| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.2B | — | $5.7B | — | -8.8% |
| Op. Income | $1.8B | — | $1.9B | — | -6.7% |
| Gross Margin | 57.8% | — | 54.3% | — | 3.5pp |
| Net Margin | 26.9% | — | 27.0% | — | -0.1pp |
| EPS (Diluted) | $2.69 | — | $3.06 | — | -12.1% |
| Free Cash Flow | $427M | — | $1.8B | — | -76.9% |
| Item | Amount |
|---|---|
| REVENUE | $5.2B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $3.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $38M |
| General & Administrative | $1.3B |
| SG&A Expenses | $1.3B |
| Other Expenses | -$90M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.5B |
| OPERATING INCOME | $1.8B |
| Interest Income | $4.2B |
| Interest Expense | $1.8B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.8B |
| Income Tax Expense | $375M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $106M |
| EBIT | $1.8B |
| EBITDA | $1.9B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $5.2B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $3.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $38M |
| General & Administrative | $1.3B |
| SG&A Expenses | $1.3B |
| Other Expenses | -$90M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.5B |
| OPERATING INCOME | $1.8B |
| Interest Income | $4.2B |
| Interest Expense | $1.8B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.8B |
| Income Tax Expense | $375M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $106M |
| EBIT | $1.8B |
| EBITDA | $1.9B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $1.4B |
| Depreciation & Amortization | $106M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $3.2B |
| Change in Working Capital | -$4.3B |
| OPERATING CASH FLOW | $446M |
| Capital Expenditure | -$19M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$46M |
| NET CASH FROM INVESTING | -$66M |
| Net Debt Issuance | -$445M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$918M |
| Other Financing Activities | -$390M |
| NET CASH FROM FINANCING | -$1.8B |
| FREE CASH FLOW | $427M |
| Net Change in Cash | -$1.2B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3.5B |
| Short-Term Investments | $2.3B |
| Net Receivables | $3.3B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $9.1B |
| PP&E (Net) | $505M |
| Goodwill | $19M |
| Intangible Assets | $197M |
| Long-Term Investments | $47.7B |
| Tax Assets | $363M |
| Other Non-Current Assets | $666M |
| TOTAL NON-CURRENT ASSETS | $49.5B |
| TOTAL ASSETS | $58.6B |
| Account Payables | $473M |
| Short-Term Debt | $125M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $32.6B |
| TOTAL CURRENT LIABILITIES | $33.2B |
| Long-Term Debt | $13.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $186.8K |
| Other Non-Current Liabilities | $4.6B |
| TOTAL NON-CURRENT LIABILITIES | $18.0B |
| TOTAL LIABILITIES | $51.3B |
| Common Stock | $2.7B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $3.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $1.1B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $7.3B |
| Minority Interest | $2.3K |
| TOTAL EQUITY | $7.3B |
| TOTAL LIABILITIES & EQUITY | $58.6B |
| Total Debt | $13.6B |
| Net Debt | $10.1B |