| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $18.2B | — | $21.5B | — | -15.5% |
| Op. Income | $1.3B | — | $2.6B | — | -50.3% |
| Gross Margin | 14.9% | — | 19.5% | — | -4.6pp |
| Net Margin | 5.5% | — | 9.3% | — | -3.8pp |
| EPS (Diluted) | $0.45 | — | $0.88 | — | -48.5% |
| Free Cash Flow | $1.6B | — | $981M | — | 64.9% |
| Item | Amount |
|---|---|
| REVENUE | $18.2B |
| Cost of Revenue | $15.5B |
| GROSS PROFIT | $2.7B |
| R&D Expenses | $797M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $624M |
| Other Expenses | $0 |
| Operating Expenses | $1.4B |
| Cost & Expenses | $16.9B |
| OPERATING INCOME | $1.3B |
| Interest Income | $48M |
| Interest Expense | $202M |
| Other Income/Expenses | $37M |
| INCOME BEFORE TAX | $1.3B |
| Income Tax Expense | $283M |
| Net Income from Continuing Ops | $1.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $991M |
| Net Income Deductions | $15M |
| BOTTOM LINE NET INCOME | $976M |
| D&A | $1.8B |
| EBIT | $1.5B |
| EBITDA | $3.3B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $18.2B |
| Cost of Revenue | $15.5B |
| GROSS PROFIT | $2.7B |
| R&D Expenses | $797M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $624M |
| Other Expenses | $0 |
| Operating Expenses | $1.4B |
| Cost & Expenses | $16.9B |
| OPERATING INCOME | $1.3B |
| Interest Income | $48M |
| Interest Expense | $202M |
| Other Income/Expenses | $37M |
| INCOME BEFORE TAX | $1.3B |
| Income Tax Expense | $283M |
| Net Income from Continuing Ops | $1.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $991M |
| Net Income Deductions | $15M |
| BOTTOM LINE NET INCOME | $976M |
| D&A | $1.8B |
| EBIT | $1.5B |
| EBITDA | $3.3B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $991M |
| Depreciation & Amortization | $1.8B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$66M |
| Change in Working Capital | $604M |
| OPERATING CASH FLOW | $3.3B |
| Capital Expenditure | -$1.7B |
| Acquisitions (Net) | $27M |
| Purchases of Investments | -$77M |
| Sales/Maturities of Investments | $21M |
| Other Investing Activities | $7M |
| NET CASH FROM INVESTING | -$1.7B |
| Net Debt Issuance | -$338M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$1.2B |
| Other Financing Activities | -$35M |
| NET CASH FROM FINANCING | -$1.5B |
| FREE CASH FLOW | $1.6B |
| Net Change in Cash | $296M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.1B |
| Short-Term Investments | $148M |
| Net Receivables | $3.8B |
| Inventory | $2.0B |
| Other Current Assets | $158M |
| TOTAL CURRENT ASSETS | $8.3B |
| PP&E (Net) | $8.8B |
| Goodwill | $1.7B |
| Intangible Assets | $564M |
| Long-Term Investments | $933M |
| Tax Assets | $203M |
| Other Non-Current Assets | $738M |
| TOTAL NON-CURRENT ASSETS | $12.8B |
| TOTAL ASSETS | $21.1B |
| Account Payables | $2.2B |
| Short-Term Debt | $2.2B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.5B |
| TOTAL CURRENT LIABILITIES | $7.2B |
| Long-Term Debt | $3.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $244M |
| Other Non-Current Liabilities | $315M |
| TOTAL NON-CURRENT LIABILITIES | $4.0B |
| TOTAL LIABILITIES | $11.2B |
| Common Stock | $1.4B |
| Additional Paid-In Capital | $4.6B |
| Retained Earnings | $2.8B |
| Treasury Stock | -$62M |
| Accum. Other Comp. Income | $682M |
| Other Equity | -$102M |
| TOTAL STOCKHOLDERS' EQUITY | $9.3B |
| Minority Interest | $642M |
| TOTAL EQUITY | $10.0B |
| TOTAL LIABILITIES & EQUITY | $21.1B |
| Total Debt | $5.7B |
| Net Debt | $3.5B |