| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.3B | — | $3.0B | — | 9.2% |
| Op. Income | $799M | — | $745M | — | 7.3% |
| Gross Margin | 44.2% | — | 46.7% | — | -2.5pp |
| Net Margin | 14.4% | — | 14.8% | — | -0.4pp |
| EPS (Diluted) | $2.32 | — | $2.19 | — | 5.9% |
| Free Cash Flow | $83M | — | -$278M | — | 129.7% |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $641M |
| Operating Expenses | $641M |
| Cost & Expenses | $2.5B |
| OPERATING INCOME | $799M |
| Interest Income | $0 |
| Interest Expense | $270M |
| Other Income/Expenses | -$239M |
| INCOME BEFORE TAX | $561M |
| Income Tax Expense | $90M |
| Net Income from Continuing Ops | $471M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $471M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $471M |
| D&A | $560M |
| EBIT | $799M |
| EBITDA | $1.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $641M |
| Operating Expenses | $641M |
| Cost & Expenses | $2.5B |
| OPERATING INCOME | $799M |
| Interest Income | $0 |
| Interest Expense | $270M |
| Other Income/Expenses | -$239M |
| INCOME BEFORE TAX | $561M |
| Income Tax Expense | $90M |
| Net Income from Continuing Ops | $471M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $471M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $471M |
| D&A | $560M |
| EBIT | $799M |
| EBITDA | $1.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $471M |
| Depreciation & Amortization | $560M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $60M |
| Other Non-Cash Items | -$80M |
| Change in Working Capital | $127M |
| OPERATING CASH FLOW | $1.1B |
| Capital Expenditure | -$1.1B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$72M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$1.1B |
| Net Debt Issuance | $135M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$342M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$11M |
| FREE CASH FLOW | $83M |
| Net Change in Cash | -$400.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $200.0K |
| Short-Term Investments | $0 |
| Net Receivables | $461M |
| Inventory | $325M |
| Other Current Assets | $72M |
| TOTAL CURRENT ASSETS | $858M |
| PP&E (Net) | $12.7B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $782M |
| TOTAL NON-CURRENT ASSETS | $13.5B |
| TOTAL ASSETS | $14.4B |
| Account Payables | $351M |
| Short-Term Debt | $292M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $257M |
| TOTAL CURRENT LIABILITIES | $1.1B |
| Long-Term Debt | $5.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.5B |
| Other Non-Current Liabilities | $1.4B |
| TOTAL NON-CURRENT LIABILITIES | $8.3B |
| TOTAL LIABILITIES | $9.4B |
| Common Stock | $1.4B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $3.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $5.0B |
| TOTAL LIABILITIES & EQUITY | $14.4B |
| Total Debt | $5.7B |
| Net Debt | $5.7B |