| Metric | Q3 2025 | Q2 2025 | Q3 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.8B | $3.3B | — | 15.4% | — |
| Op. Income | $683M | $420M | — | 62.5% | — |
| Gross Margin | 30.4% | 26.3% | — | 4.1pp | — |
| Net Margin | 10.0% | 7.4% | — | 2.5pp | — |
| EPS (Diluted) | $1.20 | $0.80 | — | 50.0% | — |
| Free Cash Flow | $547M | $121M | — | 352.7% | — |
| Item | Amount |
|---|---|
| REVENUE | $3.8B |
| Cost of Revenue | $2.6B |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $156M |
| General & Administrative | $226M |
| SG&A Expenses | $353M |
| Other Expenses | $104M |
| Operating Expenses | $457M |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $683M |
| Interest Income | $40M |
| Interest Expense | $254M |
| Other Income/Expenses | -$237M |
| INCOME BEFORE TAX | $446M |
| Income Tax Expense | $69M |
| Net Income from Continuing Ops | $381M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $374M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $374M |
| D&A | $447M |
| EBIT | $700M |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.8B |
| Cost of Revenue | $2.6B |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $156M |
| General & Administrative | $226M |
| SG&A Expenses | $353M |
| Other Expenses | $104M |
| Operating Expenses | $457M |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $683M |
| Interest Income | $40M |
| Interest Expense | $254M |
| Other Income/Expenses | -$237M |
| INCOME BEFORE TAX | $446M |
| Income Tax Expense | $69M |
| Net Income from Continuing Ops | $381M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $374M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $374M |
| D&A | $447M |
| EBIT | $700M |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $374M |
| Depreciation & Amortization | $447M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $61M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $882M |
| Capital Expenditure | -$335M |
| Acquisitions (Net) | -$213.3K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $26M |
| NET CASH FROM INVESTING | -$336M |
| Net Debt Issuance | $25M |
| Common Stock Repurchased | -$429M |
| Common Dividends Paid | $2M |
| Other Financing Activities | -$214M |
| NET CASH FROM FINANCING | -$615M |
| FREE CASH FLOW | $547M |
| Net Change in Cash | -$50M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.0B |
| Short-Term Investments | $93M |
| Net Receivables | $1.6B |
| Inventory | $451M |
| Other Current Assets | $13M |
| TOTAL CURRENT ASSETS | $4.4B |
| PP&E (Net) | $11.2B |
| Goodwill | $0 |
| Intangible Assets | $1.1B |
| Long-Term Investments | $14M |
| Tax Assets | $6M |
| Other Non-Current Assets | $226M |
| TOTAL NON-CURRENT ASSETS | $12.6B |
| TOTAL ASSETS | $17.0B |
| Account Payables | $1.7B |
| Short-Term Debt | $788M |
| Deferred Revenue | $3.5B |
| Other Current Liabilities | $288M |
| TOTAL CURRENT LIABILITIES | $7.4B |
| Long-Term Debt | $3.3B |
| Deferred Revenue NC | $26M |
| Deferred Tax Liabilities | $345M |
| Other Non-Current Liabilities | $1.3B |
| TOTAL NON-CURRENT LIABILITIES | $8.5B |
| TOTAL LIABILITIES | $15.9B |
| Common Stock | $5.0B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $4.5B |
| Treasury Stock | -$585M |
| Accum. Other Comp. Income | -$7.8B |
| Other Equity | $3M |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Minority Interest | -$8M |
| TOTAL EQUITY | $1.1B |
| TOTAL LIABILITIES & EQUITY | $17.0B |
| Total Debt | $7.6B |
| Net Debt | $5.6B |