| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.2B | — | $3.9B | — | 5.7% |
| Op. Income | $1.0B | — | $1.1B | — | -6.2% |
| Gross Margin | 56.5% | — | 63.4% | — | -6.9pp |
| Net Margin | 18.4% | — | 22.0% | — | -3.6pp |
| EPS (Diluted) | $4.37 | — | $4.91 | — | -11.0% |
| Free Cash Flow | $1.4B | — | $938M | — | 45.8% |
| Item | Amount |
|---|---|
| REVENUE | $4.2B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $19M |
| General & Administrative | $821M |
| SG&A Expenses | $840M |
| Other Expenses | $499M |
| Operating Expenses | $1.3B |
| Cost & Expenses | $3.2B |
| OPERATING INCOME | $1.0B |
| Interest Income | $3.9B |
| Interest Expense | $1.6B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.0B |
| Income Tax Expense | $248M |
| Net Income from Continuing Ops | $769M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $769M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $744M |
| D&A | $72M |
| EBIT | $1.0B |
| EBITDA | $1.1B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $4.2B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $19M |
| General & Administrative | $821M |
| SG&A Expenses | $840M |
| Other Expenses | $499M |
| Operating Expenses | $1.3B |
| Cost & Expenses | $3.2B |
| OPERATING INCOME | $1.0B |
| Interest Income | $3.9B |
| Interest Expense | $1.6B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.0B |
| Income Tax Expense | $248M |
| Net Income from Continuing Ops | $769M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $769M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $744M |
| D&A | $72M |
| EBIT | $1.0B |
| EBITDA | $1.1B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $769M |
| Depreciation & Amortization | $72M |
| Stock-Based Compensation | $55M |
| Deferred Income Tax | $18M |
| Other Non-Cash Items | $307M |
| Change in Working Capital | $184M |
| OPERATING CASH FLOW | $1.4B |
| Capital Expenditure | -$36M |
| Acquisitions (Net) | -$359M |
| Purchases of Investments | -$5.1B |
| Sales/Maturities of Investments | $3.5B |
| Other Investing Activities | -$1.8B |
| NET CASH FROM INVESTING | -$3.9B |
| Net Debt Issuance | -$382M |
| Common Stock Repurchased | -$65M |
| Common Dividends Paid | -$275M |
| Other Financing Activities | $3.6B |
| NET CASH FROM FINANCING | $2.8B |
| FREE CASH FLOW | $1.4B |
| Net Change in Cash | $359M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.1B |
| Short-Term Investments | $6M |
| Net Receivables | $1.2B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.3B |
| PP&E (Net) | $407M |
| Goodwill | $2.9B |
| Intangible Assets | $334M |
| Long-Term Investments | $68.1B |
| Tax Assets | $317M |
| Other Non-Current Assets | $3.7B |
| TOTAL NON-CURRENT ASSETS | $75.7B |
| TOTAL ASSETS | $79.0B |
| Account Payables | $0 |
| Short-Term Debt | $2.4B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $64.8B |
| TOTAL CURRENT LIABILITIES | $67.2B |
| Long-Term Debt | $919M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $1.8B |
| TOTAL NON-CURRENT LIABILITIES | $2.7B |
| TOTAL LIABILITIES | $69.9B |
| Common Stock | $2M |
| Additional Paid-In Capital | $6.2B |
| Retained Earnings | $3.8B |
| Treasury Stock | -$537M |
| Accum. Other Comp. Income | -$556M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $9.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $9.1B |
| TOTAL LIABILITIES & EQUITY | $79.0B |
| Total Debt | $3.4B |
| Net Debt | $1.3B |