| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.4B | — | $2.8B | — | -15.9% |
| Op. Income | $918M | — | $1.3B | — | -26.7% |
| Gross Margin | 57.3% | — | 60.1% | — | -2.8pp |
| Net Margin | 11.2% | — | 17.0% | — | -5.8pp |
| EPS (Diluted) | $2.44 | — | $3.91 | — | -37.6% |
| Free Cash Flow | $680M | — | $1.1B | — | -40.8% |
| Item | Amount |
|---|---|
| REVENUE | $2.4B |
| Cost of Revenue | $1.0B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $220M |
| SG&A Expenses | $220M |
| Other Expenses | $217M |
| Operating Expenses | $437M |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $918M |
| Interest Income | $0 |
| Interest Expense | $323M |
| Other Income/Expenses | -$361M |
| INCOME BEFORE TAX | $557M |
| Income Tax Expense | $88M |
| Net Income from Continuing Ops | $468M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $265M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $255M |
| D&A | $131M |
| EBIT | $880M |
| EBITDA | $1.0B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $2.4B |
| Cost of Revenue | $1.0B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $220M |
| SG&A Expenses | $220M |
| Other Expenses | $217M |
| Operating Expenses | $437M |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $918M |
| Interest Income | $0 |
| Interest Expense | $323M |
| Other Income/Expenses | -$361M |
| INCOME BEFORE TAX | $557M |
| Income Tax Expense | $88M |
| Net Income from Continuing Ops | $468M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $265M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $255M |
| D&A | $131M |
| EBIT | $880M |
| EBITDA | $1.0B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $265M |
| Depreciation & Amortization | $131M |
| Stock-Based Compensation | $67M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$416M |
| Change in Working Capital | $659M |
| OPERATING CASH FLOW | $707M |
| Capital Expenditure | -$27M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$2M |
| NET CASH FROM INVESTING | -$30M |
| Net Debt Issuance | $141M |
| Common Stock Repurchased | -$489M |
| Common Dividends Paid | -$375M |
| Other Financing Activities | -$13M |
| NET CASH FROM FINANCING | -$736M |
| FREE CASH FLOW | $680M |
| Net Change in Cash | -$83M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $982M |
| Short-Term Investments | $0 |
| Net Receivables | $1.2B |
| Inventory | $0 |
| Other Current Assets | $57M |
| TOTAL CURRENT ASSETS | $2.2B |
| PP&E (Net) | $273M |
| Goodwill | $1.1B |
| Intangible Assets | $321M |
| Long-Term Investments | $6.2B |
| Tax Assets | $147M |
| Other Non-Current Assets | $304M |
| TOTAL NON-CURRENT ASSETS | $8.3B |
| TOTAL ASSETS | $10.6B |
| Account Payables | $769M |
| Short-Term Debt | $4M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $1.0B |
| Long-Term Debt | $3.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $343.0K |
| Other Non-Current Liabilities | $4.2B |
| TOTAL NON-CURRENT LIABILITIES | $7.9B |
| TOTAL LIABILITIES | $8.9B |
| Common Stock | $2.0K |
| Additional Paid-In Capital | $1.3B |
| Retained Earnings | $972M |
| Treasury Stock | -$955M |
| Accum. Other Comp. Income | $32M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.3B |
| Minority Interest | $310M |
| TOTAL EQUITY | $1.7B |
| TOTAL LIABILITIES & EQUITY | $10.6B |
| Total Debt | $3.7B |
| Net Debt | $2.7B |