Swipe horizontally to view all columns.
| Income Statement (Quarterly) |
2025-12-31 |
2025-03-31 |
2024-12-31 |
2024-09-30 |
| Revenue |
2,174,600,000 |
1,952,100,000 |
1,974,700,000 |
2,010,100,000 |
| Cost of Revenue |
1,536,100,000 |
1,406,300,000 |
1,379,400,000 |
1,434,700,000 |
| Gross Profit |
638,500,000 |
545,800,000 |
595,300,000 |
575,400,000 |
| R&D Expenses |
0 |
0 |
0 |
0 |
| SG&A Expenses |
357,300,000 |
314,800,000 |
331,600,000 |
341,700,000 |
| Operating Expenses |
357,300,000 |
363,600,000 |
381,200,000 |
384,500,000 |
| Operating Income |
238,400,000 |
182,200,000 |
214,100,000 |
190,900,000 |
| Interest Expense |
103,400,000 |
87,000,000 |
84,100,000 |
79,600,000 |
| Income Before Tax |
124,000,000 |
82,400,000 |
145,400,000 |
97,900,000 |
| Income Tax Expense |
27,300,000 |
20,000,000 |
32,100,000 |
16,300,000 |
| Net Income |
96,700,000 |
62,600,000 |
113,300,000 |
81,600,000 |
| EPS |
1.87 |
1.11 |
1.94 |
-4.85 |
| EPS Diluted |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Statement (Annual) |
2025-09-30 |
2024-09-30 |
2023-09-30 |
2022-09-30 |
2021-09-30 |
| Revenue |
8,158,100,000 |
7,922,700,000 |
6,991,000,000 |
5,851,200,000 |
6,226,700,000 |
| Cost of Revenue |
6,006,700,000 |
5,617,800,000 |
5,109,300,000 |
4,383,700,000 |
4,412,400,000 |
| Gross Profit |
2,151,400,000 |
2,304,900,000 |
1,881,700,000 |
1,467,500,000 |
1,814,300,000 |
| R&D Expenses |
0 |
0 |
0 |
0 |
0 |
| SG&A Expenses |
1,267,600,000 |
1,330,400,000 |
1,055,500,000 |
904,700,000 |
974,100,000 |
| Operating Expenses |
1,299,500,000 |
1,511,400,000 |
1,282,800,000 |
1,051,900,000 |
1,158,600,000 |
| Operating Income |
851,900,000 |
793,500,000 |
598,900,000 |
415,600,000 |
655,700,000 |
| Interest Expense |
361,400,000 |
316,500,000 |
279,100,000 |
317,800,000 |
375,800,000 |
| Income Before Tax |
444,500,000 |
472,100,000 |
412,900,000 |
895,300,000 |
337,200,000 |
| Income Tax Expense |
108,700,000 |
105,100,000 |
99,700,000 |
85,700,000 |
86,600,000 |
| Net Income |
335,700,000 |
366,700,000 |
301,300,000 |
756,600,000 |
166,700,000 |
| EPS |
5.98 |
6.12 |
5.21 |
12.42 |
2.42 |
| EPS Diluted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Balance Sheet (Quarterly) |
2025-09-30 |
2024-09-30 |
2023-09-30 |
2022-09-30 |
| Cash and Cash Equivalents |
176,700,000 |
787,400,000 |
93,300,000 |
586,500,000 |
| Short Term Investments |
0 |
0 |
10,600,000 |
94,800,000 |
| Net Receivables |
735,400,000 |
582,900,000 |
512,400,000 |
544,200,000 |
| Inventory |
875,000,000 |
754,200,000 |
789,900,000 |
549,100,000 |
| Total Current Assets |
2,024,900,000 |
2,231,600,000 |
1,478,500,000 |
2,223,400,000 |
| Property Plant Equipment |
2,698,700,000 |
2,311,700,000 |
2,021,400,000 |
1,751,900,000 |
| Goodwill and Intangibles |
7,859,300,000 |
7,846,700,000 |
7,786,800,000 |
7,061,800,000 |
| Total Assets |
13,528,400,000 |
12,854,200,000 |
11,646,700,000 |
11,308,000,000 |
| Account Payables |
624,000,000 |
458,200,000 |
368,800,000 |
452,700,000 |
| Short Term Debt |
1,200,000 |
42,200,000 |
23,900,000 |
1,100,000 |
| Total Current Liabilities |
1,213,100,000 |
944,900,000 |
805,300,000 |
823,800,000 |
| Long Term Debt |
7,421,700,000 |
7,019,000,000 |
6,208,600,000 |
5,956,600,000 |
| Total Liabilities |
9,764,600,000 |
8,752,900,000 |
7,795,400,000 |
7,735,700,000 |
| Retained Earnings |
2,118,900,000 |
1,783,200,000 |
1,416,500,000 |
1,109,000,000 |
| Total Shareholders Equity |
3,753,100,000 |
4,090,600,000 |
3,842,100,000 |
3,254,000,000 |
| Balance Sheet (Annual) |
2025-09-30 |
2024-09-30 |
2023-09-30 |
2022-09-30 |
2021-09-30 |
| Cash and Cash Equivalents |
176,700,000 |
787,400,000 |
93,300,000 |
586,500,000 |
817,100,000 |
| Short Term Investments |
0 |
0 |
10,600,000 |
94,800,000 |
0 |
| Net Receivables |
735,400,000 |
582,900,000 |
512,400,000 |
