| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.6B | — | $3.9B | — | -33.0% |
| Op. Income | $287M | — | $1.3B | — | -77.0% |
| Gross Margin | 23.0% | — | 38.9% | — | -15.9pp |
| Net Margin | 6.9% | — | 28.2% | — | -21.3pp |
| EPS (Diluted) | $2.47 | — | $11.90 | — | -79.2% |
| Free Cash Flow | $16M | — | $730M | — | -97.8% |
| Item | Amount |
|---|---|
| REVENUE | $2.6B |
| Cost of Revenue | $2.0B |
| GROSS PROFIT | $593M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $257M |
| SG&A Expenses | $257M |
| Other Expenses | $49M |
| Operating Expenses | $306M |
| Cost & Expenses | $2.3B |
| OPERATING INCOME | $287M |
| Interest Income | $18M |
| Interest Expense | $14M |
| Other Income/Expenses | -$35M |
| INCOME BEFORE TAX | $252M |
| Income Tax Expense | $74M |
| Net Income from Continuing Ops | $178M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $178M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $178M |
| D&A | $119M |
| EBIT | $261M |
| EBITDA | $380M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $2.6B |
| Cost of Revenue | $2.0B |
| GROSS PROFIT | $593M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $257M |
| SG&A Expenses | $257M |
| Other Expenses | $49M |
| Operating Expenses | $306M |
| Cost & Expenses | $2.3B |
| OPERATING INCOME | $287M |
| Interest Income | $18M |
| Interest Expense | $14M |
| Other Income/Expenses | -$35M |
| INCOME BEFORE TAX | $252M |
| Income Tax Expense | $74M |
| Net Income from Continuing Ops | $178M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $178M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $178M |
| D&A | $119M |
| EBIT | $261M |
| EBITDA | $380M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $178M |
| Depreciation & Amortization | $119M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $44M |
| Other Non-Cash Items | $103M |
| Change in Working Capital | -$128M |
| OPERATING CASH FLOW | $316M |
| Capital Expenditure | -$300M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$76M |
| NET CASH FROM INVESTING | -$376M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$69M |
| Other Financing Activities | -$8M |
| NET CASH FROM FINANCING | -$77M |
| FREE CASH FLOW | $16M |
| Net Change in Cash | -$147M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $222M |
| Short-Term Investments | $0 |
| Net Receivables | $155M |
| Inventory | $378M |
| Other Current Assets | $23M |
| TOTAL CURRENT ASSETS | $778M |
| PP&E (Net) | $1.6B |
| Goodwill | $19M |
| Intangible Assets | $32M |
| Long-Term Investments | $5M |
| Tax Assets | $11M |
| Other Non-Current Assets | $27M |
| TOTAL NON-CURRENT ASSETS | $1.7B |
| TOTAL ASSETS | $2.4B |
| Account Payables | $141M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $15M |
| TOTAL CURRENT LIABILITIES | $274M |
| Long-Term Debt | $347M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $162M |
| Other Non-Current Liabilities | $72M |
| TOTAL NON-CURRENT LIABILITIES | $606M |
| TOTAL LIABILITIES | $880M |
| Common Stock | $88M |
| Additional Paid-In Capital | $465M |
| Retained Earnings | $1.5B |
| Treasury Stock | -$386M |
| Accum. Other Comp. Income | -$89M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.6B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.6B |
| TOTAL LIABILITIES & EQUITY | $2.4B |
| Total Debt | $378M |
| Net Debt | $156M |