| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $14.1B | — | $14.5B | — | -3.1% |
| Op. Income | $4.5B | — | $5.4B | — | -15.7% |
| Gross Margin | 33.2% | — | 37.9% | — | -4.6pp |
| Net Margin | 20.5% | — | 23.9% | — | -3.4pp |
| EPS (Diluted) | $1.54 | — | $1.79 | — | -14.0% |
| Free Cash Flow | $1.7B | — | $2.7B | — | -37.0% |
| Item | Amount |
|---|---|
| REVENUE | $14.1B |
| Cost of Revenue | $9.4B |
| GROSS PROFIT | $4.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $164M |
| Operating Expenses | $164M |
| Cost & Expenses | $9.6B |
| OPERATING INCOME | $4.5B |
| Interest Income | $0 |
| Interest Expense | $844M |
| Other Income/Expenses | -$752M |
| INCOME BEFORE TAX | $3.8B |
| Income Tax Expense | $880M |
| Net Income from Continuing Ops | $2.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.9B |
| D&A | $1.3B |
| EBIT | $4.6B |
| EBITDA | $5.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $14.1B |
| Cost of Revenue | $9.4B |
| GROSS PROFIT | $4.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $164M |
| Operating Expenses | $164M |
| Cost & Expenses | $9.6B |
| OPERATING INCOME | $4.5B |
| Interest Income | $0 |
| Interest Expense | $844M |
| Other Income/Expenses | -$752M |
| INCOME BEFORE TAX | $3.8B |
| Income Tax Expense | $880M |
| Net Income from Continuing Ops | $2.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.9B |
| D&A | $1.3B |
| EBIT | $4.6B |
| EBITDA | $5.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $2.9B |
| Depreciation & Amortization | $1.7B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $194M |
| Other Non-Cash Items | $94M |
| Change in Working Capital | -$244M |
| OPERATING CASH FLOW | $4.6B |
| Capital Expenditure | -$2.9B |
| Acquisitions (Net) | -$16M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $80M |
| Other Investing Activities | -$2.9B |
| NET CASH FROM INVESTING | -$2.9B |
| Net Debt Issuance | $287M |
| Common Stock Repurchased | -$1.4B |
| Common Dividends Paid | -$972M |
| Other Financing Activities | $56M |
| NET CASH FROM FINANCING | -$2.0B |
| FREE CASH FLOW | $1.7B |
| Net Change in Cash | -$263M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $670M |
| Short-Term Investments | $5M |
| Net Receivables | $1.3B |
| Inventory | $390M |
| Other Current Assets | $187M |
| TOTAL CURRENT ASSETS | $2.5B |
| PP&E (Net) | $37.3B |
| Goodwill | $80M |
| Intangible Assets | $187M |
| Long-Term Investments | $2.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $956M |
| TOTAL NON-CURRENT ASSETS | $41.1B |
| TOTAL ASSETS | $43.7B |
| Account Payables | $1.1B |
| Short-Term Debt | $708M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.2B |
| TOTAL CURRENT LIABILITIES | $3.1B |
| Long-Term Debt | $18.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $7.9B |
| Other Non-Current Liabilities | $831M |
| TOTAL NON-CURRENT LIABILITIES | $27.4B |
| TOTAL LIABILITIES | $30.5B |
| Common Stock | $1.9B |
| Additional Paid-In Capital | $948M |
| Retained Earnings | $10.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$213M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $13.2B |
| Minority Interest | $5M |
| TOTAL EQUITY | $13.2B |
| TOTAL LIABILITIES & EQUITY | $43.7B |
| Total Debt | $19.4B |
| Net Debt | $18.7B |