9pp |
| Net Margin | 14.9% | 14.2% | 11.4% | 0.7pp | 3.5pp |
| EPS (Diluted) | $3.77 | $3.44 | $2.56 | 9.6% | 47.3% |
| Free Cash Flow | $1.8B | $1.3B | $1.6B | 43.3% | 10.8% |
| Item | Amount |
|---|---|
| REVENUE | $7.2B |
| Cost of Revenue | $3.8B |
| GROSS PROFIT | $3.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.1B |
| Operating Expenses | $2.1B |
| Cost & Expenses | $5.9B |
| OPERATING INCOME | $1.3B |
| Interest Income | $0 |
| Interest Expense | $50M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.3B |
| Income Tax Expense | $238M |
| 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 | $75M |
| EBIT | $1.4B |
| EBITDA | $1.4B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $7.2B |
| Cost of Revenue | $3.8B |
| GROSS PROFIT | $3.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.1B |
| Operating Expenses | $2.1B |
| Cost & Expenses | $5.9B |
| OPERATING INCOME | $1.3B |
| Interest Income | $0 |
| Interest Expense | $50M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.3B |
| Income Tax Expense | $238M |
| 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 | $75M |
| EBIT | $1.4B |
| EBITDA | $1.4B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $1.1B |
| Depreciation & Amortization | $124M |
| Stock-Based Compensation | $65M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $422M |
| Change in Working Capital | $147M |
| OPERATING CASH FLOW | $1.8B |
| Capital Expenditure | -$45M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$3.2B |
| Sales/Maturities of Investments | $3.6B |
| Other Investing Activities | -$1.7B |
| NET CASH FROM INVESTING | -$1.3B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$400M |
| Common Dividends Paid | -$147M |
| Other Financing Activities | $9M |
| NET CASH FROM FINANCING | -$544M |
| FREE CASH FLOW | $1.8B |
| Net Change in Cash | -$13M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $150M |
| Short-Term Investments | $4.2B |
| Net Receivables | $6.6B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $10.9B |
| PP&E (Net) | $925M |
| Goodwill | $1.9B |
| Intangible Assets | $584M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $3.4B |
| TOTAL ASSETS | $85.0B |
| Account Payables | $614M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $614M |
| Long-Term Debt | $4.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $61.6B |
| TOTAL NON-CURRENT LIABILITIES | $65.9B |
| TOTAL LIABILITIES | $66.5B |
| Common Stock | $3M |
| Additional Paid-In Capital | $533M |
| Retained Earnings | $23.8B |
| Treasury Stock | -$4.2B |
| Accum. Other Comp. Income | -$2.0B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $18.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $18.4B |
| TOTAL LIABILITIES & EQUITY | $85.0B |
| Total Debt | $4.4B |
| Net Debt | $4.2B |