| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $14.5B | — | $15.1B | — | -4.0% |
| Op. Income | $3.3B | — | $3.0B | — | 9.7% |
| Gross Margin | 64.8% | — | 61.9% | — | 2.9pp |
| Net Margin | 15.1% | — | 12.8% | — | 2.3pp |
| EPS (Diluted) | $0.49 | — | $0.43 | — | 12.5% |
| Free Cash Flow | $2.7B | — | $2.8B | — | -3.9% |
| Item | Amount |
|---|---|
| REVENUE | $14.5B |
| Cost of Revenue | $5.1B |
| GROSS PROFIT | $9.4B |
| R&D Expenses | $415M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $5.7B |
| Other Expenses | $0 |
| Operating Expenses | $6.2B |
| Cost & Expenses | $11.3B |
| OPERATING INCOME | $3.3B |
| Interest Income | $103M |
| Interest Expense | $448M |
| Other Income/Expenses | -$426M |
| INCOME BEFORE TAX | $2.8B |
| Income Tax Expense | $622M |
| Net Income from Continuing Ops | $2.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.2B |
| D&A | $475M |
| EBIT | $3.3B |
| EBITDA | $3.7B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $14.5B |
| Cost of Revenue | $5.1B |
| GROSS PROFIT | $9.4B |
| R&D Expenses | $415M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $5.7B |
| Other Expenses | $0 |
| Operating Expenses | $6.2B |
| Cost & Expenses | $11.3B |
| OPERATING INCOME | $3.3B |
| Interest Income | $103M |
| Interest Expense | $448M |
| Other Income/Expenses | -$426M |
| INCOME BEFORE TAX | $2.8B |
| Income Tax Expense | $622M |
| Net Income from Continuing Ops | $2.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.2B |
| D&A | $475M |
| EBIT | $3.3B |
| EBITDA | $3.7B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $2.2B |
| Depreciation & Amortization | $475M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $71M |
| Change in Working Capital | $338M |
| OPERATING CASH FLOW | $3.1B |
| Capital Expenditure | -$425M |
| Acquisitions (Net) | -$212M |
| Purchases of Investments | -$8M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$765M |
| Net Debt Issuance | -$1.7B |
| Common Stock Repurchased | -$862M |
| Common Dividends Paid | -$807M |
| Other Financing Activities | -$53M |
| NET CASH FROM FINANCING | -$3.4B |
| FREE CASH FLOW | $2.7B |
| Net Change in Cash | -$1.0B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.8B |
| Short-Term Investments | $0 |
| Net Receivables | $2.9B |
| Inventory | $1.4B |
| Other Current Assets | $105M |
| TOTAL CURRENT ASSETS | $6.1B |
| PP&E (Net) | $2.7B |
| Goodwill | $34.5B |
| Intangible Assets | $0 |
| Long-Term Investments | $102M |
| Tax Assets | $389M |
| Other Non-Current Assets | $141M |
| TOTAL NON-CURRENT ASSETS | $37.8B |
| TOTAL ASSETS | $43.9B |
| Account Payables | $5.0B |
| Short-Term Debt | $1.1B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $135M |
| TOTAL CURRENT LIABILITIES | $6.6B |
| Long-Term Debt | $10.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $4.3B |
| Other Non-Current Liabilities | $293M |
| TOTAL NON-CURRENT LIABILITIES | $15.1B |
| TOTAL LIABILITIES | $21.7B |
| Common Stock | $121M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $37.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$15.5B |
| TOTAL STOCKHOLDERS' EQUITY | $22.1B |
| Minority Interest | $79M |
| TOTAL EQUITY | $22.2B |
| TOTAL LIABILITIES & EQUITY | $43.9B |
| Total Debt | $11.6B |
| Net Debt | $9.8B |
