| Metric | FY 2026 | Prior Q | FY 2025 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $9.1B | — | — | — | — |
| Op. Income | $2.9B | — | — | — | — |
| Gross Margin | 51.6% | — | — | — | — |
| Net Margin | 18.5% | — | — | — | — |
| EPS (Diluted) | $9.61 | — | — | — | — |
| Free Cash Flow | $1.8B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $9.1B |
| Cost of Revenue | $4.4B |
| GROSS PROFIT | $4.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.8B |
| Other Expenses | $0 |
| Operating Expenses | $1.8B |
| Cost & Expenses | $6.3B |
| OPERATING INCOME | $2.9B |
| Interest Income | $0 |
| Interest Expense | $353M |
| Other Income/Expenses | -$485M |
| INCOME BEFORE TAX | $2.4B |
| Income Tax Expense | $621M |
| Net Income from Continuing Ops | $1.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.7B |
| D&A | $420M |
| EBIT | $2.9B |
| EBITDA | $3.3B |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| REVENUE | $9.1B |
| Cost of Revenue | $4.4B |
| GROSS PROFIT | $4.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.8B |
| Other Expenses | $0 |
| Operating Expenses | $1.8B |
| Cost & Expenses | $6.3B |
| OPERATING INCOME | $2.9B |
| Interest Income | $0 |
| Interest Expense | $353M |
| Other Income/Expenses | -$485M |
| INCOME BEFORE TAX | $2.4B |
| Income Tax Expense | $621M |
| Net Income from Continuing Ops | $1.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.7B |
| D&A | $420M |
| EBIT | $2.9B |
| EBITDA | $3.3B |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| Net Income | $1.7B |
| Depreciation & Amortization | $420M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $511M |
| Other Non-Cash Items | $410M |
| Change in Working Capital | -$358M |
| OPERATING CASH FLOW | $2.7B |
| Capital Expenditure | -$875M |
| Acquisitions (Net) | $910M |
| Purchases of Investments | -$18M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $17M |
| Net Debt Issuance | -$950M |
| Common Stock Repurchased | -$924M |
| Common Dividends Paid | -$716M |
| Other Financing Activities | -$73M |
| NET CASH FROM FINANCING | -$2.7B |
| FREE CASH FLOW | $1.8B |
| Net Change in Cash | $34M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $102M |
| Short-Term Investments | $0 |
| Net Receivables | $658M |
| Inventory | $1.4B |
| Other Current Assets | $712M |
| TOTAL CURRENT ASSETS | $2.9B |
| PP&E (Net) | $8.5B |
| Goodwill | $5.2B |
| Intangible Assets | $2.5B |
| Long-Term Investments | $0 |
| Tax Assets | $1.4B |
| Other Non-Current Assets | $1.3B |
| TOTAL NON-CURRENT ASSETS | $19.0B |
| TOTAL ASSETS | $21.9B |
| Account Payables | $960M |
| Short-Term Debt | $876M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $854M |
| TOTAL CURRENT LIABILITIES | $2.7B |
| Long-Term Debt | $9.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $1.1B |
| TOTAL NON-CURRENT LIABILITIES | $10.8B |
| TOTAL LIABILITIES | $13.5B |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $8.1B |
| TOTAL STOCKHOLDERS' EQUITY | $8.1B |
| Minority Interest | $305M |
| TOTAL EQUITY | $8.4B |
| TOTAL LIABILITIES & EQUITY | $21.9B |
| Total Debt | $10.6B |
| Net Debt | $10.5B |