| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $80.4B | — | $79.2B | — | 1.5% |
| Op. Income | $1.5B | — | $2.1B | — | -25.3% |
| Gross Margin | 27.7% | — | 27.8% | — | -0.1pp |
| Net Margin | 1.2% | — | 1.6% | — | -0.4pp |
| EPS (Diluted) | $1.64 | — | $2.23 | — | -26.5% |
| Free Cash Flow | $749M | — | $628M | — | 19.3% |
| Item | Amount |
|---|---|
| REVENUE | $80.4B |
| Cost of Revenue | $58.1B |
| GROSS PROFIT | $22.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $20.6B |
| Other Expenses | $96M |
| Operating Expenses | $20.7B |
| Cost & Expenses | $78.8B |
| OPERATING INCOME | $1.5B |
| Interest Income | $10M |
| Interest Expense | $470M |
| Other Income/Expenses | -$416M |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $171M |
| Net Income from Continuing Ops | $959M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $959M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $959M |
| D&A | $2.5B |
| EBIT | $1.6B |
| EBITDA | $4.1B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $80.4B |
| Cost of Revenue | $58.1B |
| GROSS PROFIT | $22.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $20.6B |
| Other Expenses | $96M |
| Operating Expenses | $20.7B |
| Cost & Expenses | $78.8B |
| OPERATING INCOME | $1.5B |
| Interest Income | $10M |
| Interest Expense | $470M |
| Other Income/Expenses | -$416M |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $171M |
| Net Income from Continuing Ops | $959M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $959M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $959M |
| D&A | $2.5B |
| EBIT | $1.6B |
| EBITDA | $4.1B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $959M |
| Depreciation & Amortization | $2.5B |
| Stock-Based Compensation | $106M |
| Deferred Income Tax | -$105M |
| Other Non-Cash Items | $32M |
| Change in Working Capital | -$810M |
| OPERATING CASH FLOW | $2.7B |
| Capital Expenditure | -$1.9B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $39M |
| NET CASH FROM INVESTING | -$1.9B |
| Net Debt Issuance | -$262M |
| Common Stock Repurchased | -$83M |
| Common Dividends Paid | -$295M |
| Other Financing Activities | -$45M |
| NET CASH FROM FINANCING | -$684M |
| FREE CASH FLOW | $749M |
| Net Change in Cash | $105M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $298M |
| Short-Term Investments | $41M |
| Net Receivables | $835M |
| Inventory | $5.0B |
| Other Current Assets | $57M |
| TOTAL CURRENT ASSETS | $6.6B |
| PP&E (Net) | $16.0B |
| Goodwill | $1.2B |
| Intangible Assets | $2.3B |
| Long-Term Investments | $240M |
| Tax Assets | $2.6B |
| Other Non-Current Assets | $474M |
| TOTAL NON-CURRENT ASSETS | $22.7B |
| TOTAL ASSETS | $29.3B |
| Account Payables | $4.1B |
| Short-Term Debt | $600.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.0B |
| TOTAL CURRENT LIABILITIES | $7.3B |
| Long-Term Debt | $7.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $3.4B |
| Other Non-Current Liabilities | $1.9B |
| TOTAL NON-CURRENT LIABILITIES | $18.7B |
| TOTAL LIABILITIES | $25.9B |
| Common Stock | $6M |
| Additional Paid-In Capital | $2.2B |
| Retained Earnings | $1.5B |
| Treasury Stock | -$387M |
| Accum. Other Comp. Income | $95M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.4B |
| TOTAL LIABILITIES & EQUITY | $29.3B |
| Total Debt | $14.2B |
| Net Debt | $13.9B |