| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $8.8B | — | $9.4B | — | -6.7% |
| Op. Income | $931M | — | $1.4B | — | -32.3% |
| Gross Margin | 21.1% | — | 24.4% | — | -3.3pp |
| Net Margin | 5.4% | — | 9.6% | — | -4.2pp |
| EPS (Diluted) | $4.10 | — | $7.67 | — | -46.5% |
| Free Cash Flow | $424M | — | $688M | — | -38.4% |
| Item | Amount |
|---|---|
| REVENUE | $8.8B |
| Cost of Revenue | $6.9B |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $255M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $658M |
| Other Expenses | $0 |
| Operating Expenses | $913M |
| Cost & Expenses | $7.8B |
| OPERATING INCOME | $931M |
| Interest Income | $0 |
| Interest Expense | $208M |
| Other Income/Expenses | -$363M |
| INCOME BEFORE TAX | $568M |
| Income Tax Expense | $93M |
| Net Income from Continuing Ops | $475M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $474M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $474M |
| D&A | $513M |
| EBIT | $776M |
| EBITDA | $1.3B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $8.8B |
| Cost of Revenue | $6.9B |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $255M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $658M |
| Other Expenses | $0 |
| Operating Expenses | $913M |
| Cost & Expenses | $7.8B |
| OPERATING INCOME | $931M |
| Interest Income | $0 |
| Interest Expense | $208M |
| Other Income/Expenses | -$363M |
| INCOME BEFORE TAX | $568M |
| Income Tax Expense | $93M |
| Net Income from Continuing Ops | $475M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $474M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $474M |
| D&A | $513M |
| EBIT | $776M |
| EBITDA | $1.3B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $474M |
| Depreciation & Amortization | $513M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $141M |
| Other Non-Cash Items | $28M |
| Change in Working Capital | -$186M |
| OPERATING CASH FLOW | $970M |
| Capital Expenditure | -$546M |
| Acquisitions (Net) | $38M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $46M |
| NET CASH FROM INVESTING | -$462M |
| Net Debt Issuance | -$304M |
| Common Stock Repurchased | -$100M |
| Common Dividends Paid | -$381M |
| Other Financing Activities | -$12M |
| NET CASH FROM FINANCING | -$797M |
| FREE CASH FLOW | $424M |
| Net Change in Cash | -$837M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $566M |
| Short-Term Investments | $0 |
| Net Receivables | $999M |
| Inventory | $2.0B |
| Other Current Assets | $100M |
| TOTAL CURRENT ASSETS | $3.6B |
| PP&E (Net) | $5.9B |
| Goodwill | $3.7B |
| Intangible Assets | $970M |
| Long-Term Investments | $111M |
| Tax Assets | $0 |
| Other Non-Current Assets | $546M |
| TOTAL NON-CURRENT ASSETS | $11.2B |
| TOTAL ASSETS | $14.9B |
| Account Payables | $1.2B |
| Short-Term Debt | $642M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $396M |
| TOTAL CURRENT LIABILITIES | $2.7B |
| Long-Term Debt | $4.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $669M |
| Other Non-Current Liabilities | $1.1B |
| TOTAL NON-CURRENT LIABILITIES | $6.2B |
| TOTAL LIABILITIES | $8.8B |
| Common Stock | $2M |
| Additional Paid-In Capital | $2.5B |
| Retained Earnings | $10.1B |
| Treasury Stock | -$6.5B |
| Accum. Other Comp. Income | -$160M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $6.0B |
| Minority Interest | $76M |
| TOTAL EQUITY | $6.0B |
| TOTAL LIABILITIES & EQUITY | $14.9B |
| Total Debt | $5.1B |
| Net Debt | $4.5B |
