| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $703M | — | $648M | — | 8.6% |
| Op. Income | $257M | — | $222M | — | 15.9% |
| Gross Margin | 67.7% | — | 69.8% | — | -2.1pp |
| Net Margin | 18.0% | — | 2.1% | — | 15.9pp |
| EPS (Diluted) | $0.54 | — | $0.06 | — | 813.7% |
| Free Cash Flow | $311M | — | $301M | — | 3.3% |
| Item | Amount |
|---|---|
| REVENUE | $703M |
| Cost of Revenue | $227M |
| GROSS PROFIT | $476M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $50M |
| SG&A Expenses | $50M |
| Other Expenses | $169M |
| Operating Expenses | $219M |
| Cost & Expenses | $446M |
| OPERATING INCOME | $257M |
| Interest Income | $0 |
| Interest Expense | $115M |
| Other Income/Expenses | -$129M |
| INCOME BEFORE TAX | $128M |
| Income Tax Expense | $1M |
| Net Income from Continuing Ops | $127M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $127M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $127M |
| D&A | $170M |
| EBIT | $243M |
| EBITDA | $413M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $703M |
| Cost of Revenue | $227M |
| GROSS PROFIT | $476M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $50M |
| SG&A Expenses | $50M |
| Other Expenses | $169M |
| Operating Expenses | $219M |
| Cost & Expenses | $446M |
| OPERATING INCOME | $257M |
| Interest Income | $0 |
| Interest Expense | $115M |
| Other Income/Expenses | -$129M |
| INCOME BEFORE TAX | $128M |
| Income Tax Expense | $1M |
| Net Income from Continuing Ops | $127M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $127M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $127M |
| D&A | $170M |
| EBIT | $243M |
| EBITDA | $413M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $127M |
| Depreciation & Amortization | $170M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $28M |
| Change in Working Capital | -$23M |
| OPERATING CASH FLOW | $311M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$109M |
| NET CASH FROM INVESTING | -$109M |
| Net Debt Issuance | $13M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$280M |
| Other Financing Activities | -$94.0K |
| NET CASH FROM FINANCING | -$182M |
| FREE CASH FLOW | $311M |
| Net Change in Cash | $20M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $60M |
| Short-Term Investments | $0 |
| Net Receivables | $132M |
| Inventory | $0 |
| Other Current Assets | $6M |
| TOTAL CURRENT ASSETS | $198M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $27M |
| Long-Term Investments | $183M |
| Tax Assets | $0 |
| Other Non-Current Assets | $4.9B |
| TOTAL NON-CURRENT ASSETS | $5.1B |
| TOTAL ASSETS | $5.3B |
| Account Payables | $0 |
| Short-Term Debt | $107M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $118M |
| TOTAL CURRENT LIABILITIES | $224M |
| Long-Term Debt | $2.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $2.3B |
| TOTAL LIABILITIES | $2.6B |
| Common Stock | $2M |
| Additional Paid-In Capital | $4.6B |
| Retained Earnings | -$1.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $21M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.7B |
| TOTAL LIABILITIES & EQUITY | $5.3B |
| Total Debt | $2.4B |
| Net Debt | $2.4B |