| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12.8B | — | $11.6B | — | 10.2% |
| Op. Income | $1.5B | — | $1.1B | — | 42.9% |
| Gross Margin | 25.5% | — | 24.3% | — | 1.2pp |
| Net Margin | 7.6% | — | 5.0% | — | 2.6pp |
| EPS (Diluted) | $3.20 | — | $2.00 | — | 60.0% |
| Free Cash Flow | $1.7B | — | $1.5B | — | 14.9% |
| Item | Amount |
|---|---|
| REVENUE | $12.8B |
| Cost of Revenue | $9.6B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $606M |
| General & Administrative | $824M |
| SG&A Expenses | $1.4B |
| Other Expenses | $295M |
| Operating Expenses | $1.7B |
| Cost & Expenses | $11.3B |
| OPERATING INCOME | $1.5B |
| Interest Income | $142M |
| Interest Expense | $821M |
| Other Income/Expenses | -$547M |
| INCOME BEFORE TAX | $994M |
| Income Tax Expense | $16M |
| Net Income from Continuing Ops | $977M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $977M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $977M |
| D&A | $800M |
| EBIT | $1.5B |
| EBITDA | $2.3B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $12.8B |
| Cost of Revenue | $9.6B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $606M |
| General & Administrative | $824M |
| SG&A Expenses | $1.4B |
| Other Expenses | $295M |
| Operating Expenses | $1.7B |
| Cost & Expenses | $11.3B |
| OPERATING INCOME | $1.5B |
| Interest Income | $142M |
| Interest Expense | $821M |
| Other Income/Expenses | -$547M |
| INCOME BEFORE TAX | $994M |
| Income Tax Expense | $16M |
| Net Income from Continuing Ops | $977M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $977M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $977M |
| D&A | $800M |
| EBIT | $1.5B |
| EBITDA | $2.3B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $977M |
| Depreciation & Amortization | $1.2B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $946M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $3.1B |
| Capital Expenditure | -$1.4B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $156M |
| NET CASH FROM INVESTING | -$1.2B |
| Net Debt Issuance | -$599M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$175M |
| Other Financing Activities | -$792M |
| NET CASH FROM FINANCING | -$1.6B |
| FREE CASH FLOW | $1.7B |
| Net Change in Cash | $243M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.0B |
| Short-Term Investments | $51M |
| Net Receivables | $1.4B |
| Inventory | $439M |
| Other Current Assets | $46M |
| TOTAL CURRENT ASSETS | $3.9B |
| PP&E (Net) | $10.2B |
| Goodwill | $0 |
| Intangible Assets | $1.0B |
| Long-Term Investments | $22M |
| Tax Assets | $11M |
| Other Non-Current Assets | $134M |
| TOTAL NON-CURRENT ASSETS | $11.4B |
| TOTAL ASSETS | $15.3B |
| Account Payables | $1.5B |
| Short-Term Debt | $104M |
| Deferred Revenue | $3.1B |
| Other Current Liabilities | $29M |
| TOTAL CURRENT LIABILITIES | $6.3B |
| Long-Term Debt | $2.9B |
| Deferred Revenue NC | $140M |
| Deferred Tax Liabilities | $313M |
| Other Non-Current Liabilities | $1.3B |
| TOTAL NON-CURRENT LIABILITIES | $8.3B |
| TOTAL LIABILITIES | $14.5B |
| Common Stock | $5.0B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $1.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$5.4B |
| Other Equity | $39.0K |
| TOTAL STOCKHOLDERS' EQUITY | $723M |
| Minority Interest | -$12M |
| TOTAL EQUITY | $711M |
| TOTAL LIABILITIES & EQUITY | $15.3B |
| Total Debt | $7.2B |
| Net Debt | $5.2B |