| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.8B | — | $4.5B | — | 6.5% |
| Op. Income | $702M | — | $631M | — | 11.3% |
| Gross Margin | 35.5% | — | 35.1% | — | 0.4pp |
| Net Margin | 10.8% | — | 14.1% | — | -3.3pp |
| EPS (Diluted) | $2.85 | — | $3.41 | — | -16.4% |
| Free Cash Flow | $530M | — | $432M | — | 22.7% |
| Item | Amount |
|---|---|
| REVENUE | $4.8B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $967M |
| Other Expenses | $21M |
| Operating Expenses | $988M |
| Cost & Expenses | $4.1B |
| OPERATING INCOME | $702M |
| Interest Income | $32M |
| Interest Expense | $80M |
| Other Income/Expenses | -$25M |
| INCOME BEFORE TAX | $677M |
| Income Tax Expense | $163M |
| Net Income from Continuing Ops | $514M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $514M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $514M |
| D&A | $96M |
| EBIT | $756M |
| EBITDA | $853M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $4.8B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $967M |
| Other Expenses | $21M |
| Operating Expenses | $988M |
| Cost & Expenses | $4.1B |
| OPERATING INCOME | $702M |
| Interest Income | $32M |
| Interest Expense | $80M |
| Other Income/Expenses | -$25M |
| INCOME BEFORE TAX | $677M |
| Income Tax Expense | $163M |
| Net Income from Continuing Ops | $514M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $514M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $514M |
| D&A | $96M |
| EBIT | $756M |
| EBITDA | $853M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $514M |
| Depreciation & Amortization | $86M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $37M |
| Other Non-Cash Items | $79M |
| Change in Working Capital | -$100M |
| OPERATING CASH FLOW | $615M |
| Capital Expenditure | -$85M |
| Acquisitions (Net) | $3M |
| Purchases of Investments | -$23M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$106M |
| Net Debt Issuance | -$59M |
| Common Stock Repurchased | -$253M |
| Common Dividends Paid | -$108M |
| Other Financing Activities | -$22M |
| NET CASH FROM FINANCING | -$425M |
| FREE CASH FLOW | $530M |
| Net Change in Cash | $65M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $648M |
| Short-Term Investments | $23M |
| Net Receivables | $1.2B |
| Inventory | $0 |
| Other Current Assets | $50M |
| TOTAL CURRENT ASSETS | $2.1B |
| PP&E (Net) | $409M |
| Goodwill | $1.7B |
| Intangible Assets | $27M |
| Long-Term Investments | $144M |
| Tax Assets | $269M |
| Other Non-Current Assets | $388M |
| TOTAL NON-CURRENT ASSETS | $2.9B |
| TOTAL ASSETS | $5.0B |
| Account Payables | $36M |
| Short-Term Debt | $26M |
| Deferred Revenue | $106M |
| Other Current Liabilities | $62M |
| TOTAL CURRENT LIABILITIES | $964M |
| Long-Term Debt | $1.2B |
| Deferred Revenue NC | $50M |
| Deferred Tax Liabilities | $16M |
| Other Non-Current Liabilities | $210M |
| TOTAL NON-CURRENT LIABILITIES | $1.6B |
| TOTAL LIABILITIES | $2.6B |
| Common Stock | $2M |
| Additional Paid-In Capital | $1.9B |
| Retained Earnings | $1.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$794M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.4B |
| TOTAL LIABILITIES & EQUITY | $5.0B |
| Total Debt | $1.4B |
| Net Debt | $797M |