| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12.3B | — | $13.4B | — | -8.2% |
| Op. Income | $3.7B | — | $3.3B | — | 11.5% |
| Gross Margin | 74.6% | — | 64.3% | — | 10.3pp |
| Net Margin | 23.2% | — | 19.3% | — | 3.9pp |
| EPS (Diluted) | $17.00 | — | $14.64 | — | 16.1% |
| Free Cash Flow | $2.9B | — | $3.4B | — | -15.7% |
| Item | Amount |
|---|---|
| REVENUE | $12.3B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $9.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $110M |
| General & Administrative | $3.1B |
| SG&A Expenses | $3.2B |
| Other Expenses | $2.3B |
| Operating Expenses | $5.5B |
| Cost & Expenses | $8.6B |
| OPERATING INCOME | $3.7B |
| Interest Income | $10.5B |
| Interest Expense | $3.5B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $3.7B |
| Income Tax Expense | $841M |
| Net Income from Continuing Ops | $2.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.7B |
| D&A | $264M |
| EBIT | $3.7B |
| EBITDA | $4.0B |
| EPS | $17 |
| EPS Diluted | $17 |
| Item | Amount |
|---|---|
| REVENUE | $12.3B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $9.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $110M |
| General & Administrative | $3.1B |
| SG&A Expenses | $3.2B |
| Other Expenses | $2.3B |
| Operating Expenses | $5.5B |
| Cost & Expenses | $8.6B |
| OPERATING INCOME | $3.7B |
| Interest Income | $10.5B |
| Interest Expense | $3.5B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $3.7B |
| Income Tax Expense | $841M |
| Net Income from Continuing Ops | $2.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.7B |
| D&A | $264M |
| EBIT | $3.7B |
| EBITDA | $4.0B |
| EPS | $17 |
| EPS Diluted | $17 |
| Item | Amount |
|---|---|
| Net Income | $2.9B |
| Depreciation & Amortization | $498M |
| Stock-Based Compensation | $136M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$76M |
| Change in Working Capital | -$406M |
| OPERATING CASH FLOW | $3.0B |
| Capital Expenditure | -$143M |
| Acquisitions (Net) | -$683M |
| Purchases of Investments | -$9.4B |
| Sales/Maturities of Investments | $6.8B |
| Other Investing Activities | -$2.4B |
| NET CASH FROM INVESTING | -$6.8B |
| Net Debt Issuance | -$758M |
| Common Stock Repurchased | -$2.6B |
| Common Dividends Paid | -$899M |
| Other Financing Activities | $5.8B |
| NET CASH FROM FINANCING | $1.8B |
| FREE CASH FLOW | $2.9B |
| Net Change in Cash | -$2.0B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $18.8B |
| Short-Term Investments | $36.6B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $55.4B |
| PP&E (Net) | $0 |
| Goodwill | $8.5B |
| Intangible Assets | $64M |
| Long-Term Investments | $136.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $13.0B |
| TOTAL NON-CURRENT ASSETS | $158.1B |
| TOTAL ASSETS | $213.5B |
| Account Payables | $0 |
| Short-Term Debt | $2.1B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $171.3B |
| TOTAL CURRENT LIABILITIES | $173.4B |
| Long-Term Debt | $10.9B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $10.9B |
| TOTAL LIABILITIES | $184.3B |
| Common Stock | $90M |
| Additional Paid-In Capital | $10.0B |
| Retained Earnings | $20.9B |
| Treasury Stock | -$4.9B |
| Accum. Other Comp. Income | $277M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $29.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $29.2B |
| TOTAL LIABILITIES & EQUITY | $213.5B |
| Total Debt | $13.1B |
| Net Debt | -$5.7B |