| Metric | Q2 2024 | Q1 2024 | Q2 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.6B | $1.4B | — | 13.2% | — |
| Op. Income | $152M | $93M | — | 63.7% | — |
| Gross Margin | 64.5% | 63.7% | — | 0.9pp | — |
| Net Margin | 7.2% | 3.3% | — | 3.9pp | — |
| EPS (Diluted) | $1.11 | $0.45 | — | 146.7% | — |
| Free Cash Flow | $210M | $18M | — | 1093.2% | — |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $572M |
| GROSS PROFIT | $1.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $509M |
| SG&A Expenses | $509M |
| Other Expenses | $380M |
| Operating Expenses | $889M |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $152M |
| Interest Income | $0 |
| Interest Expense | $35M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $152M |
| Income Tax Expense | $35M |
| Net Income from Continuing Ops | $116M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $116M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $116M |
| D&A | $52M |
| EBIT | $187M |
| EBITDA | $239M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $572M |
| GROSS PROFIT | $1.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $509M |
| SG&A Expenses | $509M |
| Other Expenses | $380M |
| Operating Expenses | $889M |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $152M |
| Interest Income | $0 |
| Interest Expense | $35M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $152M |
| Income Tax Expense | $35M |
| Net Income from Continuing Ops | $116M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $116M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $116M |
| D&A | $52M |
| EBIT | $187M |
| EBITDA | $239M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $116M |
| Depreciation & Amortization | $52M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $213M |
| Change in Working Capital | -$124M |
| OPERATING CASH FLOW | $267M |
| Capital Expenditure | -$57M |
| Acquisitions (Net) | -$3M |
| Purchases of Investments | -$240M |
| Sales/Maturities of Investments | $310M |
| Other Investing Activities | $91M |
| NET CASH FROM INVESTING | $101M |
| Net Debt Issuance | -$48M |
| Common Stock Repurchased | -$41M |
| Common Dividends Paid | -$55M |
| Other Financing Activities | $319M |
| NET CASH FROM FINANCING | $175M |
| FREE CASH FLOW | $210M |
| Net Change in Cash | $542M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.0B |
| Short-Term Investments | $111M |
| Net Receivables | $451M |
| Inventory | -$2.5B |
| Other Current Assets | $2.4B |
| TOTAL CURRENT ASSETS | $2.5B |
| PP&E (Net) | $1.7B |
| Goodwill | $1.8B |
| Intangible Assets | $801M |
| Long-Term Investments | $7.8B |
| Tax Assets | $50M |
| Other Non-Current Assets | $594M |
| TOTAL NON-CURRENT ASSETS | $12.7B |
| TOTAL ASSETS | $15.2B |
| Account Payables | $907M |
| Short-Term Debt | $0 |
| Deferred Revenue | $191M |
| Other Current Liabilities | -$1.1B |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $1.4B |
| Deferred Revenue NC | $191M |
| Deferred Tax Liabilities | $64M |
| Other Non-Current Liabilities | $8.4B |
| TOTAL NON-CURRENT LIABILITIES | $10.3B |
| TOTAL LIABILITIES | $10.3B |
| Common Stock | $0 |
| Additional Paid-In Capital | $1.8B |
| Retained Earnings | $3.8B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$730M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.8B |
| Minority Interest | $19M |
| TOTAL EQUITY | $4.8B |
| TOTAL LIABILITIES & EQUITY | $15.2B |
| Total Debt | $1.6B |
| Net Debt | -$412M |