| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.2B | — | $4.0B | — | 6.7% |
| Op. Income | $1.1B | — | $947M | — | 18.1% |
| Gross Margin | 62.2% | — | 59.3% | — | 2.9pp |
| Net Margin | 19.5% | — | 17.5% | — | 2.0pp |
| EPS (Diluted) | $11.56 | — | $10.31 | — | 12.1% |
| Free Cash Flow | $860M | — | $636M | — | 35.4% |
| Item | Amount |
|---|---|
| REVENUE | $4.2B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $2.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $64M |
| General & Administrative | $940M |
| SG&A Expenses | $1.0B |
| Other Expenses | $508M |
| Operating Expenses | $1.5B |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $3.7B |
| Interest Expense | $1.5B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $295M |
| Net Income from Continuing Ops | $824M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $824M |
| Net Income Deductions | $14M |
| BOTTOM LINE NET INCOME | $783M |
| D&A | $89M |
| EBIT | $1.1B |
| EBITDA | $1.2B |
| EPS | $12 |
| EPS Diluted | $12 |
| Item | Amount |
|---|---|
| REVENUE | $4.2B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $2.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $64M |
| General & Administrative | $940M |
| SG&A Expenses | $1.0B |
| Other Expenses | $508M |
| Operating Expenses | $1.5B |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $3.7B |
| Interest Expense | $1.5B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $295M |
| Net Income from Continuing Ops | $824M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $824M |
| Net Income Deductions | $14M |
| BOTTOM LINE NET INCOME | $783M |
| D&A | $89M |
| EBIT | $1.1B |
| EBITDA | $1.2B |
| EPS | $12 |
| EPS Diluted | $12 |
| Item | Amount |
|---|---|
| Net Income | $824M |
| Depreciation & Amortization | $119M |
| Stock-Based Compensation | $42M |
| Deferred Income Tax | $45M |
| Other Non-Cash Items | -$14M |
| Change in Working Capital | -$104M |
| OPERATING CASH FLOW | $910M |
| Capital Expenditure | -$50M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$5.1B |
| Sales/Maturities of Investments | $2.8B |
| Other Investing Activities | -$3.8B |
| NET CASH FROM INVESTING | -$6.2B |
| Net Debt Issuance | $226M |
| Common Stock Repurchased | -$413M |
| Common Dividends Paid | -$169M |
| Other Financing Activities | $5.2B |
| NET CASH FROM FINANCING | $5.3B |
| FREE CASH FLOW | $860M |
| Net Change in Cash | $9M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $468M |
| Short-Term Investments | $6.2B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $6.7B |
| PP&E (Net) | $782M |
| Goodwill | $798M |
| Intangible Assets | $98M |
| Long-Term Investments | $53.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $9.7B |
| TOTAL NON-CURRENT ASSETS | $64.4B |
| TOTAL ASSETS | $71.1B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $48.5B |
| TOTAL CURRENT LIABILITIES | $48.5B |
| Long-Term Debt | $4.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $10.9B |
| TOTAL NON-CURRENT LIABILITIES | $15.4B |
| TOTAL LIABILITIES | $63.9B |
| Common Stock | $67M |
| Additional Paid-In Capital | $2.5B |
| Retained Earnings | $4.5B |
| Treasury Stock | -$9M |
| Accum. Other Comp. Income | -$296M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $7.3B |
| Minority Interest | $0 |
| TOTAL EQUITY | $7.3B |
| TOTAL LIABILITIES & EQUITY | $71.1B |
| Total Debt | $4.5B |
| Net Debt | $4.0B |