| Metric | Q3 2025 | Q2 2025 | Q3 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.6B | $1.5B | $1.5B | 9.8% | 10.9% |
| Op. Income | $286M | $214M | $217M | 33.8% | 32.0% |
| Gross Margin | 86.8% | 85.4% | 82.4% | 1.4pp | 4.4pp |
| Net Margin | 13.1% | 10.5% | 10.9% | 2.5pp | 2.2pp |
| EPS (Diluted) | $1.84 | $1.34 | $1.34 | 37.3% | 37.3% |
| Free Cash Flow | $321M | $593M | -$84M | -45.8% | 481.8% |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $213M |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $840M |
| SG&A Expenses | $840M |
| Other Expenses | $279M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $286M |
| Interest Income | $482M |
| Interest Expense | $205M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $286M |
| Income Tax Expense | $75M |
| Net Income from Continuing Ops | $211M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $211M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $202M |
| D&A | $21M |
| EBIT | $286M |
| EBITDA | $307M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $213M |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $840M |
| SG&A Expenses | $840M |
| Other Expenses | $279M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $286M |
| Interest Income | $482M |
| Interest Expense | $205M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $286M |
| Income Tax Expense | $75M |
| Net Income from Continuing Ops | $211M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $211M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $202M |
| D&A | $21M |
| EBIT | $286M |
| EBITDA | $307M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $211M |
| Depreciation & Amortization | $21M |
| Stock-Based Compensation | $26M |
| Deferred Income Tax | -$12M |
| Other Non-Cash Items | $205M |
| Change in Working Capital | -$113M |
| OPERATING CASH FLOW | $338M |
| Capital Expenditure | -$17M |
| Acquisitions (Net) | -$2M |
| Purchases of Investments | -$1.1B |
| Sales/Maturities of Investments | $1.1B |
| Other Investing Activities | -$331M |
| NET CASH FROM INVESTING | -$354M |
| Net Debt Issuance | $1.4B |
| Common Stock Repurchased | -$31M |
| Common Dividends Paid | -$44M |
| Other Financing Activities | -$6M |
| NET CASH FROM FINANCING | $1.3B |
| FREE CASH FLOW | $321M |
| Net Change in Cash | $1.3B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3.6B |
| Short-Term Investments | $103M |
| Net Receivables | $1.3B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $5.1B |
| PP&E (Net) | $993M |
| Goodwill | $1.5B |
| Intangible Assets | $110M |
| Long-Term Investments | $32.1B |
| Tax Assets | $191M |
| Other Non-Current Assets | $1.8B |
| TOTAL NON-CURRENT ASSETS | $36.6B |
| TOTAL ASSETS | $41.7B |
| Account Payables | $1.5B |
| Short-Term Debt | $1.6B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $30.5B |
| TOTAL CURRENT LIABILITIES | $33.5B |
| Long-Term Debt | $672M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $875M |
| TOTAL NON-CURRENT LIABILITIES | $2.4B |
| TOTAL LIABILITIES | $35.9B |
| Common Stock | $17M |
| Additional Paid-In Capital | $1.9B |
| Retained Earnings | $4.0B |
| Treasury Stock | -$751M |
| Accum. Other Comp. Income | -$26M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $5.8B |
| TOTAL LIABILITIES & EQUITY | $41.7B |
| Total Debt | $3.1B |
| Net Debt | -$531M |