| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.3B | — | $3.7B | — | 16.4% |
| Op. Income | $761M | — | $471M | — | 61.5% |
| Gross Margin | 46.8% | — | 48.3% | — | -1.5pp |
| Net Margin | 9.6% | — | 5.6% | — | 4.0pp |
| EPS (Diluted) | $2.01 | — | $1.04 | — | 93.3% |
| Free Cash Flow | $655M | — | $198M | — | 231.2% |
| Item | Amount |
|---|---|
| REVENUE | $4.3B |
| Cost of Revenue | $2.3B |
| GROSS PROFIT | $2.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $774M |
| Other Expenses | $470M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.5B |
| OPERATING INCOME | $761M |
| Interest Income | $26M |
| Interest Expense | $234M |
| Other Income/Expenses | -$211M |
| INCOME BEFORE TAX | $550M |
| Income Tax Expense | $137M |
| Net Income from Continuing Ops | $413M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $413M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $373M |
| D&A | $599M |
| EBIT | $784M |
| EBITDA | $1.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $4.3B |
| Cost of Revenue | $2.3B |
| GROSS PROFIT | $2.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $774M |
| Other Expenses | $470M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.5B |
| OPERATING INCOME | $761M |
| Interest Income | $26M |
| Interest Expense | $234M |
| Other Income/Expenses | -$211M |
| INCOME BEFORE TAX | $550M |
| Income Tax Expense | $137M |
| Net Income from Continuing Ops | $413M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $413M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $373M |
| D&A | $599M |
| EBIT | $784M |
| EBITDA | $1.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $413M |
| Depreciation & Amortization | $599M |
| Stock-Based Compensation | $62M |
| Deferred Income Tax | -$69M |
| Other Non-Cash Items | $27M |
| Change in Working Capital | -$100M |
| OPERATING CASH FLOW | $932M |
| Capital Expenditure | -$277M |
| Acquisitions (Net) | -$9M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$126M |
| NET CASH FROM INVESTING | -$302M |
| Net Debt Issuance | -$464M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$206M |
| Other Financing Activities | -$13M |
| NET CASH FROM FINANCING | -$646M |
| FREE CASH FLOW | $655M |
| Net Change in Cash | -$39M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $534M |
| Short-Term Investments | $0 |
| Net Receivables | $740M |
| Inventory | $139M |
| Other Current Assets | $182M |
| TOTAL CURRENT ASSETS | $1.7B |
| PP&E (Net) | $2.8B |
| Goodwill | $4.5B |
| Intangible Assets | $2.7B |
| Long-Term Investments | $12M |
| Tax Assets | $0 |
| Other Non-Current Assets | $95M |
| TOTAL NON-CURRENT ASSETS | $10.1B |
| TOTAL ASSETS | $11.8B |
| Account Payables | $518M |
| Short-Term Debt | $320M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $65M |
| TOTAL CURRENT LIABILITIES | $1.3B |
| Long-Term Debt | $2.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $609M |
| Other Non-Current Liabilities | $35M |
| TOTAL NON-CURRENT LIABILITIES | $4.8B |
| TOTAL LIABILITIES | $6.1B |
| Common Stock | $4.2B |
| Additional Paid-In Capital | $95M |
| Retained Earnings | $1.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$125M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.7B |
| Minority Interest | $10M |
| TOTAL EQUITY | $5.7B |
| TOTAL LIABILITIES & EQUITY | $11.8B |
| Total Debt | $4.6B |
| Net Debt | $4.0B |