| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $13.1B | — | $12.9B | — | 1.5% |
| Op. Income | $934M | — | $11.7B | — | -92.0% |
| Gross Margin | 38.2% | — | 100.0% | — | -61.8pp |
| Net Margin | 5.6% | — | 13.8% | — | -8.2pp |
| EPS (Diluted) | $4.28 | — | $9.49 | — | -54.9% |
| Free Cash Flow | $555M | — | $1.4B | — | -60.0% |
| Item | Amount |
|---|---|
| REVENUE | $13.1B |
| Cost of Revenue | $8.1B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $4.1B |
| Operating Expenses | $4.1B |
| Cost & Expenses | $12.1B |
| OPERATING INCOME | $934M |
| Interest Income | $0 |
| Interest Expense | $209M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $934M |
| Income Tax Expense | $195M |
| Net Income from Continuing Ops | $739M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $739M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $739M |
| D&A | $123M |
| EBIT | $1.1B |
| EBITDA | $1.3B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $13.1B |
| Cost of Revenue | $8.1B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $4.1B |
| Operating Expenses | $4.1B |
| Cost & Expenses | $12.1B |
| OPERATING INCOME | $934M |
| Interest Income | $0 |
| Interest Expense | $209M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $934M |
| Income Tax Expense | $195M |
| Net Income from Continuing Ops | $739M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $739M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $739M |
| D&A | $123M |
| EBIT | $1.1B |
| EBITDA | $1.3B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $739M |
| Depreciation & Amortization | $123M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$850M |
| Change in Working Capital | $676M |
| OPERATING CASH FLOW | $688M |
| Capital Expenditure | -$132M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$3.1B |
| Sales/Maturities of Investments | $1.3B |
| Other Investing Activities | $2.5B |
| NET CASH FROM INVESTING | $549M |
| Net Debt Issuance | $21M |
| Common Stock Repurchased | -$1.0B |
| Common Dividends Paid | -$306M |
| Other Financing Activities | $49M |
| NET CASH FROM FINANCING | -$1.2B |
| FREE CASH FLOW | $555M |
| Net Change in Cash | -$5M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $158M |
| Short-Term Investments | $0 |
| Net Receivables | $1.4B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.6B |
| PP&E (Net) | $0 |
| Goodwill | $354M |
| Intangible Assets | $2.9B |
| Long-Term Investments | $43.5B |
| Tax Assets | $0 |
| Other Non-Current Assets | $15.7B |
| TOTAL NON-CURRENT ASSETS | $62.5B |
| TOTAL ASSETS | $64.1B |
| Account Payables | $0 |
| Short-Term Debt | $22M |
| Deferred Revenue | $413M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $435M |
| Long-Term Debt | $3.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $48.7B |
| TOTAL NON-CURRENT LIABILITIES | $52.4B |
| TOTAL LIABILITIES | $53.0B |
| Common Stock | $20M |
| Additional Paid-In Capital | $1.6B |
| Retained Earnings | $13.3B |
| Treasury Stock | -$2.0B |
| Accum. Other Comp. Income | -$1.8B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $11.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $11.1B |
| TOTAL LIABILITIES & EQUITY | $64.1B |
| Total Debt | $3.8B |
| Net Debt | $3.6B |