| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.6B | — | — | — | — |
| Op. Income | $317M | — | — | — | — |
| Gross Margin | 19.2% | — | — | — | — |
| Net Margin | 27.4% | — | — | — | — |
| EPS (Diluted) | $2.11 | — | — | — | — |
| Free Cash Flow | $548M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $309M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | -$8M |
| Operating Expenses | -$8M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $317M |
| Interest Income | $41M |
| Interest Expense | $337M |
| Other Income/Expenses | $188M |
| INCOME BEFORE TAX | $506M |
| Income Tax Expense | $65M |
| Net Income from Continuing Ops | $441M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $441M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $441M |
| D&A | $251M |
| EBIT | $317M |
| EBITDA | $569M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $309M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | -$8M |
| Operating Expenses | -$8M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $317M |
| Interest Income | $41M |
| Interest Expense | $337M |
| Other Income/Expenses | $188M |
| INCOME BEFORE TAX | $506M |
| Income Tax Expense | $65M |
| Net Income from Continuing Ops | $441M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $441M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $441M |
| D&A | $251M |
| EBIT | $317M |
| EBITDA | $569M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $441M |
| Depreciation & Amortization | $251M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $81M |
| Other Non-Cash Items | -$8M |
| Change in Working Capital | -$36M |
| OPERATING CASH FLOW | $730M |
| Capital Expenditure | -$181M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $3M |
| NET CASH FROM INVESTING | -$178M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$423M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$418M |
| FREE CASH FLOW | $548M |
| Net Change in Cash | $111M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $574M |
| Short-Term Investments | $0 |
| Net Receivables | $1.2B |
| Inventory | $100M |
| Other Current Assets | $133M |
| TOTAL CURRENT ASSETS | $2.0B |
| PP&E (Net) | $8.2B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $830M |
| Tax Assets | $23M |
| Other Non-Current Assets | $74M |
| TOTAL NON-CURRENT ASSETS | $9.2B |
| TOTAL ASSETS | $11.2B |
| Account Payables | $753M |
| Short-Term Debt | $0 |
| Deferred Revenue | $16M |
| Other Current Liabilities | $409M |
| TOTAL CURRENT LIABILITIES | $1.3B |
| Long-Term Debt | $5.8B |
| Deferred Revenue NC | $24M |
| Deferred Tax Liabilities | $1.2B |
| Other Non-Current Liabilities | $132M |
| TOTAL NON-CURRENT LIABILITIES | $7.1B |
| TOTAL LIABILITIES | $8.5B |
| Common Stock | $2.2B |
| Additional Paid-In Capital | $660M |
| Retained Earnings | -$32M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$121M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.7B |
| TOTAL LIABILITIES & EQUITY | $11.2B |
| Total Debt | $5.8B |
| Net Debt | $5.2B |
