| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $18.6B | — | $18.2B | — | 1.9% |
| Op. Income | $3.8B | — | $3.8B | — | 0.2% |
| Gross Margin | 30.1% | — | 30.2% | — | -0.1pp |
| Net Margin | 17.1% | — | 16.4% | — | 0.7pp |
| EPS (Diluted) | $0.76 | — | $0.71 | — | 7.0% |
| Free Cash Flow | $2.9B | — | $2.5B | — | 13.7% |
| Item | Amount |
|---|---|
| REVENUE | $18.6B |
| Cost of Revenue | $13.0B |
| GROSS PROFIT | $5.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $168M |
| General & Administrative | $1.4B |
| SG&A Expenses | $1.6B |
| Other Expenses | $175M |
| Operating Expenses | $1.8B |
| Cost & Expenses | $14.7B |
| OPERATING INCOME | $3.8B |
| Interest Income | $487M |
| Interest Expense | $56M |
| Other Income/Expenses | $512M |
| INCOME BEFORE TAX | $4.3B |
| Income Tax Expense | $1.2B |
| Net Income from Continuing Ops | $3.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.2B |
| D&A | $565M |
| EBIT | $4.4B |
| EBITDA | $5.0B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $18.6B |
| Cost of Revenue | $13.0B |
| GROSS PROFIT | $5.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $168M |
| General & Administrative | $1.4B |
| SG&A Expenses | $1.6B |
| Other Expenses | $175M |
| Operating Expenses | $1.8B |
| Cost & Expenses | $14.7B |
| OPERATING INCOME | $3.8B |
| Interest Income | $487M |
| Interest Expense | $56M |
| Other Income/Expenses | $512M |
| INCOME BEFORE TAX | $4.3B |
| Income Tax Expense | $1.2B |
| Net Income from Continuing Ops | $3.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.2B |
| D&A | $565M |
| EBIT | $4.4B |
| EBITDA | $5.0B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $3.2B |
| Depreciation & Amortization | $565M |
| Stock-Based Compensation | $79M |
| Deferred Income Tax | $1.2B |
| Other Non-Cash Items | -$1.2B |
| Change in Working Capital | -$623M |
| OPERATING CASH FLOW | $3.1B |
| Capital Expenditure | -$266M |
| Acquisitions (Net) | -$12M |
| Purchases of Investments | -$10.5B |
| Sales/Maturities of Investments | $9.9B |
| Other Investing Activities | $110M |
| NET CASH FROM INVESTING | -$708M |
| Net Debt Issuance | -$245M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$1.8B |
| Other Financing Activities | -$95M |
| NET CASH FROM FINANCING | -$2.1B |
| FREE CASH FLOW | $2.9B |
| Net Change in Cash | $292M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.8B |
| Short-Term Investments | $1.6B |
| Net Receivables | $6.5B |
| Inventory | $0 |
| Other Current Assets | $98M |
| TOTAL CURRENT ASSETS | $10.7B |
| PP&E (Net) | $2.3B |
| Goodwill | $875M |
| Intangible Assets | $167M |
| Long-Term Investments | $1.5B |
| Tax Assets | $55M |
| Other Non-Current Assets | $843M |
| TOTAL NON-CURRENT ASSETS | $5.8B |
| TOTAL ASSETS | $16.5B |
| Account Payables | $474M |
| Short-Term Debt | $0 |
| Deferred Revenue | $880M |
| Other Current Liabilities | $1.3B |
| TOTAL CURRENT LIABILITIES | $4.7B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $363.1K |
| Deferred Tax Liabilities | $216M |
| Other Non-Current Liabilities | $284M |
| TOTAL NON-CURRENT LIABILITIES | $1.3B |
| TOTAL LIABILITIES | $5.9B |
| Common Stock | $325M |
| Additional Paid-In Capital | $449M |
| Retained Earnings | $12.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $1.6B |
| Other Equity | -$4.4B |
| TOTAL STOCKHOLDERS' EQUITY | $10.6B |
| Minority Interest | $41M |
| TOTAL EQUITY | $10.6B |
| TOTAL LIABILITIES & EQUITY | $16.5B |
| Total Debt | $1.0B |
| Net Debt | -$771M |