| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.4B | — | $7.0B | — | 4.4% |
| Op. Income | $1.6B | — | $1.8B | — | -10.8% |
| Gross Margin | 32.6% | — | 34.9% | — | -2.4pp |
| Net Margin | 20.3% | — | 26.8% | — | -6.5pp |
| EPS (Diluted) | $0.59 | — | $0.76 | — | -22.6% |
| Free Cash Flow | $169M | — | -$254M | — | 166.4% |
| Item | Amount |
|---|---|
| REVENUE | $7.4B |
| Cost of Revenue | $5.0B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $495M |
| Selling & Marketing | $86M |
| General & Administrative | $225M |
| SG&A Expenses | $311M |
| Other Expenses | -$44M |
| Operating Expenses | $761M |
| Cost & Expenses | $5.7B |
| OPERATING INCOME | $1.6B |
| Interest Income | $116M |
| Interest Expense | $53M |
| Other Income/Expenses | $146M |
| INCOME BEFORE TAX | $1.8B |
| Income Tax Expense | $289M |
| Net Income from Continuing Ops | $1.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.5B |
| D&A | $1.5B |
| EBIT | $1.6B |
| EBITDA | $3.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $7.4B |
| Cost of Revenue | $5.0B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $495M |
| Selling & Marketing | $86M |
| General & Administrative | $225M |
| SG&A Expenses | $311M |
| Other Expenses | -$44M |
| Operating Expenses | $761M |
| Cost & Expenses | $5.7B |
| OPERATING INCOME | $1.6B |
| Interest Income | $116M |
| Interest Expense | $53M |
| Other Income/Expenses | $146M |
| INCOME BEFORE TAX | $1.8B |
| Income Tax Expense | $289M |
| Net Income from Continuing Ops | $1.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.5B |
| D&A | $1.5B |
| EBIT | $1.6B |
| EBITDA | $3.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $1.5B |
| Depreciation & Amortization | $1.5B |
| Stock-Based Compensation | $26M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $836.0K |
| Change in Working Capital | -$74M |
| OPERATING CASH FLOW | $3.0B |
| Capital Expenditure | -$2.8B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $82M |
| NET CASH FROM INVESTING | -$2.7B |
| Net Debt Issuance | -$34M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$1.2B |
| Other Financing Activities | -$17M |
| NET CASH FROM FINANCING | -$1.2B |
| FREE CASH FLOW | $169M |
| Net Change in Cash | -$873M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3.3B |
| Short-Term Investments | $324M |
| Net Receivables | $1.1B |
| Inventory | $1.1B |
| Other Current Assets | $93M |
| TOTAL CURRENT ASSETS | $6.0B |
| PP&E (Net) | $9.2B |
| Goodwill | $241.1K |
| Intangible Assets | $131M |
| Long-Term Investments | $2.0B |
| Tax Assets | $165M |
| Other Non-Current Assets | $210M |
| TOTAL NON-CURRENT ASSETS | $11.7B |
| TOTAL ASSETS | $17.7B |
| Account Payables | $242M |
| Short-Term Debt | $270M |
| Deferred Revenue | $70M |
| Other Current Liabilities | $579M |
| TOTAL CURRENT LIABILITIES | $2.5B |
| Long-Term Debt | $1.8B |
| Deferred Revenue NC | $15M |
| Deferred Tax Liabilities | $257M |
| Other Non-Current Liabilities | $1.5B |
| TOTAL NON-CURRENT LIABILITIES | $3.7B |
| TOTAL LIABILITIES | $6.2B |
| Common Stock | $4.0B |
| Additional Paid-In Capital | $545M |
| Retained Earnings | $5.8B |
| Treasury Stock | -$310M |
| Accum. Other Comp. Income | $1.5B |
| Other Equity | $59M |
| TOTAL STOCKHOLDERS' EQUITY | $11.6B |
| Minority Interest | $8M |
| TOTAL EQUITY | $11.6B |
| TOTAL LIABILITIES & EQUITY | $17.7B |
| Total Debt | $2.2B |
| Net Debt | -$1.1B |