| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.0B | — | $5.1B | — | -0.9% |
| Op. Income | $266M | — | $288M | — | -7.6% |
| Gross Margin | 17.4% | — | 18.8% | — | -1.5pp |
| Net Margin | 3.1% | — | 3.4% | — | -0.3pp |
| EPS (Diluted) | $3.16 | — | $3.43 | — | -7.9% |
| Free Cash Flow | $306M | — | $201M | — | 52.2% |
| Item | Amount |
|---|---|
| REVENUE | $5.0B |
| Cost of Revenue | $4.1B |
| GROSS PROFIT | $870M |
| R&D Expenses | $71M |
| Selling & Marketing | $263M |
| General & Administrative | $207M |
| SG&A Expenses | $470M |
| Other Expenses | $63M |
| Operating Expenses | $604M |
| Cost & Expenses | $4.7B |
| OPERATING INCOME | $266M |
| Interest Income | $35M |
| Interest Expense | $56M |
| Other Income/Expenses | -$49M |
| INCOME BEFORE TAX | $217M |
| Income Tax Expense | $62M |
| Net Income from Continuing Ops | $155M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $155M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $155M |
| D&A | $86M |
| EBIT | $279M |
| EBITDA | $365M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $5.0B |
| Cost of Revenue | $4.1B |
| GROSS PROFIT | $870M |
| R&D Expenses | $71M |
| Selling & Marketing | $263M |
| General & Administrative | $207M |
| SG&A Expenses | $470M |
| Other Expenses | $63M |
| Operating Expenses | $604M |
| Cost & Expenses | $4.7B |
| OPERATING INCOME | $266M |
| Interest Income | $35M |
| Interest Expense | $56M |
| Other Income/Expenses | -$49M |
| INCOME BEFORE TAX | $217M |
| Income Tax Expense | $62M |
| Net Income from Continuing Ops | $155M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $155M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $155M |
| D&A | $86M |
| EBIT | $279M |
| EBITDA | $365M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $155M |
| Depreciation & Amortization | $73M |
| Stock-Based Compensation | $65M |
| Deferred Income Tax | $45M |
| Other Non-Cash Items | $54M |
| Change in Working Capital | -$89M |
| OPERATING CASH FLOW | $303M |
| Capital Expenditure | $3M |
| Acquisitions (Net) | $1M |
| Purchases of Investments | -$78M |
| Sales/Maturities of Investments | $103M |
| Other Investing Activities | -$72M |
| NET CASH FROM INVESTING | -$43M |
| Net Debt Issuance | -$90M |
| Common Stock Repurchased | -$183M |
| Common Dividends Paid | -$52M |
| Other Financing Activities | $265M |
| NET CASH FROM FINANCING | -$49M |
| FREE CASH FLOW | $306M |
| Net Change in Cash | $211M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.0B |
| Short-Term Investments | $0 |
| Net Receivables | $284M |
| Inventory | $0 |
| Other Current Assets | $521M |
| TOTAL CURRENT ASSETS | $2.9B |
| PP&E (Net) | $47M |
| Goodwill | $461M |
| Intangible Assets | $153M |
| Long-Term Investments | $128M |
| Tax Assets | $0 |
| Other Non-Current Assets | $140M |
| TOTAL NON-CURRENT ASSETS | $929M |
| TOTAL ASSETS | $3.8B |
| Account Payables | $86M |
| Short-Term Debt | $10M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.7B |
| TOTAL CURRENT LIABILITIES | $2.6B |
| Long-Term Debt | $932M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $55M |
| Other Non-Current Liabilities | $82M |
| TOTAL NON-CURRENT LIABILITIES | $1.1B |
| TOTAL LIABILITIES | $3.7B |
| Common Stock | $1.1B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$1.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $54M |
| Minority Interest | $0 |
| TOTAL EQUITY | $54M |
| TOTAL LIABILITIES & EQUITY | $3.8B |
| Total Debt | $979M |
| Net Debt | -$1.0B |