| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | — | $1.3B | — | 6.1% |
| Op. Income | $318M | — | $404M | — | -21.3% |
| Gross Margin | 49.8% | — | 59.8% | — | -10.1pp |
| Net Margin | 20.6% | — | 27.0% | — | -6.5pp |
| EPS (Diluted) | $3.95 | — | $4.86 | — | -18.7% |
| Free Cash Flow | $326M | — | $381M | — | -14.6% |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $698M |
| GROSS PROFIT | $692M |
| R&D Expenses | $0 |
| Selling & Marketing | $7M |
| General & Administrative | $182M |
| SG&A Expenses | $188M |
| Other Expenses | $187M |
| Operating Expenses | $375M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $318M |
| Interest Income | $1.3B |
| Interest Expense | $661M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $318M |
| Income Tax Expense | $32M |
| Net Income from Continuing Ops | $286M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $286M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $286M |
| D&A | $17M |
| EBIT | $318M |
| EBITDA | $334M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $698M |
| GROSS PROFIT | $692M |
| R&D Expenses | $0 |
| Selling & Marketing | $7M |
| General & Administrative | $182M |
| SG&A Expenses | $188M |
| Other Expenses | $187M |
| Operating Expenses | $375M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $318M |
| Interest Income | $1.3B |
| Interest Expense | $661M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $318M |
| Income Tax Expense | $32M |
| Net Income from Continuing Ops | $286M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $286M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $286M |
| D&A | $17M |
| EBIT | $318M |
| EBITDA | $334M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $286M |
| Depreciation & Amortization | $17M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | -$21M |
| Other Non-Cash Items | $93M |
| Change in Working Capital | -$53M |
| OPERATING CASH FLOW | $329M |
| Capital Expenditure | -$4M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1.4B |
| Sales/Maturities of Investments | $1.4B |
| Other Investing Activities | $137M |
| NET CASH FROM INVESTING | $184M |
| Net Debt Issuance | -$480M |
| Common Stock Repurchased | -$85M |
| Common Dividends Paid | -$98M |
| Other Financing Activities | $357M |
| NET CASH FROM FINANCING | -$302M |
| FREE CASH FLOW | $326M |
| Net Change in Cash | $211M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $157M |
| Short-Term Investments | $1.6B |
| Net Receivables | $98M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.8B |
| PP&E (Net) | $117M |
| Goodwill | $376M |
| Intangible Assets | $3M |
| Long-Term Investments | $20.4B |
| Tax Assets | $0 |
| Other Non-Current Assets | $346M |
| TOTAL NON-CURRENT ASSETS | $21.2B |
| TOTAL ASSETS | $23.1B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $19.7B |
| TOTAL CURRENT LIABILITIES | $19.7B |
| Long-Term Debt | $197M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $295M |
| TOTAL NON-CURRENT LIABILITIES | $523M |
| TOTAL LIABILITIES | $20.2B |
| Common Stock | $916.0K |
| Additional Paid-In Capital | $994M |
| Retained Earnings | $2.7B |
| Treasury Stock | -$752M |
| Accum. Other Comp. Income | -$86M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.8B |
| TOTAL LIABILITIES & EQUITY | $23.1B |
| Total Debt | $228M |
| Net Debt | $71M |