| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.5B | — | $7.1B | — | -8.3% |
| Op. Income | $470M | — | $897M | — | -47.6% |
| Gross Margin | 14.5% | — | 18.8% | — | -4.3pp |
| Net Margin | 5.5% | — | 10.8% | — | -5.3pp |
| EPS (Diluted) | $1.46 | — | $3.11 | — | -53.1% |
| Free Cash Flow | $521M | — | $190M | — | 173.3% |
| Item | Amount |
|---|---|
| REVENUE | $6.5B |
| Cost of Revenue | $5.6B |
| GROSS PROFIT | $943M |
| R&D Expenses | $177M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $295M |
| Other Expenses | $0 |
| Operating Expenses | $473M |
| Cost & Expenses | $6.0B |
| OPERATING INCOME | $470M |
| Interest Income | $48M |
| Interest Expense | $59M |
| Other Income/Expenses | -$26M |
| INCOME BEFORE TAX | $444M |
| Income Tax Expense | $82M |
| Net Income from Continuing Ops | $362M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $360M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $360M |
| D&A | $632M |
| EBIT | $503M |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $6.5B |
| Cost of Revenue | $5.6B |
| GROSS PROFIT | $943M |
| R&D Expenses | $177M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $295M |
| Other Expenses | $0 |
| Operating Expenses | $473M |
| Cost & Expenses | $6.0B |
| OPERATING INCOME | $470M |
| Interest Income | $48M |
| Interest Expense | $59M |
| Other Income/Expenses | -$26M |
| INCOME BEFORE TAX | $444M |
| Income Tax Expense | $82M |
| Net Income from Continuing Ops | $362M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $360M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $360M |
| D&A | $632M |
| EBIT | $503M |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $360M |
| Depreciation & Amortization | $632M |
| Stock-Based Compensation | $8M |
| Deferred Income Tax | $13M |
| Other Non-Cash Items | $20M |
| Change in Working Capital | $237M |
| OPERATING CASH FLOW | $1.3B |
| Capital Expenditure | -$749M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$658M |
| Sales/Maturities of Investments | $474M |
| Other Investing Activities | -$18M |
| NET CASH FROM INVESTING | -$952M |
| Net Debt Issuance | -$72M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$75M |
| Other Financing Activities | -$6M |
| NET CASH FROM FINANCING | -$149M |
| FREE CASH FLOW | $521M |
| Net Change in Cash | $158M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.1B |
| Short-Term Investments | $475M |
| Net Receivables | $1.1B |
| Inventory | $393M |
| Other Current Assets | $59M |
| TOTAL CURRENT ASSETS | $3.2B |
| PP&E (Net) | $3.4B |
| Goodwill | $20M |
| Intangible Assets | $0 |
| Long-Term Investments | $799.0K |
| Tax Assets | $74M |
| Other Non-Current Assets | $64M |
| TOTAL NON-CURRENT ASSETS | $3.6B |
| TOTAL ASSETS | $6.8B |
| Account Payables | $754M |
| Short-Term Debt | $223M |
| Deferred Revenue | $71M |
| Other Current Liabilities | $185M |
| TOTAL CURRENT LIABILITIES | $1.4B |
| Long-Term Debt | $1.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $12M |
| Other Non-Current Liabilities | $161M |
| TOTAL NON-CURRENT LIABILITIES | $1.4B |
| TOTAL LIABILITIES | $2.8B |
| Common Stock | $292.0K |
| Additional Paid-In Capital | $2.0B |
| Retained Earnings | $2.2B |
| Treasury Stock | -$222M |
| Accum. Other Comp. Income | $16M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.0B |
| Minority Interest | $33M |
| TOTAL EQUITY | $4.0B |
| TOTAL LIABILITIES & EQUITY | $6.8B |
| Total Debt | $1.4B |
| Net Debt | $321M |