| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.4B | — | $10.7B | — | -2.9% |
| Op. Income | $945M | — | $1.0B | — | -6.5% |
| Gross Margin | 16.9% | — | 18.4% | — | -1.4pp |
| Net Margin | 6.2% | — | 6.4% | — | -0.1pp |
| EPS (Diluted) | $10.02 | — | $10.38 | — | -3.5% |
| Free Cash Flow | $618M | — | $269M | — | 129.7% |
| Item | Amount |
|---|---|
| REVENUE | $10.4B |
| Cost of Revenue | $8.7B |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $819M |
| Other Expenses | $0 |
| Operating Expenses | $819M |
| Cost & Expenses | $9.5B |
| OPERATING INCOME | $945M |
| Interest Income | $9M |
| Interest Expense | $118M |
| Other Income/Expenses | -$107M |
| INCOME BEFORE TAX | $839M |
| Income Tax Expense | $192M |
| Net Income from Continuing Ops | $647M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $647M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $647M |
| D&A | $224M |
| EBIT | $960M |
| EBITDA | $1.2B |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| REVENUE | $10.4B |
| Cost of Revenue | $8.7B |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $819M |
| Other Expenses | $0 |
| Operating Expenses | $819M |
| Cost & Expenses | $9.5B |
| OPERATING INCOME | $945M |
| Interest Income | $9M |
| Interest Expense | $118M |
| Other Income/Expenses | -$107M |
| INCOME BEFORE TAX | $839M |
| Income Tax Expense | $192M |
| Net Income from Continuing Ops | $647M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $647M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $647M |
| D&A | $224M |
| EBIT | $960M |
| EBITDA | $1.2B |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| Net Income | $647M |
| Depreciation & Amortization | $256M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $53M |
| Other Non-Cash Items | -$3M |
| Change in Working Capital | -$170M |
| OPERATING CASH FLOW | $783M |
| Capital Expenditure | -$165M |
| Acquisitions (Net) | -$900.0K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$39M |
| NET CASH FROM INVESTING | -$205M |
| Net Debt Issuance | $138M |
| Common Stock Repurchased | -$278M |
| Common Dividends Paid | -$130M |
| Other Financing Activities | -$45M |
| NET CASH FROM FINANCING | -$316M |
| FREE CASH FLOW | $618M |
| Net Change in Cash | $275M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $480M |
| Short-Term Investments | $0 |
| Net Receivables | $2.2B |
| Inventory | $2.4B |
| Other Current Assets | $103M |
| TOTAL CURRENT ASSETS | $5.2B |
| PP&E (Net) | $1.5B |
| Goodwill | $1.4B |
| Intangible Assets | $735M |
| Long-Term Investments | $62M |
| Tax Assets | $201M |
| Other Non-Current Assets | $920M |
| TOTAL NON-CURRENT ASSETS | $4.9B |
| TOTAL ASSETS | $10.1B |
| Account Payables | $1.1B |
| Short-Term Debt | $60M |
| Deferred Revenue | $872M |
| Other Current Liabilities | $299M |
| TOTAL CURRENT LIABILITIES | $2.7B |
| Long-Term Debt | $1.3B |
| Deferred Revenue NC | $1.3B |
| Deferred Tax Liabilities | $26M |
| Other Non-Current Liabilities | $59M |
| TOTAL NON-CURRENT LIABILITIES | $2.9B |
| TOTAL LIABILITIES | $5.5B |
| Common Stock | $700.0K |
| Additional Paid-In Capital | $866M |
| Retained Earnings | $4.9B |
| Treasury Stock | -$1.2B |
| Accum. Other Comp. Income | $6M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.5B |
| TOTAL LIABILITIES & EQUITY | $10.1B |
| Total Debt | $1.5B |
| Net Debt | $1.1B |