| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $8.4B | — | — | — | — |
| Op. Income | $2.3B | — | — | — | — |
| Gross Margin | 67.3% | — | — | — | — |
| Net Margin | 13.7% | — | — | — | — |
| EPS (Diluted) | $2.27 | — | — | — | — |
| Free Cash Flow | -$456M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $8.4B |
| Cost of Revenue | $2.8B |
| GROSS PROFIT | $5.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $3.4B |
| Operating Expenses | $3.4B |
| Cost & Expenses | $6.2B |
| OPERATING INCOME | $2.3B |
| Interest Income | $56M |
| Interest Expense | $954M |
| Other Income/Expenses | -$741M |
| INCOME BEFORE TAX | $1.5B |
| Income Tax Expense | $263M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $1.3B |
| EBIT | $2.5B |
| EBITDA | $3.8B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $8.4B |
| Cost of Revenue | $2.8B |
| GROSS PROFIT | $5.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $3.4B |
| Operating Expenses | $3.4B |
| Cost & Expenses | $6.2B |
| OPERATING INCOME | $2.3B |
| Interest Income | $56M |
| Interest Expense | $954M |
| Other Income/Expenses | -$741M |
| INCOME BEFORE TAX | $1.5B |
| Income Tax Expense | $263M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $1.3B |
| EBIT | $2.5B |
| EBITDA | $3.8B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.1B |
| Depreciation & Amortization | $1.3B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $199M |
| Other Non-Cash Items | $79M |
| Change in Working Capital | -$132M |
| OPERATING CASH FLOW | $2.6B |
| Capital Expenditure | -$3.0B |
| Acquisitions (Net) | $314M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$136M |
| NET CASH FROM INVESTING | -$2.7B |
| Net Debt Issuance | $1.0B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$512M |
| Other Financing Activities | -$56M |
| NET CASH FROM FINANCING | $448M |
| FREE CASH FLOW | -$456M |
| Net Change in Cash | $304M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $457M |
| Short-Term Investments | $0 |
| Net Receivables | $1.2B |
| Inventory | $414M |
| Other Current Assets | $772M |
| TOTAL CURRENT ASSETS | $2.9B |
| PP&E (Net) | $31.7B |
| Goodwill | $8.9B |
| Intangible Assets | $1.1B |
| Long-Term Investments | $305M |
| Tax Assets | $0 |
| Other Non-Current Assets | $3.2B |
| TOTAL NON-CURRENT ASSETS | $45.2B |
| TOTAL ASSETS | $48.2B |
| Account Payables | $723M |
| Short-Term Debt | $1.8B |
| Deferred Revenue | $192M |
| Other Current Liabilities | $696M |
| TOTAL CURRENT LIABILITIES | $4.4B |
| Long-Term Debt | $19.9B |
| Deferred Revenue NC | $123M |
| Deferred Tax Liabilities | $3.2B |
| Other Non-Current Liabilities | $3.2B |
| TOTAL NON-CURRENT LIABILITIES | $26.8B |
| TOTAL LIABILITIES | $31.1B |
| Common Stock | $11.0B |
| Additional Paid-In Capital | $7M |
| Retained Earnings | $3.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $477M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $15.7B |
| Minority Interest | $1.3B |
| TOTAL EQUITY | $17.1B |
| TOTAL LIABILITIES & EQUITY | $48.2B |
| Total Debt | $21.9B |
| Net Debt | $21.5B |