544,200,000 |
553,900,000 |
| Inventory |
875,000,000 |
754,200,000 |
789,900,000 |
549,100,000 |
594,500,000 |
| Total Current Assets |
2,024,900,000 |
2,231,600,000 |
1,478,500,000 |
2,223,400,000 |
2,086,100,000 |
| Property Plant Equipment |
2,698,700,000 |
2,311,700,000 |
2,021,400,000 |
1,751,900,000 |
1,964,600,000 |
| Goodwill and Intangibles |
7,859,300,000 |
7,846,700,000 |
7,786,800,000 |
7,061,800,000 |
7,715,000,000 |
| Total Assets |
13,528,400,000 |
12,854,200,000 |
11,646,700,000 |
11,308,000,000 |
12,414,700,000 |
| Account Payables |
624,000,000 |
458,200,000 |
368,800,000 |
452,700,000 |
458,100,000 |
| Short Term Debt |
1,200,000 |
42,200,000 |
23,900,000 |
1,100,000 |
143,200,000 |
| Total Current Liabilities |
1,213,100,000 |
944,900,000 |
805,300,000 |
823,800,000 |
1,049,200,000 |
| Long Term Debt |
7,421,700,000 |
7,019,000,000 |
6,208,600,000 |
5,956,600,000 |
7,036,600,000 |
| Total Liabilities |
9,764,600,000 |
8,752,900,000 |
7,795,400,000 |
7,735,700,000 |
9,660,500,000 |
| Retained Earnings |
2,118,900,000 |
1,783,200,000 |
1,416,500,000 |
1,109,000,000 |
347,300,000 |
| Total Shareholders Equity |
3,753,100,000 |
4,090,600,000 |
3,842,100,000 |
3,254,000,000 |
2,742,400,000 |
| Cash Flow Statement (Quarterly) |
2025-09-30 |
2024-09-30 |
2023-09-30 |
2022-09-30 |
| Net Income |
335,700,000 |
366,700,000 |
312,900,000 |
742,500,000 |
| Depreciation & Amortization |
524,299,999 |
476,900,000 |
407,100,000 |
380,200,000 |
| Stock Based Compensation |
0 |
84,400,000 |
77,200,000 |
65,800,000 |
| Change in Working Capital |
3,800,000 |
13,400,000 |
-61,800,000 |
-56,700,000 |
| Operating Cash Flow |
998,300,000 |
931,700,000 |
750,300,000 |
384,200,000 |
| Capital Expenditure |
-510,200,000 |
-429,500,000 |
-303,000,000 |
-255,300,000 |
| Investments |
-510,200,000 |
-429,500,000 |
-303,000,000 |
-255,300,000 |
| Investing Cash Flow |
-1,419,300,000 |
-677,500,000 |
-669,300,000 |
-220,200,000 |
| Debt Repayment |
564,300,000 |
803,400,000 |
-220,000,000 |
-1,563,300,000 |
| Common Stock Issued/Repurchased |
-709,000,000 |
-300,700,000 |
-699,600,000 |
-443,000,000 |
| Dividends Paid |
0 |
0 |
0 |
-547,200,000 |
| Financing Cash Flow |
-188,600,000 |
415,600,000 |
-555,700,000 |
-237,200,000 |
| Free Cash Flow |
488,100,000 |
502,200,000 |
447,300,000 |
128,900,000 |
| Net Change in Cash |
-608,100,000 |
673,700,000 |
-1,063,000,000 |
-81,500,000 |
| Cash Flow Statement (Annual) |
2025-09-30 |
2024-09-30 |
2023-09-30 |
2022-09-30 |
2021-09-30 |
| Net Income |
335,700,000 |
366,700,000 |
312,900,000 |
742,500,000 |
166,700,000 |
| Depreciation & Amortization |
524,299,999 |
476,900,000 |
407,100,000 |
380,200,000 |
420,200,000 |
| Stock Based Compensation |
0 |
84,400,000 |
77,200,000 |
65,800,000 |
55,800,000 |
| Change in Working Capital |
3,800,000 |
13,400,000 |
-61,800,000 |
-56,700,000 |
-116,100,000 |
| Operating Cash Flow |
998,300,000 |
931,700,000 |
750,300,000 |
384,200,000 |
588,200,000 |
| Capital Expenditure |
-510,200,000 |
-429,500,000 |
-303,000,000 |
-255,300,000 |
-192,500,000 |
| Investments |
-510,200,000 |
-429,500,000 |
-303,000,000 |
-255,300,000 |
-192,500,000 |
| Investing Cash Flow |
-1,419,300,000 |
-677,500,000 |
-669,300,000 |
-220,200,000 |
-793,600,000 |
| Debt Repayment |
564,300,000 |
803,400,000 |
-220,000,000 |
-1,563,300,000 |
-1,812,100,000 |
| Common Stock Issued/Repurchased |
-709,000,000 |
-300,700,000 |
-699,600,000 |
-443,000,000 |
-92,100,000 |
| Dividends Paid |
0 |
0 |
0 |
-547,200,000 |
0 |
| Financing Cash Flow |
-188,600,000 |
415,600,000 |
-555,700,000 |
-237,200,000 |
-167,500,000 |
| Free Cash Flow |
488,100,000 |
502,200,000 |
447,300,000 |
128,900,000 |
395,700,000 |
| Net Change in Cash |
-608,100,000 |
673,700,000 |
-1,063,000,000 |
-81,500,000 |
-369,200,000 |