| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.4B | — | $3.7B | — | -7.6% |
| Op. Income | $650M | — | $544M | — | 19.3% |
| Gross Margin | 35.9% | — | 29.1% | — | 6.8pp |
| Net Margin | 19.7% | — | 20.2% | — | -0.5pp |
| EPS (Diluted) | $3.32 | — | $3.68 | — | -9.8% |
| Free Cash Flow | -$99M | — | -$1.0B | — | 90.2% |
| Item | Amount |
|---|---|
| REVENUE | $3.4B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $562M |
| Operating Expenses | $562M |
| Cost & Expenses | $2.7B |
| OPERATING INCOME | $650M |
| Interest Income | $0 |
| Interest Expense | $166M |
| Other Income/Expenses | $140M |
| INCOME BEFORE TAX | $789M |
| Income Tax Expense | $124M |
| Net Income from Continuing Ops | $666M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $666M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $666M |
| D&A | $461M |
| EBIT | $956M |
| EBITDA | $1.4B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $3.4B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $562M |
| Operating Expenses | $562M |
| Cost & Expenses | $2.7B |
| OPERATING INCOME | $650M |
| Interest Income | $0 |
| Interest Expense | $166M |
| Other Income/Expenses | $140M |
| INCOME BEFORE TAX | $789M |
| Income Tax Expense | $124M |
| Net Income from Continuing Ops | $666M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $666M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $666M |
| D&A | $461M |
| EBIT | $956M |
| EBITDA | $1.4B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $666M |
| Depreciation & Amortization | $461M |
| Stock-Based Compensation | $10M |
| Deferred Income Tax | -$154M |
| Other Non-Cash Items | $416M |
| Change in Working Capital | -$446M |
| OPERATING CASH FLOW | $952M |
| Capital Expenditure | -$1.1B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $1.1B |
| Other Investing Activities | -$113M |
| NET CASH FROM INVESTING | -$96M |
| Net Debt Issuance | -$438M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$329M |
| Other Financing Activities | -$900.0K |
| NET CASH FROM FINANCING | -$768M |
| FREE CASH FLOW | -$99M |
| Net Change in Cash | $88M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $88M |
| Short-Term Investments | $0 |
| Net Receivables | $860M |
| Inventory | $289M |
| Other Current Assets | $104M |
| TOTAL CURRENT ASSETS | $1.3B |
| PP&E (Net) | $10.7B |
| Goodwill | $0 |
| Intangible Assets | $190M |
| Long-Term Investments | $106M |
| Tax Assets | $0 |
| Other Non-Current Assets | $255M |
| TOTAL NON-CURRENT ASSETS | $11.2B |
| TOTAL ASSETS | $12.5B |
| Account Payables | $449M |
| Short-Term Debt | $1000M |
| Deferred Revenue | $89M |
| Other Current Liabilities | $87M |
| TOTAL CURRENT LIABILITIES | $1.8B |
| Long-Term Debt | $3.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.2B |
| Other Non-Current Liabilities | $1.5B |
| TOTAL NON-CURRENT LIABILITIES | $6.3B |
| TOTAL LIABILITIES | $8.1B |
| Common Stock | $1.1B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $3.3B |
| Treasury Stock | -$100.0K |
| Accum. Other Comp. Income | -$12M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.4B |
| TOTAL LIABILITIES & EQUITY | $12.5B |
| Total Debt | $4.5B |
| Net Debt | $4.5B |