| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.7B | — | — | — | — |
| Op. Income | $469M | — | — | — | — |
| Gross Margin | 35.6% | — | — | — | — |
| Net Margin | 2.2% | — | — | — | — |
| EPS (Diluted) | $0.94 | — | — | — | — |
| Free Cash Flow | $732M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $3.7B |
| Cost of Revenue | $2.4B |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $832M |
| Other Expenses | $0 |
| Operating Expenses | $832M |
| Cost & Expenses | $3.2B |
| OPERATING INCOME | $469M |
| Interest Income | $0 |
| Interest Expense | $222M |
| Other Income/Expenses | -$263M |
| INCOME BEFORE TAX | $207M |
| Income Tax Expense | $59M |
| Net Income from Continuing Ops | $147M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $81M |
| Net Income Deductions | $13M |
| BOTTOM LINE NET INCOME | $69M |
| D&A | $456M |
| EBIT | $469M |
| EBITDA | $925M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.7B |
| Cost of Revenue | $2.4B |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $832M |
| Other Expenses | $0 |
| Operating Expenses | $832M |
| Cost & Expenses | $3.2B |
| OPERATING INCOME | $469M |
| Interest Income | $0 |
| Interest Expense | $222M |
| Other Income/Expenses | -$263M |
| INCOME BEFORE TAX | $207M |
| Income Tax Expense | $59M |
| Net Income from Continuing Ops | $147M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $81M |
| Net Income Deductions | $13M |
| BOTTOM LINE NET INCOME | $69M |
| D&A | $456M |
| EBIT | $469M |
| EBITDA | $925M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $81M |
| Depreciation & Amortization | $456M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $42M |
| Other Non-Cash Items | $104M |
| Change in Working Capital | $150M |
| OPERATING CASH FLOW | $832M |
| Capital Expenditure | -$101M |
| Acquisitions (Net) | -$1.3B |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $10M |
| Other Investing Activities | -$7M |
| NET CASH FROM INVESTING | -$1.4B |
| Net Debt Issuance | $336M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$54M |
| Other Financing Activities | -$208M |
| NET CASH FROM FINANCING | $73M |
| FREE CASH FLOW | $732M |
| Net Change in Cash | -$463M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $428M |
| Short-Term Investments | $0 |
| Net Receivables | $462M |
| Inventory | $494M |
| Other Current Assets | $37M |
| TOTAL CURRENT ASSETS | $1.5B |
| PP&E (Net) | $5.2B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $545M |
| Tax Assets | $15M |
| Other Non-Current Assets | $36M |
| TOTAL NON-CURRENT ASSETS | $5.8B |
| TOTAL ASSETS | $7.3B |
| Account Payables | $541M |
| Short-Term Debt | $154M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $26M |
| TOTAL CURRENT LIABILITIES | $720M |
| Long-Term Debt | $2.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $323M |
| Other Non-Current Liabilities | $157M |
| TOTAL NON-CURRENT LIABILITIES | $3.8B |
| TOTAL LIABILITIES | $4.5B |
| Common Stock | $730M |
| Additional Paid-In Capital | $2M |
| Retained Earnings | $1.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $56M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.4B |
| Minority Interest | $283M |
| TOTAL EQUITY | $2.7B |
| TOTAL LIABILITIES & EQUITY | $7.3B |
| Total Debt | $3.5B |
| Net Debt | $3.1B |