| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.3B | — | $5.9B | — | 6.6% |
| Op. Income | $1.4B | — | $1.3B | — | 6.9% |
| Gross Margin | 48.2% | — | 48.7% | — | -0.5pp |
| Net Margin | 12.7% | — | 12.9% | — | -0.2pp |
| EPS (Diluted) | $3.15 | — | $3.00 | — | 5.0% |
| Free Cash Flow | $1.7B | — | $1.3B | — | 25.4% |
| Item | Amount |
|---|---|
| REVENUE | $6.3B |
| Cost of Revenue | $3.3B |
| GROSS PROFIT | $3.0B |
| R&D Expenses | $508M |
| Selling & Marketing | $625M |
| General & Administrative | $452M |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $1.6B |
| Cost & Expenses | $4.8B |
| OPERATING INCOME | $1.4B |
| Interest Income | $0 |
| Interest Expense | $426M |
| Other Income/Expenses | -$462M |
| INCOME BEFORE TAX | $975M |
| Income Tax Expense | $176M |
| Net Income from Continuing Ops | $799M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$2M |
| NET INCOME | $797M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $797M |
| D&A | $704M |
| EBIT | $1.4B |
| EBITDA | $2.1B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $6.3B |
| Cost of Revenue | $3.3B |
| GROSS PROFIT | $3.0B |
| R&D Expenses | $508M |
| Selling & Marketing | $625M |
| General & Administrative | $452M |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $1.6B |
| Cost & Expenses | $4.8B |
| OPERATING INCOME | $1.4B |
| Interest Income | $0 |
| Interest Expense | $426M |
| Other Income/Expenses | -$462M |
| INCOME BEFORE TAX | $975M |
| Income Tax Expense | $176M |
| Net Income from Continuing Ops | $799M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$2M |
| NET INCOME | $797M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $797M |
| D&A | $704M |
| EBIT | $1.4B |
| EBITDA | $2.1B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $799M |
| Depreciation & Amortization | $704M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$17M |
| Other Non-Cash Items | $339M |
| Change in Working Capital | -$77M |
| OPERATING CASH FLOW | $1.7B |
| Capital Expenditure | -$81M |
| Acquisitions (Net) | -$1.1B |
| Purchases of Investments | -$3M |
| Sales/Maturities of Investments | $21M |
| Other Investing Activities | $11M |
| NET CASH FROM INVESTING | -$1.3B |
| Net Debt Issuance | $422M |
| Common Stock Repurchased | -$1.0B |
| Common Dividends Paid | -$254M |
| Other Financing Activities | $221M |
| NET CASH FROM FINANCING | -$222M |
| FREE CASH FLOW | $1.7B |
| Net Change in Cash | -$2.9B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3.6B |
| Short-Term Investments | $0 |
| Net Receivables | $1.7B |
| Inventory | $0 |
| Other Current Assets | $194M |
| TOTAL CURRENT ASSETS | $5.5B |
| PP&E (Net) | $523M |
| Goodwill | $10.0B |
| Intangible Assets | $4.1B |
| Long-Term Investments | $174M |
| Tax Assets | $0 |
| Other Non-Current Assets | $441M |
| TOTAL NON-CURRENT ASSETS | $15.2B |
| TOTAL ASSETS | $20.7B |
| Account Payables | $87M |
| Short-Term Debt | $25M |
| Deferred Revenue | $492M |
| Other Current Liabilities | $4.1B |
| TOTAL CURRENT LIABILITIES | $5.1B |
| Long-Term Debt | $7.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $847M |
| Other Non-Current Liabilities | $190M |
| TOTAL NON-CURRENT LIABILITIES | $8.7B |
| TOTAL LIABILITIES | $13.8B |
| Common Stock | $3M |
| Additional Paid-In Capital | $6.5B |
| Retained Earnings | $4.2B |
| Treasury Stock | -$3.5B |
| Accum. Other Comp. Income | -$294M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $6.9B |
| Minority Interest | $54M |
| TOTAL EQUITY | $6.9B |
| TOTAL LIABILITIES & EQUITY | $20.7B |
| Total Debt | $7.6B |
| Net Debt | $4.1B |