| Metric | Q2 2024 | Q1 2024 | Q2 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.2B | $1.1B | $1.1B | 4.0% | 6.4% |
| Op. Income | $170M | $160M | $157M | 6.4% | 8.2% |
| Gross Margin | 35.4% | 35.0% | 35.3% | 0.4pp | 0.1pp |
| Net Margin | 10.4% | 10.3% | 10.5% | 0.0pp | -0.1pp |
| EPS (Diluted) | $0.67 | $0.64 | $0.63 | 4.7% | 6.3% |
| Free Cash Flow | $189M | -$50M | $159M | 477.1% | 19.0% |
| Item | Amount |
|---|---|
| REVENUE | $1.2B |
| Cost of Revenue | $760M |
| GROSS PROFIT | $416M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $240M |
| Other Expenses | $6M |
| Operating Expenses | $246M |
| Cost & Expenses | $1.0B |
| OPERATING INCOME | $170M |
| Interest Income | $6M |
| Interest Expense | $20M |
| Other Income/Expenses | -$8M |
| INCOME BEFORE TAX | $162M |
| Income Tax Expense | $40M |
| Net Income from Continuing Ops | $122M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $122M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $122M |
| D&A | $24M |
| EBIT | $182M |
| EBITDA | $206M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.2B |
| Cost of Revenue | $760M |
| GROSS PROFIT | $416M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $240M |
| Other Expenses | $6M |
| Operating Expenses | $246M |
| Cost & Expenses | $1.0B |
| OPERATING INCOME | $170M |
| Interest Income | $6M |
| Interest Expense | $20M |
| Other Income/Expenses | -$8M |
| INCOME BEFORE TAX | $162M |
| Income Tax Expense | $40M |
| Net Income from Continuing Ops | $122M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $122M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $122M |
| D&A | $24M |
| EBIT | $182M |
| EBITDA | $206M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $122M |
| Depreciation & Amortization | $21M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $4M |
| Other Non-Cash Items | $23M |
| Change in Working Capital | $39M |
| OPERATING CASH FLOW | $209M |
| Capital Expenditure | -$20M |
| Acquisitions (Net) | $116.0K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$20M |
| Net Debt Issuance | $338M |
| Common Stock Repurchased | -$63M |
| Common Dividends Paid | -$27M |
| Other Financing Activities | -$322.0K |
| NET CASH FROM FINANCING | $251M |
| FREE CASH FLOW | $189M |
| Net Change in Cash | $436M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $914M |
| Short-Term Investments | $0 |
| Net Receivables | $1.2B |
| Inventory | $0 |
| Other Current Assets | $36M |
| TOTAL CURRENT ASSETS | $2.3B |
| PP&E (Net) | $394M |
| Goodwill | $1.7B |
| Intangible Assets | $40M |
| Long-Term Investments | $0 |
| Tax Assets | $277M |
| Other Non-Current Assets | $523M |
| TOTAL NON-CURRENT ASSETS | $2.9B |
| TOTAL ASSETS | $5.2B |
| Account Payables | $28M |
| Short-Term Debt | $426M |
| Deferred Revenue | $114M |
| Other Current Liabilities | $358M |
| TOTAL CURRENT LIABILITIES | $1.2B |
| Long-Term Debt | $1.2B |
| Deferred Revenue NC | $58M |
| Deferred Tax Liabilities | $10M |
| Other Non-Current Liabilities | $182M |
| TOTAL NON-CURRENT LIABILITIES | $1.6B |
| TOTAL LIABILITIES | $2.8B |
| Common Stock | $2M |
| Additional Paid-In Capital | $1.9B |
| Retained Earnings | $1.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$740M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.3B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.3B |
| TOTAL LIABILITIES & EQUITY | $5.2B |
| Total Debt | $1.9B |
| Net Debt | $960M |
