$62.58B
Revenue
$7.77B
Net Income
74.33%
Gross Margin
-
Op. Margin
$11.42B
Free Cash Flow
| Breakdown | TTM (Dec 31, 2025) |
FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
|---|---|---|---|---|---|---|
| Total Revenue | $62.58B | $62.58B | $63.63B | $58.50B | $100.33B | $81.29B |
| Revenue Growth % | 0.0% | -1.6% | 8.8% | -41.7% | 23.4% | nan% |
| Cost of Revenue | $16.07B | $16.07B | $17.85B | $24.95B | $34.34B | $30.82B |
| Gross Profit | $46.51B | $46.51B | $45.78B | $33.54B | $65.99B | $50.47B |
| Gross Margin % | 74.3% | 74.3% | 71.9% | 57.3% | 65.8% | 62.1% |
| Selling General & Admin | $13.79B | $13.79B | $14.73B | $14.77B | $13.68B | $12.70B |
| Interest Expense | $4.51B | $2.67B | $3.09B | $2.21B | $1.44B | $1.47B |
| Interest Income | - | $603.00M | $545.00M | $1.62B | - | - |
| Other Income/Expense | $-6.72B | $-6.72B | $-4.39B | $835.00M | $-217.00M | $4.88B |
| Income Before Tax | $7.52B | $7.52B | $8.02B | $1.06B | $34.73B | $24.31B |
| Income Tax Expense | $-266.00M | $-266.00M | $-28.00M | $-1.11B | $3.33B | $1.85B |
| Net Income | $7.77B | $7.77B | $8.03B | $2.12B | $31.37B | $21.98B |
| Net Margin % | 12.4% | 12.4% | 12.6% | 3.6% | 31.3% | 27.0% |
| Basic EPS | 1.36 | 1.37 | 1.42 | 0.38 | 5.59 | 3.92 |
| Diluted EPS | 1.36 | 1.36 | 1.41 | 0.37 | 5.47 | 3.85 |
| Basic Shares Outstanding | - | 5.68B | 5.66B | 5.64B | 5.61B | 5.60B |
| Diluted Shares Outstanding | - | 5.71B | 5.70B | 5.71B | 5.73B | 5.71B |
| Breakdown | FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
|---|---|---|---|---|---|
| Cash & Cash Equivalents | $1.14B | $1.04B | $2.85B | $416.00M | $1.94B |
| Accounts Receivable | $11.87B | $11.46B | $11.18B | $10.95B | $11.48B |
| Inventory | $10.65B | $10.85B | $10.19B | $8.98B | $9.06B |
| Other Current Assets | $2.81B | $4.25B | $5.30B | $5.02B | $3.82B |
| Total Current Assets | $42.90B | $50.36B | $43.33B | $51.26B | $59.69B |
| Property Plant & Equipment | $19.32B | $18.39B | $18.94B | $16.27B | $14.88B |
| Goodwill | $71.26B | $68.53B | $67.78B | $51.38B | $49.21B |
| Intangible Assets | $53.73B | $55.41B | $64.90B | $43.37B | $25.15B |
| Other Non-current Assets | $9.63B | $9.82B | $12.47B | $13.16B | $7.68B |
| Total Assets | $208.16B | $213.40B | $226.50B | $197.21B | $181.48B |
| Accounts Payable | $5.24B | $5.63B | $6.71B | $6.81B | $5.58B |
| Short-term Debt | $3.15B | $6.95B | $10.35B | $2.94B | $2.24B |
| Deferred Revenue | $784.00M | $1.51B | $2.70B | $2.52B | $3.07B |
| Other Current Liabilities | $18.65B | $19.72B | $20.54B | $22.57B | $24.94B |
| Total Current Liabilities | $36.98B | $42.99B | $47.79B | $42.14B | $42.67B |
| Long-term Debt | $61.64B | $57.41B | $61.54B | $32.88B | $36.20B |
| Deferred Tax Liabilities | $2.40B | $2.12B | $640.00M | $1.02B | $349.00M |
| Other Non-current Liabilities | $14.72B | $14.15B | $16.54B | $13.18B | $9.74B |
| Total Liabilities | $121.39B | $124.90B | $137.21B | $101.29B | $104.01B |
| Common Stock | $481.00M | $480.00M | $478.00M | $476.00M | $473.00M |
| Retained Earnings | $114.61B | $116.72B | $118.35B | $125.66B | $103.39B |
| Treasury Stock | - | - | $114.49B | $113.97B | $111.36B |
| Total Stockholders Equity | $86.48B | $88.20B | $89.01B | $95.66B | $77.20B |
| Total Liabilities & Equity | $208.16B | $213.40B | $226.50B | $197.21B | $181.48B |
| Breakdown | TTM (Dec 31, 2025) |
FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
|---|---|---|---|---|---|---|
| Net Income | $7.77B | $7.77B | $8.03B | $2.12B | $31.37B | $21.98B |
| Depreciation & Amortization | $6.59B | $6.59B | $7.01B | $6.29B | $5.06B | $5.19B |
