| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.0B | — | — | — | — |
| Op. Income | $852M | — | — | — | — |
| Gross Margin | 49.5% | — | — | — | — |
| Net Margin | 5.3% | — | — | — | — |
| EPS (Diluted) | $3.90 | — | — | — | — |
| Free Cash Flow | $1.1B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $10.0B |
| Cost of Revenue | $5.1B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $22M |
| General & Administrative | $793M |
| SG&A Expenses | $816M |
| Other Expenses | $3.3B |
| Operating Expenses | $4.1B |
| Cost & Expenses | $9.2B |
| OPERATING INCOME | $852M |
| Interest Income | $7.5B |
| Interest Expense | $4.8B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $852M |
| Income Tax Expense | $323M |
| Net Income from Continuing Ops | $529M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $529M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $529M |
| D&A | $132M |
| EBIT | $852M |
| EBITDA | $984M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $10.0B |
| Cost of Revenue | $5.1B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $22M |
| General & Administrative | $793M |
| SG&A Expenses | $816M |
| Other Expenses | $3.3B |
| Operating Expenses | $4.1B |
| Cost & Expenses | $9.2B |
| OPERATING INCOME | $852M |
| Interest Income | $7.5B |
| Interest Expense | $4.8B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $852M |
| Income Tax Expense | $323M |
| Net Income from Continuing Ops | $529M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $529M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $529M |
| D&A | $132M |
| EBIT | $852M |
| EBITDA | $984M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $528M |
| Depreciation & Amortization | $61M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $4.8B |
| Change in Working Capital | -$895M |
| OPERATING CASH FLOW | $4.5B |
| Capital Expenditure | -$52M |
| Acquisitions (Net) | -$10M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$65M |
| NET CASH FROM INVESTING | -$128M |
| Net Debt Issuance | -$36M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$129M |
| Other Financing Activities | -$195M |
| NET CASH FROM FINANCING | -$361M |
| FREE CASH FLOW | $1.1B |
| Net Change in Cash | -$1.4B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.4B |
| Short-Term Investments | $0 |
| Net Receivables | $1.6B |
| Inventory | $0 |
| Other Current Assets | -$1.6B |
| TOTAL CURRENT ASSETS | $1.5B |
| PP&E (Net) | $256M |
| Goodwill | $0 |
| Intangible Assets | $89M |
| Long-Term Investments | $1.9B |
| Tax Assets | $0 |
| Other Non-Current Assets | $13.4B |
| TOTAL NON-CURRENT ASSETS | $15.6B |
| TOTAL ASSETS | $7.4B |
| Account Payables | $104M |
| Short-Term Debt | $37M |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$37M |
| TOTAL CURRENT LIABILITIES | $541M |
| Long-Term Debt | $314M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $5.4B |
| TOTAL NON-CURRENT LIABILITIES | $5.7B |
| TOTAL LIABILITIES | $5.9B |
| Common Stock | $1M |
| Additional Paid-In Capital | $12M |
| Retained Earnings | -$156M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $518M |
| Other Equity | $1.1B |
| TOTAL STOCKHOLDERS' EQUITY | $1.5B |
| Minority Interest | $56.2K |
| TOTAL EQUITY | $1.5B |
| TOTAL LIABILITIES & EQUITY | $7.4B |
| Total Debt | $336M |
| Net Debt | -$1.1B |