| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.2B | — | $2.0B | — | -41.7% |
| Op. Income | $655M | — | $1.6B | — | -59.0% |
| Gross Margin | 62.0% | — | 81.9% | — | -19.9pp |
| Net Margin | 50.2% | — | 76.4% | — | -26.3pp |
| EPS (Diluted) | $1.19 | — | $3.51 | — | -66.1% |
| Free Cash Flow | $746M | — | $935M | — | -20.2% |
| Item | Amount |
|---|---|
| REVENUE | $1.2B |
| Cost of Revenue | $455M |
| GROSS PROFIT | $741M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $38M |
| SG&A Expenses | $38M |
| Other Expenses | $48M |
| Operating Expenses | $86M |
| Cost & Expenses | $541M |
| OPERATING INCOME | $655M |
| Interest Income | $1.5B |
| Interest Expense | $455M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $655M |
| Income Tax Expense | $55M |
| Net Income from Continuing Ops | $600M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $600M |
| Net Income Deductions | -$17M |
| BOTTOM LINE NET INCOME | $617M |
| D&A | $0 |
| EBIT | $655M |
| EBITDA | $655M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.2B |
| Cost of Revenue | $455M |
| GROSS PROFIT | $741M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $38M |
| SG&A Expenses | $38M |
| Other Expenses | $48M |
| Operating Expenses | $86M |
| Cost & Expenses | $541M |
| OPERATING INCOME | $655M |
| Interest Income | $1.5B |
| Interest Expense | $455M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $655M |
| Income Tax Expense | $55M |
| Net Income from Continuing Ops | $600M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $600M |
| Net Income Deductions | -$17M |
| BOTTOM LINE NET INCOME | $617M |
| D&A | $0 |
| EBIT | $655M |
| EBITDA | $655M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $600M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $293M |
| Change in Working Capital | -$147M |
| OPERATING CASH FLOW | $746M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$9.9B |
| Sales/Maturities of Investments | $7.7B |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$2.1B |
| Net Debt Issuance | $1.1B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$912M |
| Other Financing Activities | -$16M |
| NET CASH FROM FINANCING | $1.2B |
| FREE CASH FLOW | $746M |
| Net Change in Cash | -$149M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $303M |
| Short-Term Investments | $0 |
| Net Receivables | $180M |
| Inventory | $0 |
| Other Current Assets | $34M |
| TOTAL CURRENT ASSETS | $517M |
| PP&E (Net) | $20M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $21.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | $81M |
| TOTAL NON-CURRENT ASSETS | $21.9B |
| TOTAL ASSETS | $22.4B |
| Account Payables | $87M |
| Short-Term Debt | $807M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $21M |
| TOTAL CURRENT LIABILITIES | $1.2B |
| Long-Term Debt | $11.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $56M |
| TOTAL NON-CURRENT LIABILITIES | $11.6B |
| TOTAL LIABILITIES | $12.8B |
| Common Stock | $1M |
| Additional Paid-In Capital | $9.6B |
| Retained Earnings | -$2M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $9.6B |
| Minority Interest | $0 |
| TOTAL EQUITY | $9.6B |
| TOTAL LIABILITIES & EQUITY | $22.4B |
| Total Debt | $12.4B |
| Net Debt | $12.1B |