| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.8B | $6.7B | $6.3B | 1.3% | 7.5% |
| Op. Income | $1.1B | $952M | $950M | 12.8% | 13.1% |
| Gross Margin | 15.6% | 14.6% | 14.9% | 1.0pp | 0.7pp |
| Net Margin | 12.5% | 11.4% | 12.2% | 1.1pp | 0.4pp |
| EPS (Diluted) | $2.88 | $2.56 | $2.51 | 12.5% | 14.7% |
| Free Cash Flow | $1.9B | $1.6B | $1.6B | 17.4% | 21.6% |
| Item | Amount |
|---|---|
| REVENUE | $6.8B |
| Cost of Revenue | $5.7B |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | -$11M |
| Operating Expenses | -$11M |
| Cost & Expenses | $5.7B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $50M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $221M |
| Net Income from Continuing Ops | $853M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $853M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $848M |
| D&A | $84M |
| EBIT | $1.1B |
| EBITDA | $1.2B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $6.8B |
| Cost of Revenue | $5.7B |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | -$11M |
| Operating Expenses | -$11M |
| Cost & Expenses | $5.7B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $50M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $221M |
| Net Income from Continuing Ops | $853M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $853M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $848M |
| D&A | $84M |
| EBIT | $1.1B |
| EBITDA | $1.2B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $853M |
| Depreciation & Amortization | $84M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $140M |
| Change in Working Capital | $797M |
| OPERATING CASH FLOW | $1.9B |
| Capital Expenditure | $26M |
| Acquisitions (Net) | -$87M |
| Purchases of Investments | -$4.2B |
| Sales/Maturities of Investments | $2.9B |
| Other Investing Activities | $48M |
| NET CASH FROM INVESTING | -$1.4B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$414M |
| Common Dividends Paid | -$137M |
| Other Financing Activities | $9M |
| NET CASH FROM FINANCING | -$547M |
| FREE CASH FLOW | $1.9B |
| Net Change in Cash | -$47M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $183M |
| Short-Term Investments | $4.1B |
| Net Receivables | $6.0B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $10.2B |
| PP&E (Net) | $888M |
| Goodwill | $1.9B |
| Intangible Assets | $637M |
| Long-Term Investments | $55.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | -$55.1B |
| TOTAL NON-CURRENT ASSETS | $3.4B |
| TOTAL ASSETS | $80.9B |
| Account Payables | $614M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $614M |
| Long-Term Debt | $4.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $59.5B |
| TOTAL NON-CURRENT LIABILITIES | $63.9B |
| TOTAL LIABILITIES | $64.5B |
| Common Stock | $3M |
| Additional Paid-In Capital | $578M |
| Retained Earnings | $21.5B |
| Treasury Stock | -$3.1B |
| Accum. Other Comp. Income | -$2.9B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $16.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $16.4B |
| TOTAL LIABILITIES & EQUITY | $80.9B |
| Total Debt | $4.4B |
| Net Debt | $4.2B |