| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $17.9B | — | $17.4B | — | 3.0% |
| Op. Income | $1.5B | — | $522M | — | 188.4% |
| Gross Margin | 12.9% | — | 6.4% | — | 6.5pp |
| Net Margin | 6.1% | — | 1.9% | — | 4.2pp |
| EPS (Diluted) | $4.57 | — | $1.36 | — | 236.0% |
| Free Cash Flow | $1.5B | — | $134M | — | 1029.3% |
| Item | Amount |
|---|---|
| REVENUE | $17.9B |
| Cost of Revenue | $15.6B |
| GROSS PROFIT | $2.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $713M |
| Other Expenses | $93M |
| Operating Expenses | $807M |
| Cost & Expenses | $16.4B |
| OPERATING INCOME | $1.5B |
| Interest Income | $73M |
| Interest Expense | $161M |
| Other Income/Expenses | -$94M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $325M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $434M |
| EBIT | $1.6B |
| EBITDA | $2.0B |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $17.9B |
| Cost of Revenue | $15.6B |
| GROSS PROFIT | $2.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $713M |
| Other Expenses | $93M |
| Operating Expenses | $807M |
| Cost & Expenses | $16.4B |
| OPERATING INCOME | $1.5B |
| Interest Income | $73M |
| Interest Expense | $161M |
| Other Income/Expenses | -$94M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $325M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $434M |
| EBIT | $1.6B |
| EBITDA | $2.0B |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $1.1B |
| Depreciation & Amortization | $434M |
| Stock-Based Compensation | $15M |
| Deferred Income Tax | $5M |
| Other Non-Cash Items | $27M |
| Change in Working Capital | $423M |
| OPERATING CASH FLOW | $2.0B |
| Capital Expenditure | -$476M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $15M |
| NET CASH FROM INVESTING | -$461M |
| Net Debt Issuance | -$152M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $1M |
| NET CASH FROM FINANCING | -$151M |
| FREE CASH FLOW | $1.5B |
| Net Change in Cash | $1.3B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.0B |
| Short-Term Investments | $10M |
| Net Receivables | $1.1B |
| Inventory | $1.8B |
| Other Current Assets | $206M |
| TOTAL CURRENT ASSETS | $5.1B |
| PP&E (Net) | $3.4B |
| Goodwill | $1.2B |
| Intangible Assets | $806M |
| Long-Term Investments | $0 |
| Tax Assets | $29M |
| Other Non-Current Assets | $62M |
| TOTAL NON-CURRENT ASSETS | $5.5B |
| TOTAL ASSETS | $10.7B |
| Account Payables | $1.3B |
| Short-Term Debt | $858.0K |
| Deferred Revenue | $49M |
| Other Current Liabilities | $539M |
| TOTAL CURRENT LIABILITIES | $2.6B |
| Long-Term Debt | $3.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $423M |
| Other Non-Current Liabilities | $20M |
| TOTAL NON-CURRENT LIABILITIES | $3.8B |
| TOTAL LIABILITIES | $6.4B |
| Common Stock | $3M |
| Additional Paid-In Capital | $2.0B |
| Retained Earnings | $3.2B |
| Treasury Stock | -$545M |
| Accum. Other Comp. Income | -$370M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.2B |
| Minority Interest | $14M |
| TOTAL EQUITY | $4.3B |
| TOTAL LIABILITIES & EQUITY | $10.7B |
| Total Debt | $3.5B |
| Net Debt | $1.4B |