| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.4B | — | $10.8B | — | -3.8% |
| Op. Income | $880M | — | $978M | — | -10.0% |
| Gross Margin | 30.6% | — | 28.8% | — | 1.8pp |
| Net Margin | 2.7% | — | 1.9% | — | 0.8pp |
| EPS (Diluted) | $0.24 | — | $0.17 | — | 37.5% |
| Free Cash Flow | -$4.1B | — | -$2.8B | — | -47.6% |
| Item | Amount |
|---|---|
| REVENUE | $10.4B |
| Cost of Revenue | $7.2B |
| GROSS PROFIT | $3.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $76M |
| General & Administrative | $1.1B |
| SG&A Expenses | $1.2B |
| Other Expenses | $1.1B |
| Operating Expenses | $2.3B |
| Cost & Expenses | $9.5B |
| OPERATING INCOME | $880M |
| Interest Income | $7.9B |
| Interest Expense | $5.9B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $880M |
| Income Tax Expense | $265M |
| Net Income from Continuing Ops | $614M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $285M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $285M |
| D&A | $357M |
| EBIT | $880M |
| EBITDA | $1.2B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $10.4B |
| Cost of Revenue | $7.2B |
| GROSS PROFIT | $3.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $76M |
| General & Administrative | $1.1B |
| SG&A Expenses | $1.2B |
| Other Expenses | $1.1B |
| Operating Expenses | $2.3B |
| Cost & Expenses | $9.5B |
| OPERATING INCOME | $880M |
| Interest Income | $7.9B |
| Interest Expense | $5.9B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $880M |
| Income Tax Expense | $265M |
| Net Income from Continuing Ops | $614M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $285M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $285M |
| D&A | $357M |
| EBIT | $880M |
| EBITDA | $1.2B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $285M |
| Depreciation & Amortization | $357M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$1.4B |
| Change in Working Capital | -$3.2B |
| OPERATING CASH FLOW | -$3.9B |
| Capital Expenditure | -$186M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$695M |
| NET CASH FROM INVESTING | -$881M |
| Net Debt Issuance | $25M |
| Common Stock Repurchased | -$15M |
| Common Dividends Paid | -$204M |
| Other Financing Activities | $4.0B |
| NET CASH FROM FINANCING | $3.8B |
| FREE CASH FLOW | -$4.1B |
| Net Change in Cash | -$448M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $4.4B |
| Short-Term Investments | $8.0B |
| Net Receivables | $8.7B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $21.1B |
| PP&E (Net) | $1.8B |
| Goodwill | $623M |
| Intangible Assets | $4.8B |
| Long-Term Investments | $55.9B |
| Tax Assets | $456M |
| Other Non-Current Assets | $7.4B |
| TOTAL NON-CURRENT ASSETS | $70.8B |
| TOTAL ASSETS | $91.9B |
| Account Payables | $912M |
| Short-Term Debt | $439M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $56.3B |
| TOTAL CURRENT LIABILITIES | $57.7B |
| Long-Term Debt | $18.8B |
| Deferred Revenue NC | $146M |
| Deferred Tax Liabilities | $1.6B |
| Other Non-Current Liabilities | $3.7B |
| TOTAL NON-CURRENT LIABILITIES | $24.9B |
| TOTAL LIABILITIES | $82.6B |
| Common Stock | $7M |
| Additional Paid-In Capital | $2.7B |
| Retained Earnings | $2.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$68M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.9B |
| Minority Interest | $4.4B |
| TOTAL EQUITY | $9.3B |
| TOTAL LIABILITIES & EQUITY | $91.9B |
| Total Debt | $20.0B |
| Net Debt | $15.6B |