| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12.4B | — | $10.1B | — | 23.2% |
| Op. Income | $1.7B | — | $1.6B | — | 2.2% |
| Gross Margin | 27.2% | — | 30.4% | — | -3.1pp |
| Net Margin | 8.5% | — | 10.6% | — | -2.1pp |
| EPS (Diluted) | $14.03 | — | $13.69 | — | 2.5% |
| Free Cash Flow | -$285M | — | $109M | — | -360.6% |
| Item | Amount |
|---|---|
| REVENUE | $12.4B |
| Cost of Revenue | $9.0B |
| GROSS PROFIT | $3.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $589M |
| General & Administrative | $451M |
| SG&A Expenses | $1.0B |
| Other Expenses | $662M |
| Operating Expenses | $1.7B |
| Cost & Expenses | $10.7B |
| OPERATING INCOME | $1.7B |
| Interest Income | $0 |
| Interest Expense | $274M |
| Other Income/Expenses | -$274M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $334M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $444M |
| EBIT | $1.7B |
| EBITDA | $2.1B |
| EPS | $14 |
| EPS Diluted | $14 |
| Item | Amount |
|---|---|
| REVENUE | $12.4B |
| Cost of Revenue | $9.0B |
| GROSS PROFIT | $3.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $589M |
| General & Administrative | $451M |
| SG&A Expenses | $1.0B |
| Other Expenses | $662M |
| Operating Expenses | $1.7B |
| Cost & Expenses | $10.7B |
| OPERATING INCOME | $1.7B |
| Interest Income | $0 |
| Interest Expense | $274M |
| Other Income/Expenses | -$274M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $334M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $444M |
| EBIT | $1.7B |
| EBITDA | $2.1B |
| EPS | $14 |
| EPS Diluted | $14 |
| Item | Amount |
|---|---|
| Net Income | $1.1B |
| Depreciation & Amortization | $444M |
| Stock-Based Compensation | $92M |
| Deferred Income Tax | -$76M |
| Other Non-Cash Items | $406M |
| Change in Working Capital | -$1.6B |
| OPERATING CASH FLOW | $278M |
| Capital Expenditure | -$563M |
| Acquisitions (Net) | -$1.0B |
| Purchases of Investments | -$5M |
| Sales/Maturities of Investments | $5M |
| Other Investing Activities | -$10M |
| NET CASH FROM INVESTING | -$1.6B |
| Net Debt Issuance | $1.8B |
| Common Stock Repurchased | -$170M |
| Common Dividends Paid | -$90M |
| Other Financing Activities | -$81M |
| NET CASH FROM FINANCING | $1.4B |
| FREE CASH FLOW | -$285M |
| Net Change in Cash | $103M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $967M |
| Short-Term Investments | $42M |
| Net Receivables | $3.9B |
| Inventory | $0 |
| Other Current Assets | $1.7B |
| TOTAL CURRENT ASSETS | $6.8B |
| PP&E (Net) | $1.3B |
| Goodwill | $2.2B |
| Intangible Assets | $1.5B |
| Long-Term Investments | $294M |
| Tax Assets | $130M |
| Other Non-Current Assets | $1.1B |
| TOTAL NON-CURRENT ASSETS | $6.5B |
| TOTAL ASSETS | $13.3B |
| Account Payables | $2.6B |
| Short-Term Debt | $1.0B |
| Deferred Revenue | $208M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $4.2B |
| Long-Term Debt | $4.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $1.5B |
| TOTAL NON-CURRENT LIABILITIES | $6.2B |
| TOTAL LIABILITIES | $10.4B |
| Common Stock | $131.0K |
| Additional Paid-In Capital | $2.1B |
| Retained Earnings | $5.1B |
| Treasury Stock | -$4.2B |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.9B |
| TOTAL LIABILITIES & EQUITY | $13.3B |
| Total Debt | $5.7B |
| Net Debt | $4.8B |