| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.8B | — | $1.5B | — | 21.3% |
| Op. Income | $1.0B | — | $877M | — | 14.9% |
| Gross Margin | 64.3% | — | 60.3% | — | 4.1pp |
| Net Margin | 43.2% | — | 39.5% | — | 3.7pp |
| EPS (Diluted) | $25.97 | — | $19.56 | — | 32.8% |
| Free Cash Flow | $642M | — | $694M | — | -7.5% |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $642M |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $18M |
| SG&A Expenses | $18M |
| Other Expenses | $134M |
| Operating Expenses | $152M |
| Cost & Expenses | $794M |
| OPERATING INCOME | $1.0B |
| Interest Income | $93M |
| Interest Expense | $48M |
| Other Income/Expenses | $164M |
| INCOME BEFORE TAX | $1.2B |
| Income Tax Expense | $365M |
| Net Income from Continuing Ops | $807M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $779M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $779M |
| D&A | $134M |
| EBIT | $1.2B |
| EBITDA | $1.4B |
| EPS | $26 |
| EPS Diluted | $26 |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $642M |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $18M |
| SG&A Expenses | $18M |
| Other Expenses | $134M |
| Operating Expenses | $152M |
| Cost & Expenses | $794M |
| OPERATING INCOME | $1.0B |
| Interest Income | $93M |
| Interest Expense | $48M |
| Other Income/Expenses | $164M |
| INCOME BEFORE TAX | $1.2B |
| Income Tax Expense | $365M |
| Net Income from Continuing Ops | $807M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $779M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $779M |
| D&A | $134M |
| EBIT | $1.2B |
| EBITDA | $1.4B |
| EPS | $26 |
| EPS Diluted | $26 |
| Item | Amount |
|---|---|
| Net Income | $779M |
| Depreciation & Amortization | $134M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $7M |
| Change in Working Capital | -$25M |
| OPERATING CASH FLOW | $895M |
| Capital Expenditure | -$253M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $16M |
| Other Investing Activities | $78M |
| NET CASH FROM INVESTING | -$158M |
| Net Debt Issuance | -$44M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$361M |
| Other Financing Activities | -$108M |
| NET CASH FROM FINANCING | -$513M |
| FREE CASH FLOW | $642M |
| Net Change in Cash | $357M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.2B |
| Short-Term Investments | $0 |
| Net Receivables | $180M |
| Inventory | $3M |
| Other Current Assets | $138M |
| TOTAL CURRENT ASSETS | $1.5B |
| PP&E (Net) | $15M |
| Goodwill | $151M |
| Intangible Assets | $3.0B |
| Long-Term Investments | $105M |
| Tax Assets | $0 |
| Other Non-Current Assets | $81M |
| TOTAL NON-CURRENT ASSETS | $3.3B |
| TOTAL ASSETS | $4.8B |
| Account Payables | $19M |
| Short-Term Debt | $65M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $107M |
| TOTAL CURRENT LIABILITIES | $339M |
| Long-Term Debt | $703M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $222M |
| Other Non-Current Liabilities | $3M |
| TOTAL NON-CURRENT LIABILITIES | $928M |
| TOTAL LIABILITIES | $1.3B |
| Common Stock | $447M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $2.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $23M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.1B |
| Minority Interest | $425M |
| TOTAL EQUITY | $3.5B |
| TOTAL LIABILITIES & EQUITY | $4.8B |
| Total Debt | $769M |
| Net Debt | -$385M |