| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.7B | — | $3.4B | — | -20.8% |
| Op. Income | $650M | — | $650M | — | 0.1% |
| Gross Margin | 47.1% | — | 35.9% | — | 11.2pp |
| Net Margin | 15.6% | — | 19.7% | — | -4.1pp |
| EPS (Diluted) | $2.07 | — | $3.32 | — | -37.7% |
| Free Cash Flow | $54M | — | -$99M | — | 154.9% |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $610M |
| Operating Expenses | $610M |
| Cost & Expenses | $2.0B |
| OPERATING INCOME | $650M |
| Interest Income | $0 |
| Interest Expense | $229M |
| Other Income/Expenses | -$177M |
| INCOME BEFORE TAX | $473M |
| Income Tax Expense | $56M |
| Net Income from Continuing Ops | $417M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $417M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $417M |
| D&A | $507M |
| EBIT | $694M |
| EBITDA | $1.2B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $610M |
| Operating Expenses | $610M |
| Cost & Expenses | $2.0B |
| OPERATING INCOME | $650M |
| Interest Income | $0 |
| Interest Expense | $229M |
| Other Income/Expenses | -$177M |
| INCOME BEFORE TAX | $473M |
| Income Tax Expense | $56M |
| Net Income from Continuing Ops | $417M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $417M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $417M |
| D&A | $507M |
| EBIT | $694M |
| EBITDA | $1.2B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $417M |
| Depreciation & Amortization | $507M |
| Stock-Based Compensation | $13M |
| Deferred Income Tax | $12M |
| Other Non-Cash Items | -$119M |
| Change in Working Capital | $403M |
| OPERATING CASH FLOW | $1.2B |
| Capital Expenditure | -$1.2B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$94M |
| NET CASH FROM INVESTING | -$1.3B |
| Net Debt Issuance | $287M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$333M |
| Other Financing Activities | -$2M |
| NET CASH FROM FINANCING | -$48M |
| FREE CASH FLOW | $54M |
| Net Change in Cash | -$88M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $200.0K |
| Short-Term Investments | $0 |
| Net Receivables | $300M |
| Inventory | $413M |
| Other Current Assets | $59M |
| TOTAL CURRENT ASSETS | $772M |
| PP&E (Net) | $11.4B |
| Goodwill | $0 |
| Intangible Assets | $349M |
| Long-Term Investments | $114M |
| Tax Assets | $0 |
| Other Non-Current Assets | $142M |
| TOTAL NON-CURRENT ASSETS | $12.0B |
| TOTAL ASSETS | $12.8B |
| Account Payables | $276M |
| Short-Term Debt | $499M |
| Deferred Revenue | $104M |
| Other Current Liabilities | $111M |
| TOTAL CURRENT LIABILITIES | $1.2B |
| Long-Term Debt | $4.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.3B |
| Other Non-Current Liabilities | $1.4B |
| TOTAL NON-CURRENT LIABILITIES | $7.1B |
| TOTAL LIABILITIES | $8.3B |
| Common Stock | $1.1B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $3.4B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$7M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.5B |
| TOTAL LIABILITIES & EQUITY | $12.8B |
| Total Debt | $4.8B |
| Net Debt | $4.8B |