| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.2B | — | $4.0B | — | 31.6% |
| Op. Income | $647M | — | $478M | — | 35.4% |
| Gross Margin | 32.7% | — | 32.9% | — | -0.1pp |
| Net Margin | 8.5% | — | 8.2% | — | 0.3pp |
| EPS (Diluted) | $9.90 | — | $6.81 | — | 45.4% |
| Free Cash Flow | $573M | — | $252M | — | 127.6% |
| Item | Amount |
|---|---|
| REVENUE | $5.2B |
| Cost of Revenue | $3.5B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $937M |
| SG&A Expenses | $937M |
| Other Expenses | $133M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $4.6B |
| OPERATING INCOME | $647M |
| Interest Income | $0 |
| Interest Expense | $40M |
| Other Income/Expenses | -$40M |
| INCOME BEFORE TAX | $607M |
| Income Tax Expense | $163M |
| Net Income from Continuing Ops | $444M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $444M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $444M |
| D&A | $137M |
| EBIT | $647M |
| EBITDA | $784M |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| REVENUE | $5.2B |
| Cost of Revenue | $3.5B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $937M |
| SG&A Expenses | $937M |
| Other Expenses | $133M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $4.6B |
| OPERATING INCOME | $647M |
| Interest Income | $0 |
| Interest Expense | $40M |
| Other Income/Expenses | -$40M |
| INCOME BEFORE TAX | $607M |
| Income Tax Expense | $163M |
| Net Income from Continuing Ops | $444M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $444M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $444M |
| D&A | $137M |
| EBIT | $647M |
| EBITDA | $784M |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| Net Income | $444M |
| Depreciation & Amortization | $137M |
| Stock-Based Compensation | $30M |
| Deferred Income Tax | -$25M |
| Other Non-Cash Items | $68M |
| Change in Working Capital | -$558.0K |
| OPERATING CASH FLOW | $654M |
| Capital Expenditure | -$81M |
| Acquisitions (Net) | -$70M |
| Purchases of Investments | -$13M |
| Sales/Maturities of Investments | $14M |
| Other Investing Activities | -$27M |
| NET CASH FROM INVESTING | -$171M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$577M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$15M |
| NET CASH FROM FINANCING | -$592M |
| FREE CASH FLOW | $573M |
| Net Change in Cash | -$109M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $65M |
| Short-Term Investments | $0 |
| Net Receivables | $953M |
| Inventory | $0 |
| Other Current Assets | $57M |
| TOTAL CURRENT ASSETS | $1.1B |
| PP&E (Net) | $166M |
| Goodwill | $935M |
| Intangible Assets | $477M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $217M |
| TOTAL NON-CURRENT ASSETS | $1.8B |
| TOTAL ASSETS | $2.9B |
| Account Payables | $373M |
| Short-Term Debt | $0 |
| Deferred Revenue | $33M |
| Other Current Liabilities | $252M |
| TOTAL CURRENT LIABILITIES | $858M |
| Long-Term Debt | $844M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $23M |
| Other Non-Current Liabilities | $111M |
| TOTAL NON-CURRENT LIABILITIES | $987M |
| TOTAL LIABILITIES | $1.8B |
| Common Stock | $501.0K |
| Additional Paid-In Capital | $502M |
| Retained Earnings | $1.2B |
| Treasury Stock | -$699M |
| Accum. Other Comp. Income | -$939.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.0B |
| TOTAL LIABILITIES & EQUITY | $2.9B |
| Total Debt | $861M |
| Net Debt | $796M |