| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.9B | — | $2.0B | — | -3.6% |
| Op. Income | $425M | — | $476M | — | -10.8% |
| Gross Margin | 51.3% | — | 52.5% | — | -1.2pp |
| Net Margin | 24.1% | — | 23.9% | — | 0.2pp |
| EPS (Diluted) | $3.46 | — | $3.46 | — | 0.0% |
| Free Cash Flow | $388M | — | $492M | — | -21.0% |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $936M |
| GROSS PROFIT | $984M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $263M |
| SG&A Expenses | $263M |
| Other Expenses | $297M |
| Operating Expenses | $560M |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $425M |
| Interest Income | $41M |
| Interest Expense | $583.0K |
| Other Income/Expenses | $170M |
| INCOME BEFORE TAX | $595M |
| Income Tax Expense | $132M |
| Net Income from Continuing Ops | $462M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $462M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $462M |
| D&A | $74M |
| EBIT | $595M |
| EBITDA | $669M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $936M |
| GROSS PROFIT | $984M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $263M |
| SG&A Expenses | $263M |
| Other Expenses | $297M |
| Operating Expenses | $560M |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $425M |
| Interest Income | $41M |
| Interest Expense | $583.0K |
| Other Income/Expenses | $170M |
| INCOME BEFORE TAX | $595M |
| Income Tax Expense | $132M |
| Net Income from Continuing Ops | $462M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $462M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $462M |
| D&A | $74M |
| EBIT | $595M |
| EBITDA | $669M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $462M |
| Depreciation & Amortization | $74M |
| Stock-Based Compensation | $31M |
| Deferred Income Tax | -$33M |
| Other Non-Cash Items | -$4M |
| Change in Working Capital | -$83M |
| OPERATING CASH FLOW | $447M |
| Capital Expenditure | -$59M |
| Acquisitions (Net) | -$56M |
| Purchases of Investments | -$143M |
| Sales/Maturities of Investments | $122M |
| Other Investing Activities | -$5M |
| NET CASH FROM INVESTING | -$142M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$309M |
| Common Dividends Paid | -$115M |
| Other Financing Activities | -$9M |
| NET CASH FROM FINANCING | -$331M |
| FREE CASH FLOW | $388M |
| Net Change in Cash | -$18M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $835M |
| Short-Term Investments | $31M |
| Net Receivables | $557M |
| Inventory | $0 |
| Other Current Assets | $55M |
| TOTAL CURRENT ASSETS | $1.5B |
| PP&E (Net) | $194M |
| Goodwill | $137M |
| Intangible Assets | $322M |
| Long-Term Investments | $274M |
| Tax Assets | $38M |
| Other Non-Current Assets | $77M |
| TOTAL NON-CURRENT ASSETS | $1.0B |
| TOTAL ASSETS | $2.5B |
| Account Payables | $11M |
| Short-Term Debt | $0 |
| Deferred Revenue | $15M |
| Other Current Liabilities | $117M |
| TOTAL CURRENT LIABILITIES | $353M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $18M |
| TOTAL NON-CURRENT LIABILITIES | $35M |
| TOTAL LIABILITIES | $388M |
| Common Stock | $1M |
| Additional Paid-In Capital | $1.4B |
| Retained Earnings | $763M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$37M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.1B |
| TOTAL LIABILITIES & EQUITY | $2.5B |
| Total Debt | $25M |
| Net Debt | -$809M |