| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $648M | — | $625M | — | 3.6% |
| Op. Income | $222M | — | $235M | — | -5.6% |
| Gross Margin | 69.8% | — | 74.0% | — | -4.1pp |
| Net Margin | 2.1% | — | -12.4% | — | 14.5pp |
| EPS (Diluted) | $0.06 | — | $-0.34 | — | 117.4% |
| Free Cash Flow | $301M | — | $316M | — | -4.8% |
| Item | Amount |
|---|---|
| REVENUE | $648M |
| Cost of Revenue | $195M |
| GROSS PROFIT | $452M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $47M |
| SG&A Expenses | $47M |
| Other Expenses | $183M |
| Operating Expenses | $231M |
| Cost & Expenses | $426M |
| OPERATING INCOME | $222M |
| Interest Income | $0 |
| Interest Expense | $113M |
| Other Income/Expenses | -$206M |
| INCOME BEFORE TAX | $16M |
| Income Tax Expense | $2M |
| Net Income from Continuing Ops | $14M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $14M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $14M |
| D&A | $183M |
| EBIT | $129M |
| EBITDA | $312M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $648M |
| Cost of Revenue | $195M |
| GROSS PROFIT | $452M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $47M |
| SG&A Expenses | $47M |
| Other Expenses | $183M |
| Operating Expenses | $231M |
| Cost & Expenses | $426M |
| OPERATING INCOME | $222M |
| Interest Income | $0 |
| Interest Expense | $113M |
| Other Income/Expenses | -$206M |
| INCOME BEFORE TAX | $16M |
| Income Tax Expense | $2M |
| Net Income from Continuing Ops | $14M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $14M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $14M |
| D&A | $183M |
| EBIT | $129M |
| EBITDA | $312M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $14M |
| Depreciation & Amortization | $183M |
| Stock-Based Compensation | $8M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $99M |
| Change in Working Capital | -$3M |
| OPERATING CASH FLOW | $301M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | -$5M |
| Purchases of Investments | -$11M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $119M |
| NET CASH FROM INVESTING | $103M |
| Net Debt Issuance | -$94M |
| Common Stock Repurchased | -$3M |
| Common Dividends Paid | -$277M |
| Other Financing Activities | -$36M |
| NET CASH FROM FINANCING | -$410M |
| FREE CASH FLOW | $301M |
| Net Change in Cash | -$7M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $41M |
| Short-Term Investments | $0 |
| Net Receivables | $134M |
| Inventory | $0 |
| Other Current Assets | $5M |
| TOTAL CURRENT ASSETS | $181M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $31M |
| Long-Term Investments | $195M |
| Tax Assets | $0 |
| Other Non-Current Assets | $5.0B |
| TOTAL NON-CURRENT ASSETS | $5.2B |
| TOTAL ASSETS | $5.4B |
| Account Payables | $0 |
| Short-Term Debt | $94M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $137M |
| TOTAL CURRENT LIABILITIES | $231M |
| Long-Term Debt | $2.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $2.4B |
| TOTAL LIABILITIES | $2.6B |
| Common Stock | $2M |
| Additional Paid-In Capital | $4.5B |
| Retained Earnings | -$1.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $24M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.8B |
| TOTAL LIABILITIES & EQUITY | $5.4B |
| Total Debt | $2.4B |
| Net Debt | $2.4B |