| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $77.1B | — | $69.9B | — | 10.2% |
| Op. Income | $4.7B | — | $5.6B | — | -17.1% |
| Gross Margin | 36.4% | — | 27.2% | — | 9.2pp |
| Net Margin | 4.4% | — | 6.3% | — | -1.9pp |
| EPS (Diluted) | $4.80 | — | $5.94 | — | -19.2% |
| Free Cash Flow | $18.1B | — | $15.1B | — | 19.8% |
| Item | Amount |
|---|---|
| REVENUE | $77.1B |
| Cost of Revenue | $49.1B |
| GROSS PROFIT | $28.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $23.4B |
| Operating Expenses | $23.4B |
| Cost & Expenses | $72.4B |
| OPERATING INCOME | $4.7B |
| Interest Income | $0 |
| Interest Expense | $1.1B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $4.7B |
| Income Tax Expense | $1.3B |
| Net Income from Continuing Ops | $3.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.2B |
| D&A | $0 |
| EBIT | $5.7B |
| EBITDA | $5.7B |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $77.1B |
| Cost of Revenue | $49.1B |
| GROSS PROFIT | $28.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $23.4B |
| Operating Expenses | $23.4B |
| Cost & Expenses | $72.4B |
| OPERATING INCOME | $4.7B |
| Interest Income | $0 |
| Interest Expense | $1.1B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $4.7B |
| Income Tax Expense | $1.3B |
| Net Income from Continuing Ops | $3.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.2B |
| D&A | $0 |
| EBIT | $5.7B |
| EBITDA | $5.7B |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $3.4B |
| Depreciation & Amortization | $753M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $7.1B |
| Change in Working Capital | $6.8B |
| OPERATING CASH FLOW | $18.1B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | -$738M |
| Purchases of Investments | -$105.7B |
| Sales/Maturities of Investments | $92.9B |
| Other Investing Activities | -$2.0B |
| NET CASH FROM INVESTING | -$15.6B |
| Net Debt Issuance | -$566M |
| Common Stock Repurchased | -$3.9B |
| Common Dividends Paid | -$1.5B |
| Other Financing Activities | $6.3B |
| NET CASH FROM FINANCING | $163M |
| FREE CASH FLOW | $18.1B |
| Net Change in Cash | $2.0B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $22.0B |
| Short-Term Investments | $103.3B |
| Net Receivables | $54.3B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $179.6B |
| PP&E (Net) | $1.7B |
| Goodwill | $9.6B |
| Intangible Assets | $21.1B |
| Long-Term Investments | $362.8B |
| Tax Assets | $2.6B |
| Other Non-Current Assets | $167.8B |
| TOTAL NON-CURRENT ASSETS | $565.6B |
| TOTAL ASSETS | $745.2B |
| Account Payables | $0 |
| Short-Term Debt | $1.6B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $257.5B |
| TOTAL CURRENT LIABILITIES | $276.1B |
| Long-Term Debt | $18.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $536M |
| Other Non-Current Liabilities | $420.9B |
| TOTAL NON-CURRENT LIABILITIES | $440.1B |
| TOTAL LIABILITIES | $716.2B |
| Common Stock | $12M |
| Additional Paid-In Capital | $32.9B |
| Retained Earnings | $44.3B |
| Treasury Stock | -$30.7B |
| Accum. Other Comp. Income | -$18.1B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $28.4B |
| Minority Interest | $523M |
| TOTAL EQUITY | $28.9B |
| TOTAL LIABILITIES & EQUITY | $745.2B |
| Total Debt | $20.2B |
| Net Debt | -$1.8B |