| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.1B | — | $1.8B | — | 17.7% |
| Op. Income | $199M | — | $207M | — | -3.7% |
| Gross Margin | 36.1% | — | 37.6% | — | -1.5pp |
| Net Margin | 7.6% | — | 8.4% | — | -0.8pp |
| EPS (Diluted) | $3.64 | — | $3.47 | — | 4.9% |
| Free Cash Flow | $192M | — | $102M | — | 87.8% |
| Item | Amount |
|---|---|
| REVENUE | $2.1B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $756M |
| R&D Expenses | $0 |
| Selling & Marketing | $26M |
| General & Administrative | $379M |
| SG&A Expenses | $406M |
| Other Expenses | $151M |
| Operating Expenses | $557M |
| Cost & Expenses | $1.9B |
| OPERATING INCOME | $199M |
| Interest Income | $5M |
| Interest Expense | $24M |
| Other Income/Expenses | -$943.0K |
| INCOME BEFORE TAX | $198M |
| Income Tax Expense | $40M |
| Net Income from Continuing Ops | $159M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $159M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $159M |
| D&A | $140M |
| EBIT | $218M |
| EBITDA | $358M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $2.1B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $756M |
| R&D Expenses | $0 |
| Selling & Marketing | $26M |
| General & Administrative | $379M |
| SG&A Expenses | $406M |
| Other Expenses | $151M |
| Operating Expenses | $557M |
| Cost & Expenses | $1.9B |
| OPERATING INCOME | $199M |
| Interest Income | $5M |
| Interest Expense | $24M |
| Other Income/Expenses | -$943.0K |
| INCOME BEFORE TAX | $198M |
| Income Tax Expense | $40M |
| Net Income from Continuing Ops | $159M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $159M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $159M |
| D&A | $140M |
| EBIT | $218M |
| EBITDA | $358M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $159M |
| Depreciation & Amortization | $140M |
| Stock-Based Compensation | $73M |
| Deferred Income Tax | -$35M |
| Other Non-Cash Items | $40M |
| Change in Working Capital | -$58M |
| OPERATING CASH FLOW | $319M |
| Capital Expenditure | -$127M |
| Acquisitions (Net) | -$267M |
| Purchases of Investments | -$643M |
| Sales/Maturities of Investments | $666M |
| Other Investing Activities | $20M |
| NET CASH FROM INVESTING | -$350M |
| Net Debt Issuance | $85M |
| Common Stock Repurchased | -$12M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$29M |
| NET CASH FROM FINANCING | $45M |
| FREE CASH FLOW | $192M |
| Net Change in Cash | $15M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $307M |
| Short-Term Investments | $20M |
| Net Receivables | $557M |
| Inventory | $0 |
| Other Current Assets | $11M |
| TOTAL CURRENT ASSETS | $925M |
| PP&E (Net) | $282M |
| Goodwill | $1.1B |
| Intangible Assets | $286M |
| Long-Term Investments | $38M |
| Tax Assets | $61M |
| Other Non-Current Assets | $31M |
| TOTAL NON-CURRENT ASSETS | $1.8B |
| TOTAL ASSETS | $2.7B |
| Account Payables | $48M |
| Short-Term Debt | $157M |
| Deferred Revenue | $8M |
| Other Current Liabilities | $240M |
| TOTAL CURRENT LIABILITIES | $665M |
| Long-Term Debt | $2M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $21M |
| Other Non-Current Liabilities | $172M |
| TOTAL NON-CURRENT LIABILITIES | $266M |
| TOTAL LIABILITIES | $931M |
| Common Stock | $52M |
| Additional Paid-In Capital | $1.0B |
| Retained Earnings | $697M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$42M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.7B |
| Minority Interest | $66M |
| TOTAL EQUITY | $1.8B |
| TOTAL LIABILITIES & EQUITY | $2.7B |
| Total Debt | $278M |
| Net Debt | -$29M |