| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12.1B | — | $12.8B | — | -5.8% |
| Op. Income | $831M | — | $993M | — | -16.3% |
| Gross Margin | 17.1% | — | 17.2% | — | -0.2pp |
| Net Margin | 4.7% | — | 5.7% | — | -1.0pp |
| EPS (Diluted) | $5.56 | — | $6.97 | — | -20.2% |
| Free Cash Flow | $618M | — | -$118M | — | 624.4% |
| Item | Amount |
|---|---|
| REVENUE | $12.1B |
| Cost of Revenue | $10.0B |
| GROSS PROFIT | $2.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $664M |
| SG&A Expenses | $664M |
| Other Expenses | $568M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $11.3B |
| OPERATING INCOME | $831M |
| Interest Income | $7M |
| Interest Expense | $79M |
| Other Income/Expenses | -$72M |
| INCOME BEFORE TAX | $760M |
| Income Tax Expense | $189M |
| Net Income from Continuing Ops | $571M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $571M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $571M |
| D&A | $761M |
| EBIT | $839M |
| EBITDA | $1.6B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $12.1B |
| Cost of Revenue | $10.0B |
| GROSS PROFIT | $2.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $664M |
| SG&A Expenses | $664M |
| Other Expenses | $568M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $11.3B |
| OPERATING INCOME | $831M |
| Interest Income | $7M |
| Interest Expense | $79M |
| Other Income/Expenses | -$72M |
| INCOME BEFORE TAX | $760M |
| Income Tax Expense | $189M |
| Net Income from Continuing Ops | $571M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $571M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $571M |
| D&A | $761M |
| EBIT | $839M |
| EBITDA | $1.6B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $571M |
| Depreciation & Amortization | $761M |
| Stock-Based Compensation | $66M |
| Deferred Income Tax | -$90M |
| Other Non-Cash Items | $115M |
| Change in Working Capital | $61M |
| OPERATING CASH FLOW | $1.5B |
| Capital Expenditure | -$865M |
| Acquisitions (Net) | $4M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $7M |
| Other Investing Activities | $191M |
| NET CASH FROM INVESTING | -$664M |
| Net Debt Issuance | -$100M |
| Common Stock Repurchased | -$550M |
| Common Dividends Paid | -$176M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$826M |
| FREE CASH FLOW | $618M |
| Net Change in Cash | -$6M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $47M |
| Short-Term Investments | $0 |
| Net Receivables | $1.5B |
| Inventory | $42M |
| Other Current Assets | $200M |
| TOTAL CURRENT ASSETS | $1.8B |
| PP&E (Net) | $6.0B |
| Goodwill | $134M |
| Intangible Assets | $97M |
| Long-Term Investments | $34M |
| Tax Assets | $215M |
| Other Non-Current Assets | $238M |
| TOTAL NON-CURRENT ASSETS | $6.8B |
| TOTAL ASSETS | $8.5B |
| Account Payables | $646M |
| Short-Term Debt | $598M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $312M |
| TOTAL CURRENT LIABILITIES | $1.7B |
| Long-Term Debt | $978M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.2B |
| Other Non-Current Liabilities | $454M |
| TOTAL NON-CURRENT LIABILITIES | $2.8B |
| TOTAL LIABILITIES | $4.5B |
| Common Stock | $2M |
| Additional Paid-In Capital | $584M |
| Retained Earnings | $7.4B |
| Treasury Stock | -$3.9B |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.0B |
| TOTAL LIABILITIES & EQUITY | $8.5B |
| Total Debt | $1.8B |
| Net Debt | $1.7B |