| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.5B | — | $3.4B | — | 0.4% |
| Op. Income | $578M | — | $512M | — | 12.9% |
| Gross Margin | 41.7% | — | 46.1% | — | -4.4pp |
| Net Margin | 8.9% | — | 9.1% | — | -0.2pp |
| EPS (Diluted) | $2.77 | — | $3.01 | — | -8.0% |
| Free Cash Flow | -$71M | — | -$490M | — | 85.5% |
| Item | Amount |
|---|---|
| REVENUE | $3.5B |
| Cost of Revenue | $2.0B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $390M |
| Other Expenses | $471M |
| Operating Expenses | $861M |
| Cost & Expenses | $2.9B |
| OPERATING INCOME | $578M |
| Interest Income | $0 |
| Interest Expense | $232M |
| Other Income/Expenses | -$219M |
| INCOME BEFORE TAX | $359M |
| Income Tax Expense | $53M |
| Net Income from Continuing Ops | $306M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $306M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $306M |
| D&A | $578M |
| EBIT | $602M |
| EBITDA | $1.2B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $3.5B |
| Cost of Revenue | $2.0B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $390M |
| Other Expenses | $471M |
| Operating Expenses | $861M |
| Cost & Expenses | $2.9B |
| OPERATING INCOME | $578M |
| Interest Income | $0 |
| Interest Expense | $232M |
| Other Income/Expenses | -$219M |
| INCOME BEFORE TAX | $359M |
| Income Tax Expense | $53M |
| Net Income from Continuing Ops | $306M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $306M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $306M |
| D&A | $578M |
| EBIT | $602M |
| EBITDA | $1.2B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $306M |
| Depreciation & Amortization | $578M |
| Stock-Based Compensation | $16M |
| Deferred Income Tax | $37M |
| Other Non-Cash Items | $219M |
| Change in Working Capital | -$38M |
| OPERATING CASH FLOW | $1.1B |
| Capital Expenditure | -$1.2B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$9M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $2M |
| NET CASH FROM INVESTING | -$1.2B |
| Net Debt Issuance | $140M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$225M |
| Other Financing Activities | -$23M |
| NET CASH FROM FINANCING | $142M |
| FREE CASH FLOW | -$71M |
| Net Change in Cash | $64M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $76M |
| Short-Term Investments | $0 |
| Net Receivables | $460M |
| Inventory | $124M |
| Other Current Assets | $316M |
| TOTAL CURRENT ASSETS | $1.1B |
| PP&E (Net) | $10.9B |
| Goodwill | $0 |
| Intangible Assets | $366M |
| Long-Term Investments | $43M |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.1B |
| TOTAL NON-CURRENT ASSETS | $12.4B |
| TOTAL ASSETS | $13.5B |
| Account Payables | $330M |
| Short-Term Debt | $53M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $460M |
| TOTAL CURRENT LIABILITIES | $993M |
| Long-Term Debt | $4.9B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.1B |
| Other Non-Current Liabilities | $1.8B |
| TOTAL NON-CURRENT LIABILITIES | $8.4B |
| TOTAL LIABILITIES | $9.4B |
| Common Stock | $2.4B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $1.8B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$4M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.1B |
| TOTAL LIABILITIES & EQUITY | $13.5B |
| Total Debt | $5.5B |
| Net Debt | $5.5B |