| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $14.9B | — | $15.1B | — | -1.5% |
| Op. Income | $710M | — | $639M | — | 11.0% |
| Gross Margin | 22.5% | — | 20.4% | — | 2.2pp |
| Net Margin | 3.4% | — | 3.0% | — | 0.4pp |
| EPS (Diluted) | $13.43 | — | $11.91 | — | 12.8% |
| Free Cash Flow | $371M | — | $405M | — | -8.5% |
| Item | Amount |
|---|---|
| REVENUE | $14.9B |
| Cost of Revenue | $11.5B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.6B |
| Operating Expenses | $2.6B |
| Cost & Expenses | $14.2B |
| OPERATING INCOME | $710M |
| Interest Income | $12M |
| Interest Expense | $65M |
| Other Income/Expenses | -$53M |
| INCOME BEFORE TAX | $656M |
| Income Tax Expense | $154M |
| Net Income from Continuing Ops | $502M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $502M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $502M |
| D&A | $350M |
| EBIT | $710M |
| EBITDA | $1.1B |
| EPS | $14 |
| EPS Diluted | $13 |
| Item | Amount |
|---|---|
| REVENUE | $14.9B |
| Cost of Revenue | $11.5B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.6B |
| Operating Expenses | $2.6B |
| Cost & Expenses | $14.2B |
| OPERATING INCOME | $710M |
| Interest Income | $12M |
| Interest Expense | $65M |
| Other Income/Expenses | -$53M |
| INCOME BEFORE TAX | $656M |
| Income Tax Expense | $154M |
| Net Income from Continuing Ops | $502M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $502M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $502M |
| D&A | $350M |
| EBIT | $710M |
| EBITDA | $1.1B |
| EPS | $14 |
| EPS Diluted | $13 |
| Item | Amount |
|---|---|
| Net Income | $502M |
| Depreciation & Amortization | $350M |
| Stock-Based Compensation | $41M |
| Deferred Income Tax | $53M |
| Other Non-Cash Items | $20M |
| Change in Working Capital | -$73M |
| OPERATING CASH FLOW | $893M |
| Capital Expenditure | -$522M |
| Acquisitions (Net) | -$330M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $27M |
| NET CASH FROM INVESTING | -$825M |
| Net Debt Issuance | -$54M |
| Common Stock Repurchased | -$105M |
| Common Dividends Paid | -$63M |
| Other Financing Activities | -$19M |
| NET CASH FROM FINANCING | -$240M |
| FREE CASH FLOW | $371M |
| Net Change in Cash | -$172M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $206M |
| Short-Term Investments | $0 |
| Net Receivables | $169M |
| Inventory | $429M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $830M |
| PP&E (Net) | $4.7B |
| Goodwill | $653M |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $196M |
| TOTAL NON-CURRENT ASSETS | $5.5B |
| TOTAL ASSETS | $6.3B |
| Account Payables | $570M |
| Short-Term Debt | $53M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $953M |
| Long-Term Debt | $1.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $597M |
| Other Non-Current Liabilities | $199M |
| TOTAL NON-CURRENT LIABILITIES | $2.4B |
| TOTAL LIABILITIES | $3.3B |
| Common Stock | $27M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $3.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.0B |
| TOTAL LIABILITIES & EQUITY | $6.3B |
| Total Debt | $1.6B |
| Net Debt | $1.4B |