| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.3B | — | — | — | — |
| Op. Income | $941M | — | — | — | — |
| Gross Margin | 22.2% | — | — | — | — |
| Net Margin | 12.0% | — | — | — | — |
| EPS (Diluted) | $2.03 | — | — | — | — |
| Free Cash Flow | $1.2B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $5.3B |
| Cost of Revenue | $4.1B |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $233M |
| Other Expenses | $99.0K |
| Operating Expenses | $233M |
| Cost & Expenses | $4.3B |
| OPERATING INCOME | $941M |
| Interest Income | $0 |
| Interest Expense | $84M |
| Other Income/Expenses | -$50M |
| INCOME BEFORE TAX | $890M |
| Income Tax Expense | $216M |
| Net Income from Continuing Ops | $675M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $634M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $634M |
| D&A | $754M |
| EBIT | $941M |
| EBITDA | $1.7B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $5.3B |
| Cost of Revenue | $4.1B |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $233M |
| Other Expenses | $99.0K |
| Operating Expenses | $233M |
| Cost & Expenses | $4.3B |
| OPERATING INCOME | $941M |
| Interest Income | $0 |
| Interest Expense | $84M |
| Other Income/Expenses | -$50M |
| INCOME BEFORE TAX | $890M |
| Income Tax Expense | $216M |
| Net Income from Continuing Ops | $675M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $634M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $634M |
| D&A | $754M |
| EBIT | $941M |
| EBITDA | $1.7B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $634M |
| Depreciation & Amortization | $754M |
| Stock-Based Compensation | $61M |
| Deferred Income Tax | $214M |
| Other Non-Cash Items | -$38M |
| Change in Working Capital | $6M |
| OPERATING CASH FLOW | $1.6B |
| Capital Expenditure | -$388M |
| Acquisitions (Net) | $16M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$1.1B |
| Net Debt Issuance | -$105M |
| Common Stock Repurchased | -$136M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$101M |
| NET CASH FROM FINANCING | -$343M |
| FREE CASH FLOW | $1.2B |
| Net Change in Cash | $210M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $210M |
| Short-Term Investments | $0 |
| Net Receivables | $507M |
| Inventory | $0 |
| Other Current Assets | $100M |
| TOTAL CURRENT ASSETS | $832M |
| PP&E (Net) | $11.3B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $258M |
| Tax Assets | $1.0B |
| Other Non-Current Assets | $818M |
| TOTAL NON-CURRENT ASSETS | $13.5B |
| TOTAL ASSETS | $14.3B |
| Account Payables | $151M |
| Short-Term Debt | $516M |
| Deferred Revenue | $24M |
| Other Current Liabilities | $428M |
| TOTAL CURRENT LIABILITIES | $1.5B |
| Long-Term Debt | $3.0B |
| Deferred Revenue NC | $12M |
| Deferred Tax Liabilities | $2.0B |
| Other Non-Current Liabilities | -$1.5B |
| TOTAL NON-CURRENT LIABILITIES | $5.1B |
| TOTAL LIABILITIES | $6.6B |
| Common Stock | $3M |
| Additional Paid-In Capital | $5.9B |
| Retained Earnings | $1.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $7.6B |
| Minority Interest | $165M |
| TOTAL EQUITY | $7.7B |
| TOTAL LIABILITIES & EQUITY | $14.3B |
| Total Debt | $5.1B |
| Net Debt | $4.9B |