| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $15.9B | — | $14.9B | — | 7.3% |
| Op. Income | $796M | — | $710M | — | 12.2% |
| Gross Margin | 23.5% | — | 22.5% | — | 1.0pp |
| Net Margin | 3.4% | — | 3.4% | — | 0.1pp |
| EPS (Diluted) | $14.64 | — | $13.43 | — | 9.0% |
| Free Cash Flow | $585M | — | $371M | — | 57.6% |
| Item | Amount |
|---|---|
| REVENUE | $15.9B |
| Cost of Revenue | $12.2B |
| GROSS PROFIT | $3.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $3.0B |
| Operating Expenses | $3.0B |
| Cost & Expenses | $15.1B |
| OPERATING INCOME | $796M |
| Interest Income | $13M |
| Interest Expense | $97M |
| Other Income/Expenses | -$84M |
| INCOME BEFORE TAX | $712M |
| Income Tax Expense | $166M |
| Net Income from Continuing Ops | $547M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $547M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $547M |
| D&A | $404M |
| EBIT | $796M |
| EBITDA | $1.2B |
| EPS | $15 |
| EPS Diluted | $15 |
| Item | Amount |
|---|---|
| REVENUE | $15.9B |
| Cost of Revenue | $12.2B |
| GROSS PROFIT | $3.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $3.0B |
| Operating Expenses | $3.0B |
| Cost & Expenses | $15.1B |
| OPERATING INCOME | $796M |
| Interest Income | $13M |
| Interest Expense | $97M |
| Other Income/Expenses | -$84M |
| INCOME BEFORE TAX | $712M |
| Income Tax Expense | $166M |
| Net Income from Continuing Ops | $547M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $547M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $547M |
| D&A | $404M |
| EBIT | $796M |
| EBITDA | $1.2B |
| EPS | $15 |
| EPS Diluted | $15 |
| Item | Amount |
|---|---|
| Net Income | $547M |
| Depreciation & Amortization | $404M |
| Stock-Based Compensation | $48M |
| Deferred Income Tax | $60M |
| Other Non-Cash Items | $26M |
| Change in Working Capital | $7M |
| OPERATING CASH FLOW | $1.1B |
| Capital Expenditure | -$506M |
| Acquisitions (Net) | -$1.2B |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $19M |
| NET CASH FROM INVESTING | -$1.7B |
| Net Debt Issuance | $861M |
| Common Stock Repurchased | -$734.0K |
| Common Dividends Paid | -$72M |
| Other Financing Activities | -$31M |
| NET CASH FROM FINANCING | $756M |
| FREE CASH FLOW | $585M |
| Net Change in Cash | $120M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $327M |
| Short-Term Investments | $0 |
| Net Receivables | $182M |
| Inventory | $480M |
| Other Current Assets | $25M |
| TOTAL CURRENT ASSETS | $1.0B |
| PP&E (Net) | $5.8B |
| Goodwill | $1.2B |
| Intangible Assets | $87M |
| Long-Term Investments | $0 |
| Tax Assets | $230M |
| Other Non-Current Assets | $33M |
| TOTAL NON-CURRENT ASSETS | $7.4B |
| TOTAL ASSETS | $8.4B |
| Account Payables | $620M |
| Short-Term Debt | $110M |
| Deferred Revenue | $64M |
| Other Current Liabilities | $227M |
| TOTAL CURRENT LIABILITIES | $1.1B |
| Long-Term Debt | $2.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $877M |
| Other Non-Current Liabilities | $103M |
| TOTAL NON-CURRENT LIABILITIES | $3.8B |
| TOTAL LIABILITIES | $4.9B |
| Common Stock | $50M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $3.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.5B |
| TOTAL LIABILITIES & EQUITY | $8.4B |
| Total Debt | $3.0B |
| Net Debt | $2.6B |