| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.3B | — | $3.2B | — | 3.9% |
| Op. Income | $450M | — | $283M | — | 59.3% |
| Gross Margin | 27.6% | — | 24.3% | — | 3.2pp |
| Net Margin | 8.1% | — | 2.6% | — | 5.6pp |
| EPS (Diluted) | $1.00 | — | $0.00 | — | Infinity% |
| Free Cash Flow | $446M | — | $328M | — | 35.8% |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $2.4B |
| GROSS PROFIT | $920M |
| R&D Expenses | $0 |
| Selling & Marketing | $144M |
| General & Administrative | $245M |
| SG&A Expenses | $389M |
| Other Expenses | $80M |
| Operating Expenses | $469M |
| Cost & Expenses | $2.9B |
| OPERATING INCOME | $450M |
| Interest Income | $34M |
| Interest Expense | $257M |
| Other Income/Expenses | -$162M |
| INCOME BEFORE TAX | $288M |
| Income Tax Expense | $18M |
| Net Income from Continuing Ops | $270M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $272M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $272M |
| D&A | $19M |
| EBIT | $450M |
| EBITDA | $469M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $2.4B |
| GROSS PROFIT | $920M |
| R&D Expenses | $0 |
| Selling & Marketing | $144M |
| General & Administrative | $245M |
| SG&A Expenses | $389M |
| Other Expenses | $80M |
| Operating Expenses | $469M |
| Cost & Expenses | $2.9B |
| OPERATING INCOME | $450M |
| Interest Income | $34M |
| Interest Expense | $257M |
| Other Income/Expenses | -$162M |
| INCOME BEFORE TAX | $288M |
| Income Tax Expense | $18M |
| Net Income from Continuing Ops | $270M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $272M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $272M |
| D&A | $19M |
| EBIT | $450M |
| EBITDA | $469M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $272M |
| Depreciation & Amortization | $139M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $581M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $991M |
| Capital Expenditure | -$545M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $16M |
| NET CASH FROM INVESTING | -$529M |
| Net Debt Issuance | -$1.9B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $1.5B |
| NET CASH FROM FINANCING | -$451M |
| FREE CASH FLOW | $446M |
| Net Change in Cash | -$52M |
| 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 |