| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.8B | — | $3.6B | — | 4.5% |
| Op. Income | $741M | — | $683M | — | 8.6% |
| Gross Margin | 34.7% | — | 36.3% | — | -1.6pp |
| Net Margin | 13.6% | — | 12.7% | — | 0.9pp |
| EPS (Diluted) | $1.15 | — | $1.03 | — | 11.7% |
| Free Cash Flow | $16M | — | $499M | — | -96.7% |
| Item | Amount |
|---|---|
| REVENUE | $3.8B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $40M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $494M |
| Other Expenses | $37M |
| Operating Expenses | $571M |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $741M |
| Interest Income | $6M |
| Interest Expense | $37M |
| Other Income/Expenses | -$18M |
| INCOME BEFORE TAX | $724M |
| Income Tax Expense | $212M |
| Net Income from Continuing Ops | $512M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $512M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $512M |
| D&A | $173M |
| EBIT | $761M |
| EBITDA | $933M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.8B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $40M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $494M |
| Other Expenses | $37M |
| Operating Expenses | $571M |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $741M |
| Interest Income | $6M |
| Interest Expense | $37M |
| Other Income/Expenses | -$18M |
| INCOME BEFORE TAX | $724M |
| Income Tax Expense | $212M |
| Net Income from Continuing Ops | $512M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $512M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $512M |
| D&A | $173M |
| EBIT | $761M |
| EBITDA | $933M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $512M |
| Depreciation & Amortization | $173M |
| Stock-Based Compensation | $16M |
| Deferred Income Tax | $48M |
| Other Non-Cash Items | -$38M |
| Change in Working Capital | -$103M |
| OPERATING CASH FLOW | $608M |
| Capital Expenditure | -$591M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $106M |
| Other Investing Activities | -$175M |
| NET CASH FROM INVESTING | -$660M |
| Net Debt Issuance | $189M |
| Common Stock Repurchased | -$78M |
| Common Dividends Paid | -$130M |
| Other Financing Activities | -$6M |
| NET CASH FROM FINANCING | -$25M |
| FREE CASH FLOW | $16M |
| Net Change in Cash | -$86M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $113M |
| Short-Term Investments | $0 |
| Net Receivables | $299M |
| Inventory | $344M |
| Other Current Assets | $278M |
| TOTAL CURRENT ASSETS | $1.1B |
| PP&E (Net) | $1.9B |
| Goodwill | $195M |
| Intangible Assets | $155M |
| Long-Term Investments | $0 |
| Tax Assets | $1.1B |
| Other Non-Current Assets | $101M |
| TOTAL NON-CURRENT ASSETS | $3.4B |
| TOTAL ASSETS | $4.5B |
| Account Payables | $198M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $162M |
| TOTAL CURRENT LIABILITIES | $697M |
| Long-Term Debt | $1.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $94M |
| Other Non-Current Liabilities | $957M |
| TOTAL NON-CURRENT LIABILITIES | $2.2B |
| TOTAL LIABILITIES | $2.9B |
| Common Stock | $230M |
| Additional Paid-In Capital | $238M |
| Retained Earnings | $1.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$53M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.6B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.6B |
| TOTAL LIABILITIES & EQUITY | $4.5B |
| Total Debt | $1.1B |
| Net Debt | $1.0B |