| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.3B | — | $5.9B | — | 6.1% |
| Op. Income | $1.2B | — | $1.2B | — | -6.5% |
| Gross Margin | 67.7% | — | 67.8% | — | -0.1pp |
| Net Margin | 20.0% | — | 14.9% | — | 5.1pp |
| EPS (Diluted) | $16.00 | — | $11.08 | — | 44.4% |
| Free Cash Flow | $1.4B | — | $1.1B | — | 31.4% |
| Item | Amount |
|---|---|
| REVENUE | $6.3B |
| Cost of Revenue | $2.0B |
| GROSS PROFIT | $4.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.9B |
| Other Expenses | $203M |
| Operating Expenses | $3.1B |
| Cost & Expenses | $5.1B |
| OPERATING INCOME | $1.2B |
| Interest Income | $62M |
| Interest Expense | $131M |
| Other Income/Expenses | $231M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $134M |
| Net Income from Continuing Ops | $1.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $202M |
| EBIT | $1.5B |
| EBITDA | $1.7B |
| EPS | $16 |
| EPS Diluted | $16 |
| Item | Amount |
|---|---|
| REVENUE | $6.3B |
| Cost of Revenue | $2.0B |
| GROSS PROFIT | $4.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.9B |
| Other Expenses | $203M |
| Operating Expenses | $3.1B |
| Cost & Expenses | $5.1B |
| OPERATING INCOME | $1.2B |
| Interest Income | $62M |
| Interest Expense | $131M |
| Other Income/Expenses | $231M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $134M |
| Net Income from Continuing Ops | $1.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $202M |
| EBIT | $1.5B |
| EBITDA | $1.7B |
| EPS | $16 |
| EPS Diluted | $16 |
| Item | Amount |
|---|---|
| Net Income | $1.3B |
| Depreciation & Amortization | $202M |
| Stock-Based Compensation | $155M |
| Deferred Income Tax | -$162M |
| Other Non-Cash Items | $77M |
| Change in Working Capital | -$41M |
| OPERATING CASH FLOW | $1.5B |
| Capital Expenditure | -$102M |
| Acquisitions (Net) | -$2M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$104M |
| Net Debt Issuance | -$3M |
| Common Stock Repurchased | -$735M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $28M |
| NET CASH FROM FINANCING | -$710M |
| FREE CASH FLOW | $1.4B |
| Net Change in Cash | $614M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.9B |
| Short-Term Investments | $0 |
| Net Receivables | $1.7B |
| Inventory | $0 |
| Other Current Assets | $567M |
| TOTAL CURRENT ASSETS | $4.2B |
| PP&E (Net) | $500M |
| Goodwill | $2.9B |
| Intangible Assets | $410M |
| Long-Term Investments | $3M |
| Tax Assets | $263M |
| Other Non-Current Assets | $232M |
| TOTAL NON-CURRENT ASSETS | $4.3B |
| TOTAL ASSETS | $8.5B |
| Account Payables | $56M |
| Short-Term Debt | $0 |
| Deferred Revenue | $2.8B |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $4.0B |
| Long-Term Debt | $2.5B |
| Deferred Revenue NC | $27M |
| Deferred Tax Liabilities | $49M |
| Other Non-Current Liabilities | $331M |
| TOTAL NON-CURRENT LIABILITIES | $3.2B |
| TOTAL LIABILITIES | $7.2B |
| Common Stock | $82.0K |
| Additional Paid-In Capital | $2.5B |
| Retained Earnings | $6.0B |
| Treasury Stock | -$7.0B |
| Accum. Other Comp. Income | -$88M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.4B |
| TOTAL LIABILITIES & EQUITY | $8.5B |
| Total Debt | $2.9B |
| Net Debt | $967M |