| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.8B | — | $1.4B | — | 31.7% |
| Op. Income | $408M | — | $347M | — | 17.6% |
| Gross Margin | 32.7% | — | 34.5% | — | -1.8pp |
| Net Margin | 15.3% | — | 17.1% | — | -1.8pp |
| EPS (Diluted) | $1.76 | — | $1.49 | — | 18.1% |
| Free Cash Flow | $393M | — | $347M | — | 13.4% |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $602M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $190M |
| Other Expenses | $5M |
| Operating Expenses | $195M |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $408M |
| Interest Income | $73M |
| Interest Expense | $107M |
| Other Income/Expenses | $199M |
| INCOME BEFORE TAX | $607M |
| Income Tax Expense | $299M |
| Net Income from Continuing Ops | $308M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $283M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $283M |
| D&A | $206M |
| EBIT | $408M |
| EBITDA | $614M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $602M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $190M |
| Other Expenses | $5M |
| Operating Expenses | $195M |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $408M |
| Interest Income | $73M |
| Interest Expense | $107M |
| Other Income/Expenses | $199M |
| INCOME BEFORE TAX | $607M |
| Income Tax Expense | $299M |
| Net Income from Continuing Ops | $308M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $283M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $283M |
| D&A | $206M |
| EBIT | $408M |
| EBITDA | $614M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $283M |
| Depreciation & Amortization | $203M |
| Stock-Based Compensation | $1M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $52M |
| Change in Working Capital | -$133M |
| OPERATING CASH FLOW | $405M |
| Capital Expenditure | -$12M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$20M |
| NET CASH FROM INVESTING | -$32M |
| Net Debt Issuance | -$128M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$143M |
| NET CASH FROM FINANCING | -$271M |
| FREE CASH FLOW | $393M |
| Net Change in Cash | $70M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $440M |
| Short-Term Investments | $85M |
| Net Receivables | $158M |
| Inventory | $11M |
| Other Current Assets | $71M |
| TOTAL CURRENT ASSETS | $766M |
| PP&E (Net) | $88M |
| Goodwill | $9M |
| Intangible Assets | $3.1B |
| Long-Term Investments | $101M |
| Tax Assets | $13M |
| Other Non-Current Assets | $59M |
| TOTAL NON-CURRENT ASSETS | $3.4B |
| TOTAL ASSETS | $4.2B |
| Account Payables | $121M |
| Short-Term Debt | $115M |
| Deferred Revenue | $5M |
| Other Current Liabilities | $359M |
| TOTAL CURRENT LIABILITIES | $604M |
| Long-Term Debt | $1.0B |
| Deferred Revenue NC | $9M |
| Deferred Tax Liabilities | $383M |
| Other Non-Current Liabilities | $618M |
| TOTAL NON-CURRENT LIABILITIES | $2.1B |
| TOTAL LIABILITIES | $2.7B |
| Common Stock | $163M |
| Additional Paid-In Capital | $183M |
| Retained Earnings | $719M |
| Treasury Stock | -$4M |
| Accum. Other Comp. Income | $308M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.4B |
| Minority Interest | $149M |
| TOTAL EQUITY | $1.5B |
| TOTAL LIABILITIES & EQUITY | $4.2B |
| Total Debt | $1.2B |
| Net Debt | $729M |