| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12.9B | — | — | — | — |
| Op. Income | $395M | — | — | — | — |
| Gross Margin | 11.8% | — | — | — | — |
| Net Margin | 1.5% | — | — | — | — |
| EPS (Diluted) | $0.87 | — | — | — | — |
| Free Cash Flow | $395M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $12.9B |
| Cost of Revenue | $11.4B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.2B |
| Other Expenses | -$100M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $12.5B |
| OPERATING INCOME | $395M |
| Interest Income | $0 |
| Interest Expense | $157M |
| Other Income/Expenses | -$258M |
| INCOME BEFORE TAX | $138M |
| Income Tax Expense | $33M |
| Net Income from Continuing Ops | $105M |
| Net Income from Discontinued Ops | $84M |
| Other Adjustments | $0 |
| NET INCOME | $191M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $191M |
| D&A | $164M |
| EBIT | $295M |
| EBITDA | $460M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $12.9B |
| Cost of Revenue | $11.4B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.2B |
| Other Expenses | -$100M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $12.5B |
| OPERATING INCOME | $395M |
| Interest Income | $0 |
| Interest Expense | $157M |
| Other Income/Expenses | -$258M |
| INCOME BEFORE TAX | $138M |
| Income Tax Expense | $33M |
| Net Income from Continuing Ops | $105M |
| Net Income from Discontinued Ops | $84M |
| Other Adjustments | $0 |
| NET INCOME | $191M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $191M |
| D&A | $164M |
| EBIT | $295M |
| EBITDA | $460M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $191M |
| Depreciation & Amortization | $164M |
| Stock-Based Compensation | $70M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $84M |
| Change in Working Capital | -$19M |
| OPERATING CASH FLOW | $490M |
| Capital Expenditure | -$95M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$310M |
| NET CASH FROM INVESTING | -$310M |
| Net Debt Issuance | -$127M |
| Common Stock Repurchased | -$43M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$8M |
| NET CASH FROM FINANCING | -$153M |
| FREE CASH FLOW | $395M |
| Net Change in Cash | $27M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $88M |
| Short-Term Investments | $0 |
| Net Receivables | $990M |
| Inventory | $815M |
| Other Current Assets | $1.0B |
| TOTAL CURRENT ASSETS | $2.9B |
| PP&E (Net) | $376M |
| Goodwill | $2.5B |
| Intangible Assets | $558M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $40M |
| TOTAL NON-CURRENT ASSETS | $3.5B |
| TOTAL ASSETS | $6.4B |
| Account Payables | $1.2B |
| Short-Term Debt | $102M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $529M |
| TOTAL CURRENT LIABILITIES | $1.8B |
| Long-Term Debt | $2.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $6M |
| Other Non-Current Liabilities | -$69M |
| TOTAL NON-CURRENT LIABILITIES | $2.7B |
| TOTAL LIABILITIES | $4.5B |
| Common Stock | $2M |
| Additional Paid-In Capital | $2.0B |
| Retained Earnings | -$75M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$7M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.9B |
| Minority Interest | $11M |
| TOTAL EQUITY | $1.9B |
| TOTAL LIABILITIES & EQUITY | $6.4B |
| Total Debt | $2.8B |
| Net Debt | $2.8B |