| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $11.6B | — | $9.4B | — | 24.3% |
| Op. Income | $1.1B | — | $1.2B | — | -11.0% |
| Gross Margin | 24.3% | — | 13.4% | — | 10.8pp |
| Net Margin | 5.0% | — | 14.3% | — | -9.3pp |
| EPS (Diluted) | $2.00 | — | $27.20 | — | -92.6% |
| Free Cash Flow | $1.5B | — | -$734M | — | 300.0% |
| Item | Amount |
|---|---|
| REVENUE | $11.6B |
| Cost of Revenue | $8.8B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $587M |
| General & Administrative | $683M |
| SG&A Expenses | $1.3B |
| Other Expenses | $475M |
| Operating Expenses | $1.7B |
| Cost & Expenses | $10.6B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $683M |
| Other Income/Expenses | -$482M |
| INCOME BEFORE TAX | $596M |
| Income Tax Expense | $15M |
| Net Income from Continuing Ops | $582M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $582M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $582M |
| D&A | $0 |
| EBIT | $1.3B |
| EBITDA | $1.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $11.6B |
| Cost of Revenue | $8.8B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $587M |
| General & Administrative | $683M |
| SG&A Expenses | $1.3B |
| Other Expenses | $475M |
| Operating Expenses | $1.7B |
| Cost & Expenses | $10.6B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $683M |
| Other Income/Expenses | -$482M |
| INCOME BEFORE TAX | $596M |
| Income Tax Expense | $15M |
| Net Income from Continuing Ops | $582M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $582M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $582M |
| D&A | $0 |
| EBIT | $1.3B |
| EBITDA | $1.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $582M |
| Depreciation & Amortization | $998M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $683M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $2.3B |
| Capital Expenditure | -$796M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $136M |
| NET CASH FROM INVESTING | -$660M |
| Net Debt Issuance | -$567M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$583M |
| NET CASH FROM FINANCING | -$1.2B |
| FREE CASH FLOW | $1.5B |
| Net Change in Cash | $498M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.7B |
| Short-Term Investments | $140M |
| Net Receivables | $1.6B |
| Inventory | $593M |
| Other Current Assets | $138M |
| TOTAL CURRENT ASSETS | $4.2B |
| PP&E (Net) | $9.1B |
| Goodwill | $0 |
| Intangible Assets | $1.2B |
| Long-Term Investments | $25M |
| Tax Assets | $5M |
| Other Non-Current Assets | $191M |
| TOTAL NON-CURRENT ASSETS | $10.5B |
| TOTAL ASSETS | $14.7B |
| Account Payables | $818M |
| Short-Term Debt | $184M |
| Deferred Revenue | $3.0B |
| Other Current Liabilities | $28M |
| TOTAL CURRENT LIABILITIES | $5.7B |
| Long-Term Debt | $2.9B |
| Deferred Revenue NC | $349M |
| Deferred Tax Liabilities | $382M |
| Other Non-Current Liabilities | $1.5B |
| TOTAL NON-CURRENT LIABILITIES | $8.5B |
| TOTAL LIABILITIES | $14.2B |
| Common Stock | $5.0B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $464M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$5.0B |
| Other Equity | $39.0K |
| TOTAL STOCKHOLDERS' EQUITY | $450M |
| Minority Interest | -$12M |
| TOTAL EQUITY | $438M |
| TOTAL LIABILITIES & EQUITY | $14.7B |
| Total Debt | $7.0B |
| Net Debt | $5.3B |