| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.8B | — | $4.0B | — | -2.8% |
| Op. Income | $553M | — | $473M | — | 16.9% |
| Gross Margin | 46.4% | — | 43.3% | — | 3.0pp |
| Net Margin | 11.0% | — | 8.8% | — | 2.2pp |
| EPS (Diluted) | $13.44 | — | $10.76 | — | 24.9% |
| Free Cash Flow | $555M | — | $511M | — | 8.6% |
| Item | Amount |
|---|---|
| REVENUE | $3.8B |
| Cost of Revenue | $2.1B |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $102M |
| Selling & Marketing | $20M |
| General & Administrative | $1.1B |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.3B |
| OPERATING INCOME | $553M |
| Interest Income | $30M |
| Interest Expense | $25M |
| Other Income/Expenses | -$5M |
| INCOME BEFORE TAX | $549M |
| Income Tax Expense | $126M |
| Net Income from Continuing Ops | $423M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $423M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $423M |
| D&A | $91M |
| EBIT | $574M |
| EBITDA | $665M |
| EPS | $14 |
| EPS Diluted | $13 |
| Item | Amount |
|---|---|
| REVENUE | $3.8B |
| Cost of Revenue | $2.1B |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $102M |
| Selling & Marketing | $20M |
| General & Administrative | $1.1B |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.3B |
| OPERATING INCOME | $553M |
| Interest Income | $30M |
| Interest Expense | $25M |
| Other Income/Expenses | -$5M |
| INCOME BEFORE TAX | $549M |
| Income Tax Expense | $126M |
| Net Income from Continuing Ops | $423M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $423M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $423M |
| D&A | $91M |
| EBIT | $574M |
| EBITDA | $665M |
| EPS | $14 |
| EPS Diluted | $13 |
| Item | Amount |
|---|---|
| Net Income | $423M |
| Depreciation & Amortization | $91M |
| Stock-Based Compensation | $47M |
| Deferred Income Tax | -$34M |
| Other Non-Cash Items | $3M |
| Change in Working Capital | $90M |
| OPERATING CASH FLOW | $619M |
| Capital Expenditure | -$64M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1M |
| NET CASH FROM INVESTING | -$65M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$89M |
| Common Dividends Paid | -$18M |
| Other Financing Activities | $2M |
| NET CASH FROM FINANCING | -$105M |
| FREE CASH FLOW | $555M |
| Net Change in Cash | $448M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $846M |
| Short-Term Investments | $0 |
| Net Receivables | $563M |
| Inventory | $388M |
| Other Current Assets | $75M |
| TOTAL CURRENT ASSETS | $1.9B |
| PP&E (Net) | $370M |
| Goodwill | $1.1B |
| Intangible Assets | $441M |
| Long-Term Investments | $7M |
| Tax Assets | $2M |
| Other Non-Current Assets | $25M |
| TOTAL NON-CURRENT ASSETS | $1.9B |
| TOTAL ASSETS | $3.8B |
| Account Payables | $352M |
| Short-Term Debt | $0 |
| Deferred Revenue | $17M |
| Other Current Liabilities | $290M |
| TOTAL CURRENT LIABILITIES | $688M |
| Long-Term Debt | $496M |
| Deferred Revenue NC | $42M |
| Deferred Tax Liabilities | $26M |
| Other Non-Current Liabilities | $126M |
| TOTAL NON-CURRENT LIABILITIES | $748M |
| TOTAL LIABILITIES | $1.4B |
| Common Stock | $500.0K |
| Additional Paid-In Capital | $1.1B |
| Retained Earnings | $3.9B |
| Treasury Stock | -$2.5B |
| Accum. Other Comp. Income | -$115M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.4B |
| TOTAL LIABILITIES & EQUITY | $3.8B |
| Total Debt | $574M |
| Net Debt | -$272M |