| Stock-based Compensation | $1.34B | $799.00M | $877.00M | $525.00M | $872.00M | $1.18B |
| Deferred Income Tax | $-3.73B | $-2.13B | $-2.10B | $-3.44B | $-3.76B | $-4.29B |
| Change in Receivables | - | $263.00M | $109.00M | $-347.00M | $-261.00M | $3.81B |
| Change in Inventory | - | $-561.00M | $854.00M | $1.17B | $-592.00M | $1.12B |
| Operating Cash Flow | $15.79B | $11.70B | $12.74B | $8.70B | $29.27B | $32.58B |
| Capital Expenditure | $4.38B | $2.63B | $2.91B | $3.91B | $3.24B | $2.71B |
| Acquisitions | - | $6.93B | - | $43.43B | $23.00B | - |
| Purchases of Investments | $514.00M | $294.00M | $180.00M | $204.00M | $1.91B | $1.07B |
| Investing Cash Flow | $9.15B | $-1.35B | $2.65B | $-32.28B | $-15.78B | $-22.55B |
| Debt Repayment | $10.51B | $6.76B | $2.25B | $2.57B | $3.30B | $2.00B |
| Stock Repurchased | - | - | - | - | $2.00B | - |
| Financing Cash Flow | $-23.95B | $-10.30B | $-17.14B | $26.07B | $-14.83B | $-9.82B |
| Net Change in Cash | $1.05B | $91.00M | $-1.81B | $2.45B | $-1.51B | $159.00M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $16.65B | $17.70B | $45.02B | $45.86B |
| Cost of Revenue | $4.17B | $5.26B | $10.79B | $11.94B |
| Selling General & Admin | $3.19B | $3.24B | $9.63B | $10.46B |
| Interest Expense | - | - | $1.76B | $1.83B |
| Other Income/Expense | $-517.00M | $-243.00M | $-2.21B | $-2.03B |
| Income Before Tax | $3.33B | $4.71B | $9.16B | $8.03B |
| Income Tax Expense | $-216.00M | $234.00M | $-264.00M | $393.00M |
| Net Income | $3.54B | $4.46B | $9.42B | $7.62B |
| Basic EPS | 0.62 | 0.79 | 1.66 | 1.35 |
| Diluted EPS | 0.62 | 0.78 | 1.65 | 1.34 |
| Basic Shares Outstanding | $5.68B | $5.67B | $5.68B | $5.66B |
| Diluted Shares Outstanding | $5.71B | $5.71B | $5.71B | $5.70B |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $1.34B | $1.04B |
| Accounts Receivable | $14.26B | $11.46B |
| Inventory | $11.47B | $10.85B |
| Other Current Assets | $2.36B | $4.25B |
| Total Current Assets | $46.92B | $50.36B |
| Property Plant & Equipment | $18.88B | $18.39B |
| Goodwill | $69.10B | $68.53B |
| Intangible Assets | $51.32B | $55.41B |
| Other Non-current Assets | $9.32B | $9.82B |
| Total Assets | $208.73B | $213.40B |
| Accounts Payable | $5.02B | $5.63B |
| Short-term Debt | $4.30B | $6.95B |
| Deferred Revenue | $924.00M | $1.51B |
| Other Current Liabilities | $19.51B | $19.72B |
| Total Current Liabilities | $36.60B | $42.99B |
| Long-term Debt | $57.41B | $57.41B |
| Deferred Tax Liabilities | $2.47B | $2.12B |
| Other Non-current Liabilities | $13.61B | $14.15B |
| Total Liabilities | $115.64B | $124.90B |
| Common Stock | $481.00M | $480.00M |
| Retained Earnings | $121.15B | $116.72B |
| Total Stockholders Equity | $92.80B | $88.20B |
| Total Liabilities & Equity | $208.73B | $213.40B |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $3.54B | $4.46B | $9.42B | $7.62B |
| Depreciation & Amortization | $1.66B | $1.75B | $4.91B | $5.22B |
| Stock-based Compensation | - | - | $574.00M | $700.00M |
| Deferred Income Tax | - | - | $-1.70B | $-1.71B |
| Change in Working Capital | - | - | $6.94B | $5.99B |
| Operating Cash Flow | - | - | $6.36B | $6.02B |
| Capital Expenditure | - | - | $1.78B | $1.99B |
| Purchases of Investments | - | - | $215.00M | $75.00M |
| Investing Cash Flow | - | - | $4.79B | $4.28B |
| Debt Repayment | - | - | $3.75B | $2.25B |
| Financing Cash Flow | - | - | $-10.90B | $-12.03B |
| Net Change in Cash | - | - | $287.00M | $-1.76B |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.