| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.6B | — | $3.0B | — | 21.9% |
| Op. Income | $852M | — | $651M | — | 30.9% |
| Gross Margin | 39.6% | — | 40.6% | — | -1.0pp |
| Net Margin | 10.1% | — | 12.7% | — | -2.6pp |
| EPS (Diluted) | $4.15 | — | $4.62 | — | -10.2% |
| Free Cash Flow | $543M | — | $350M | — | 55.1% |
| Item | Amount |
|---|---|
| REVENUE | $3.6B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $238M |
| General & Administrative | $333M |
| SG&A Expenses | $571M |
| Other Expenses | $5M |
| Operating Expenses | $576M |
| Cost & Expenses | $2.8B |
| OPERATING INCOME | $852M |
| Interest Income | $0 |
| Interest Expense | $106M |
| Other Income/Expenses | -$350M |
| INCOME BEFORE TAX | $502M |
| Income Tax Expense | $139M |
| Net Income from Continuing Ops | $363M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $363M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $363M |
| D&A | $625M |
| EBIT | $852M |
| EBITDA | $1.5B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $3.6B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $238M |
| General & Administrative | $333M |
| SG&A Expenses | $571M |
| Other Expenses | $5M |
| Operating Expenses | $576M |
| Cost & Expenses | $2.8B |
| OPERATING INCOME | $852M |
| Interest Income | $0 |
| Interest Expense | $106M |
| Other Income/Expenses | -$350M |
| INCOME BEFORE TAX | $502M |
| Income Tax Expense | $139M |
| Net Income from Continuing Ops | $363M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $363M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $363M |
| D&A | $625M |
| EBIT | $852M |
| EBITDA | $1.5B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $363M |
| Depreciation & Amortization | $634M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $85M |
| Other Non-Cash Items | -$76M |
| Change in Working Capital | -$141M |
| OPERATING CASH FLOW | $865M |
| Capital Expenditure | -$322M |
| Acquisitions (Net) | -$432M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $29M |
| NET CASH FROM INVESTING | -$725M |
| Net Debt Issuance | $145M |
| Common Stock Repurchased | -$377M |
| Common Dividends Paid | -$136M |
| Other Financing Activities | -$15M |
| NET CASH FROM FINANCING | -$380M |
| FREE CASH FLOW | $543M |
| Net Change in Cash | -$240M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $132M |
| Short-Term Investments | $0 |
| Net Receivables | $455M |
| Inventory | $106M |
| Other Current Assets | $207M |
| TOTAL CURRENT ASSETS | $938M |
| PP&E (Net) | $6.0B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $212M |
| Tax Assets | $76M |
| Other Non-Current Assets | $189M |
| TOTAL NON-CURRENT ASSETS | $6.5B |
| TOTAL ASSETS | $7.4B |
| Account Payables | $452M |
| Short-Term Debt | $15M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $424M |
| TOTAL CURRENT LIABILITIES | $1.1B |
| Long-Term Debt | $1.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $154M |
| Other Non-Current Liabilities | $1.2B |
| TOTAL NON-CURRENT LIABILITIES | $2.7B |
| TOTAL LIABILITIES | $3.7B |
| Common Stock | $1M |
| Additional Paid-In Capital | $2.6B |
| Retained Earnings | $1.9B |
| Treasury Stock | -$944M |
| Accum. Other Comp. Income | $87M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.7B |
| TOTAL LIABILITIES & EQUITY | $7.4B |
| Total Debt | $1.4B |
| Net Debt | $1.2B |