| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $8.2B | — | $7.5B | — | 8.8% |
| Op. Income | $2.5B | — | $2.4B | — | 5.3% |
| Gross Margin | 46.2% | — | 47.5% | — | -1.3pp |
| Net Margin | 19.0% | — | 19.7% | — | -0.7pp |
| EPS (Diluted) | $5.56 | — | $5.22 | — | 6.5% |
| Free Cash Flow | $1.6B | — | $1.4B | — | 14.5% |
| Item | Amount |
|---|---|
| REVENUE | $8.2B |
| Cost of Revenue | $4.4B |
| GROSS PROFIT | $3.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $1.3B |
| SG&A Expenses | $1.3B |
| Other Expenses | $0 |
| Operating Expenses | $1.3B |
| Cost & Expenses | $5.7B |
| OPERATING INCOME | $2.5B |
| Interest Income | $0 |
| Interest Expense | $500M |
| Other Income/Expenses | -$453M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $518M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $206M |
| EBIT | $2.6B |
| EBITDA | $2.8B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $8.2B |
| Cost of Revenue | $4.4B |
| GROSS PROFIT | $3.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $1.3B |
| SG&A Expenses | $1.3B |
| Other Expenses | $0 |
| Operating Expenses | $1.3B |
| Cost & Expenses | $5.7B |
| OPERATING INCOME | $2.5B |
| Interest Income | $0 |
| Interest Expense | $500M |
| Other Income/Expenses | -$453M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $518M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $206M |
| EBIT | $2.6B |
| EBITDA | $2.8B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $1.6B |
| Depreciation & Amortization | $206M |
| Stock-Based Compensation | $70M |
| Deferred Income Tax | $107M |
| Other Non-Cash Items | -$27M |
| Change in Working Capital | $95M |
| OPERATING CASH FLOW | $2.0B |
| Capital Expenditure | -$371M |
| Acquisitions (Net) | -$720M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $91M |
| Other Investing Activities | -$3M |
| NET CASH FROM INVESTING | -$1.0B |
| Net Debt Issuance | $480M |
| Common Stock Repurchased | -$552M |
| Common Dividends Paid | -$789M |
| Other Financing Activities | -$63M |
| NET CASH FROM FINANCING | -$924M |
| FREE CASH FLOW | $1.6B |
| Net Change in Cash | -$62M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $709M |
| Short-Term Investments | $0 |
| Net Receivables | $841M |
| Inventory | $0 |
| Other Current Assets | $490M |
| TOTAL CURRENT ASSETS | $2.0B |
| PP&E (Net) | $1.6B |
| Goodwill | $969M |
| Intangible Assets | $909M |
| Long-Term Investments | $0 |
| Tax Assets | $965M |
| Other Non-Current Assets | $1.7B |
| TOTAL NON-CURRENT ASSETS | $6.2B |
| TOTAL ASSETS | $8.2B |
| Account Payables | $1.4B |
| Short-Term Debt | $38M |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$1M |
| TOTAL CURRENT LIABILITIES | $1.5B |
| Long-Term Debt | $11.9B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2.1B |
| TOTAL NON-CURRENT LIABILITIES | $14.0B |
| TOTAL LIABILITIES | $15.5B |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$7.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$311M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$7.3B |
| Minority Interest | $0 |
| TOTAL EQUITY | -$7.3B |
| TOTAL LIABILITIES & EQUITY | $8.2B |
| Total Debt | $11.9B |
| Net Debt | $11.2B |