Financial Highlights
Revenue: $4,984,971,000; YoY change: -5.72%; QoQ change: -15.68%
Gross Profit: $1,403,605,000; YoY change: -6.15%; QoQ change: -10.52%
EBITDA: $769,276,000; EBITDA Margin: 15.43%
Operating Income: $606,470,000; Operating Margin: 12.16%
Net Income: $479,249,000; Net Margin: 9.61%
EPS (GAAP): $1.48; Diluted EPS: $1.47; Weighted Avg Shares: 324.877M
Cash Flow: Net cash provided by operating activities $409,715,000; Capex $207,378,000; Free cash flow $202,337,000
Balance Sheet: Cash & equivalents $3,783,413,000; Total Assets $14,304,616,000; Total Liabilities $8,728,538,000; Total Equity $5,576,078,000
Debt Metrics: Total debt $5,015,669,000; Net debt $1,232,256,000; Interest Coverage (Operating Income / Interest Expense) ~ 48.7x
Liquidity: Cash position provides cushion for debt service and buybacks; current ratio approximately 1.55x (Current Assets $6.875B / Current Liabilities $4.436B)
Notes: YoY and QoQ figures reflect the QQ1 2025 quarter versus QQ1 2024 and QQ4 2024 respectively; margins are net of related costs and reflect ongoing promotional activity in the quarter
Income Statement
| Metric |
Value |
YoY Change |
QoQ Change |
| Revenue |
4.98B |
-5.72% |
-15.68% |
| Gross Profit |
1.40B |
-6.15% |
-10.52% |
| Operating Income |
606.47M |
-8.00% |
-17.04% |
| Net Income |
479.25M |
-9.09% |
-18.33% |
| EPS |
1.48 |
-7.50% |
-17.78% |