| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $9.6B | — | $8.3B | — | 15.4% |
| Op. Income | $1.9B | — | $1.7B | — | 12.2% |
| Gross Margin | 34.4% | — | 36.1% | — | -1.7pp |
| Net Margin | 14.7% | — | 15.7% | — | -1.0pp |
| EPS (Diluted) | $4.45 | — | $4.11 | — | 8.3% |
| Free Cash Flow | -$254M | — | -$220M | — | -15.5% |
| Item | Amount |
|---|---|
| REVENUE | $9.6B |
| Cost of Revenue | $6.3B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $1.4B |
| Operating Expenses | $1.4B |
| Cost & Expenses | $7.7B |
| OPERATING INCOME | $1.9B |
| Interest Income | $1M |
| Interest Expense | $515M |
| Other Income/Expenses | -$192M |
| INCOME BEFORE TAX | $1.7B |
| Income Tax Expense | $323M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $1.1B |
| EBIT | $2.2B |
| EBITDA | $3.4B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $9.6B |
| Cost of Revenue | $6.3B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $1.4B |
| Operating Expenses | $1.4B |
| Cost & Expenses | $7.7B |
| OPERATING INCOME | $1.9B |
| Interest Income | $1M |
| Interest Expense | $515M |
| Other Income/Expenses | -$192M |
| INCOME BEFORE TAX | $1.7B |
| Income Tax Expense | $323M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $1.1B |
| EBIT | $2.2B |
| EBITDA | $3.4B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $1.4B |
| Depreciation & Amortization | $1.1B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $280M |
| Other Non-Cash Items | -$411M |
| Change in Working Capital | -$341M |
| OPERATING CASH FLOW | $2.1B |
| Capital Expenditure | -$2.3B |
| Acquisitions (Net) | -$428M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $15M |
| Other Investing Activities | $85M |
| NET CASH FROM INVESTING | -$2.6B |
| Net Debt Issuance | $1.7B |
| Common Stock Repurchased | -$69M |
| Common Dividends Paid | -$918M |
| Other Financing Activities | $9M |
| NET CASH FROM FINANCING | $676M |
| FREE CASH FLOW | -$254M |
| Net Change in Cash | $95M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $29M |
| Short-Term Investments | $0 |
| Net Receivables | $1.8B |
| Inventory | $807M |
| Other Current Assets | $262M |
| TOTAL CURRENT ASSETS | $3.2B |
| PP&E (Net) | $29.1B |
| Goodwill | $3.1B |
| Intangible Assets | $0 |
| Long-Term Investments | $1.9B |
| Tax Assets | $0 |
| Other Non-Current Assets | $4.6B |
| TOTAL NON-CURRENT ASSETS | $38.7B |
| TOTAL ASSETS | $41.9B |
| Account Payables | $1.2B |
| Short-Term Debt | $2.5B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $812M |
| TOTAL CURRENT LIABILITIES | $4.6B |
| Long-Term Debt | $14.6B |
| Deferred Revenue NC | $371M |
| Deferred Tax Liabilities | $4.6B |
| Other Non-Current Liabilities | $5.9B |
| TOTAL NON-CURRENT LIABILITIES | $25.6B |
| TOTAL LIABILITIES | $30.3B |
| Common Stock | $3M |
| Additional Paid-In Capital | $4.1B |
| Retained Earnings | $7.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$7M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $11.4B |
| Minority Interest | $209M |
| TOTAL EQUITY | $11.6B |
| TOTAL LIABILITIES & EQUITY | $41.9B |
| Total Debt | $17.4B |
| Net Debt | $17.3B |