| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $22.1B | — | $18.9B | — | 17.1% |
| Op. Income | $1.6B | — | $1.2B | — | 38.8% |
| Gross Margin | 35.0% | — | 35.2% | — | -0.1pp |
| Net Margin | 5.4% | — | 4.8% | — | 0.6pp |
| EPS (Diluted) | $8.31 | — | $6.23 | — | 33.4% |
| Free Cash Flow | $1.1B | — | $992M | — | 13.6% |
| Item | Amount |
|---|---|
| REVENUE | $22.1B |
| Cost of Revenue | $14.4B |
| GROSS PROFIT | $7.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $5.8B |
| Other Expenses | $368M |
| Operating Expenses | $6.1B |
| Cost & Expenses | $20.5B |
| OPERATING INCOME | $1.6B |
| Interest Income | $0 |
| Interest Expense | $74M |
| Other Income/Expenses | -$42M |
| INCOME BEFORE TAX | $1.6B |
| Income Tax Expense | $390M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | $348M |
| EBIT | $1.6B |
| EBITDA | $2.0B |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| REVENUE | $22.1B |
| Cost of Revenue | $14.4B |
| GROSS PROFIT | $7.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $5.8B |
| Other Expenses | $368M |
| Operating Expenses | $6.1B |
| Cost & Expenses | $20.5B |
| OPERATING INCOME | $1.6B |
| Interest Income | $0 |
| Interest Expense | $74M |
| Other Income/Expenses | -$42M |
| INCOME BEFORE TAX | $1.6B |
| Income Tax Expense | $390M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | $348M |
| EBIT | $1.6B |
| EBITDA | $2.0B |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| Net Income | $1.2B |
| Depreciation & Amortization | $348M |
| Stock-Based Compensation | $38M |
| Deferred Income Tax | $2M |
| Other Non-Cash Items | -$84M |
| Change in Working Capital | -$19M |
| OPERATING CASH FLOW | $1.5B |
| Capital Expenditure | -$340M |
| Acquisitions (Net) | -$1.6B |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $158M |
| Other Investing Activities | $145M |
| NET CASH FROM INVESTING | -$1.7B |
| Net Debt Issuance | $961M |
| Common Stock Repurchased | -$223M |
| Common Dividends Paid | -$496M |
| Other Financing Activities | -$37M |
| NET CASH FROM FINANCING | $205M |
| FREE CASH FLOW | $1.1B |
| Net Change in Cash | -$61M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $653M |
| Short-Term Investments | $0 |
| Net Receivables | $2.2B |
| Inventory | $4.4B |
| Other Current Assets | $1.5B |
| TOTAL CURRENT ASSETS | $8.8B |
| PP&E (Net) | $2.4B |
| Goodwill | $2.6B |
| Intangible Assets | $1.8B |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $847M |
| TOTAL NON-CURRENT ASSETS | $7.7B |
| TOTAL ASSETS | $16.5B |
| Account Payables | $5.5B |
| Short-Term Debt | $252M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.9B |
| TOTAL CURRENT LIABILITIES | $7.7B |
| Long-Term Debt | $3.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $391M |
| Other Non-Current Liabilities | $701M |
| TOTAL NON-CURRENT LIABILITIES | $5.0B |
| TOTAL LIABILITIES | $12.7B |
| Common Stock | $141M |
| Additional Paid-In Capital | $140M |
| Retained Earnings | $4.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$1.0B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.8B |
| Minority Interest | $14M |
| TOTAL EQUITY | $3.8B |
| TOTAL LIABILITIES & EQUITY | $16.5B |
| Total Debt | $4.2B |
| Net Debt | $3.5B |