| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.3B | — | $5.9B | — | 6.9% |
| Op. Income | $871M | — | $928M | — | -6.2% |
| Gross Margin | 86.6% | — | 82.9% | — | 3.7pp |
| Net Margin | 10.9% | — | 12.4% | — | -1.6pp |
| EPS (Diluted) | $5.88 | — | $6.25 | — | -5.9% |
| Free Cash Flow | $1.2B | — | $417M | — | 188.4% |
| Item | Amount |
|---|---|
| REVENUE | $6.3B |
| Cost of Revenue | $846M |
| GROSS PROFIT | $5.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $3.3B |
| SG&A Expenses | $3.3B |
| Other Expenses | $1.3B |
| Operating Expenses | $4.6B |
| Cost & Expenses | $5.4B |
| OPERATING INCOME | $871M |
| Interest Income | $1.9B |
| Interest Expense | $818M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $871M |
| Income Tax Expense | $187M |
| Net Income from Continuing Ops | $684M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $684M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $646M |
| D&A | $62M |
| EBIT | $871M |
| EBITDA | $934M |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $6.3B |
| Cost of Revenue | $846M |
| GROSS PROFIT | $5.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $3.3B |
| SG&A Expenses | $3.3B |
| Other Expenses | $1.3B |
| Operating Expenses | $4.6B |
| Cost & Expenses | $5.4B |
| OPERATING INCOME | $871M |
| Interest Income | $1.9B |
| Interest Expense | $818M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $871M |
| Income Tax Expense | $187M |
| Net Income from Continuing Ops | $684M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $684M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $646M |
| D&A | $62M |
| EBIT | $871M |
| EBITDA | $934M |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $684M |
| Depreciation & Amortization | $68M |
| Stock-Based Compensation | $164M |
| Deferred Income Tax | -$21M |
| Other Non-Cash Items | $177M |
| Change in Working Capital | $192M |
| OPERATING CASH FLOW | $1.3B |
| Capital Expenditure | -$62M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$35M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1.7B |
| NET CASH FROM INVESTING | -$1.8B |
| Net Debt Issuance | $707M |
| Common Stock Repurchased | -$245M |
| Common Dividends Paid | -$206M |
| Other Financing Activities | -$127M |
| NET CASH FROM FINANCING | $91M |
| FREE CASH FLOW | $1.2B |
| Net Change in Cash | -$395M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.3B |
| Short-Term Investments | $0 |
| Net Receivables | $1.7B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $4.0B |
| PP&E (Net) | $986M |
| Goodwill | $1.5B |
| Intangible Assets | $108M |
| Long-Term Investments | $33.0B |
| Tax Assets | $469M |
| Other Non-Current Assets | $1.6B |
| TOTAL NON-CURRENT ASSETS | $37.6B |
| TOTAL ASSETS | $41.6B |
| Account Payables | $0 |
| Short-Term Debt | $762M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $762M |
| Long-Term Debt | $672M |
| Deferred Revenue NC | $27M |
| Deferred Tax Liabilities | $317M |
| Other Non-Current Liabilities | $33.1B |
| TOTAL NON-CURRENT LIABILITIES | $34.8B |
| TOTAL LIABILITIES | $35.6B |
| Common Stock | $17M |
| Additional Paid-In Capital | $1.9B |
| Retained Earnings | $4.2B |
| Treasury Stock | -$786M |
| Accum. Other Comp. Income | -$18M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $6.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $6.0B |
| TOTAL LIABILITIES & EQUITY | $41.6B |
| Total Debt | $2.2B |
| Net Debt | -$103M |