| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $16.3B | — | — | — | — |
| Op. Income | $1.1B | — | — | — | — |
| Gross Margin | 22.0% | — | — | — | — |
| Net Margin | 4.4% | — | — | — | — |
| EPS (Diluted) | $2.81 | — | — | — | — |
| Free Cash Flow | $1.2B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $16.3B |
| Cost of Revenue | $12.7B |
| GROSS PROFIT | $3.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $724M |
| SG&A Expenses | $724M |
| Other Expenses | $1.7B |
| Operating Expenses | $2.4B |
| Cost & Expenses | $15.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $65M |
| Interest Expense | $204M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $405M |
| Net Income from Continuing Ops | $736M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $718M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $718M |
| D&A | $1.7B |
| EBIT | $1.3B |
| EBITDA | $3.1B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $16.3B |
| Cost of Revenue | $12.7B |
| GROSS PROFIT | $3.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $724M |
| SG&A Expenses | $724M |
| Other Expenses | $1.7B |
| Operating Expenses | $2.4B |
| Cost & Expenses | $15.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $65M |
| Interest Expense | $204M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $405M |
| Net Income from Continuing Ops | $736M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $718M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $718M |
| D&A | $1.7B |
| EBIT | $1.3B |
| EBITDA | $3.1B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $718M |
| Depreciation & Amortization | $1.8B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $255M |
| Other Non-Cash Items | -$241M |
| Change in Working Capital | -$1.1B |
| OPERATING CASH FLOW | $1.5B |
| Capital Expenditure | -$254M |
| Acquisitions (Net) | $633M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $24M |
| Other Investing Activities | $41M |
| NET CASH FROM INVESTING | -$60M |
| Net Debt Issuance | -$762M |
| Common Stock Repurchased | -$628M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$441M |
| NET CASH FROM FINANCING | -$1.8B |
| FREE CASH FLOW | $1.2B |
| Net Change in Cash | -$296M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.7B |
| Short-Term Investments | $0 |
| Net Receivables | $3.9B |
| Inventory | $0 |
| Other Current Assets | $303M |
| TOTAL CURRENT ASSETS | $7.4B |
| PP&E (Net) | $3.5B |
| Goodwill | $617M |
| Intangible Assets | $3.4B |
| Long-Term Investments | $51M |
| Tax Assets | $221M |
| Other Non-Current Assets | $4.9B |
| TOTAL NON-CURRENT ASSETS | $12.7B |
| TOTAL ASSETS | $20.1B |
| Account Payables | $840M |
| Short-Term Debt | $611M |
| Deferred Revenue | $1.1B |
| Other Current Liabilities | $23M |
| TOTAL CURRENT LIABILITIES | $6.9B |
| Long-Term Debt | $4.6B |
| Deferred Revenue NC | $862M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2.2B |
| TOTAL NON-CURRENT LIABILITIES | $7.9B |
| TOTAL LIABILITIES | $14.8B |
| Common Stock | $3M |
| Additional Paid-In Capital | $10.1B |
| Retained Earnings | -$4.5B |
| Treasury Stock | -$173M |
| Accum. Other Comp. Income | -$385M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.1B |
| Minority Interest | $323M |
| TOTAL EQUITY | $5.4B |
| TOTAL LIABILITIES & EQUITY | $20.1B |
| Total Debt | $6.2B |
| Net Debt | $3.5B |