| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $40.1B | — | $43.7B | — | -8.1% |
| Op. Income | $6.4B | — | $8.4B | — | -23.0% |
| Gross Margin | 50.0% | — | 51.1% | — | -1.2pp |
| Net Margin | 14.3% | — | 15.9% | — | -1.6pp |
| EPS (Diluted) | $3.27 | — | $3.91 | — | -16.4% |
| Free Cash Flow | $5.1B | — | $7.8B | — | -35.2% |
| Item | Amount |
|---|---|
| REVENUE | $40.1B |
| Cost of Revenue | $20.1B |
| GROSS PROFIT | $20.0B |
| R&D Expenses | $2.7B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $10.9B |
| Other Expenses | $0 |
| Operating Expenses | $13.6B |
| Cost & Expenses | $33.7B |
| OPERATING INCOME | $6.4B |
| Interest Income | $385M |
| Interest Expense | $698M |
| Other Income/Expenses | $229M |
| INCOME BEFORE TAX | $6.7B |
| Income Tax Expense | $941M |
| Net Income from Continuing Ops | $5.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.7B |
| D&A | $3.2B |
| EBIT | $7.4B |
| EBITDA | $10.6B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $40.1B |
| Cost of Revenue | $20.1B |
| GROSS PROFIT | $20.0B |
| R&D Expenses | $2.7B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $10.9B |
| Other Expenses | $0 |
| Operating Expenses | $13.6B |
| Cost & Expenses | $33.7B |
| OPERATING INCOME | $6.4B |
| Interest Income | $385M |
| Interest Expense | $698M |
| Other Income/Expenses | $229M |
| INCOME BEFORE TAX | $6.7B |
| Income Tax Expense | $941M |
| Net Income from Continuing Ops | $5.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.7B |
| D&A | $3.2B |
| EBIT | $7.4B |
| EBITDA | $10.6B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $5.7B |
| Depreciation & Amortization | $3.2B |
| Stock-Based Compensation | $644M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $126M |
| Change in Working Capital | -$2.5B |
| OPERATING CASH FLOW | $7.3B |
| Capital Expenditure | -$2.2B |
| Acquisitions (Net) | -$837M |
| Purchases of Investments | -$159M |
| Sales/Maturities of Investments | $43M |
| Other Investing Activities | $22M |
| NET CASH FROM INVESTING | -$3.1B |
| Net Debt Issuance | -$2.5B |
| Common Stock Repurchased | -$1.2B |
| Common Dividends Paid | -$3.6B |
| Other Financing Activities | $167M |
| NET CASH FROM FINANCING | -$7.1B |
| FREE CASH FLOW | $5.1B |
| Net Change in Cash | -$3.0B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.9B |
| Short-Term Investments | $383M |
| Net Receivables | $6.6B |
| Inventory | $6.6B |
| Other Current Assets | $2.3B |
| TOTAL CURRENT ASSETS | $22.7B |
| PP&E (Net) | $11.3B |
| Goodwill | $23.7B |
| Intangible Assets | $8.8B |
| Long-Term Investments | $799M |
| Tax Assets | $0 |
| Other Non-Current Assets | $6.0B |
| TOTAL NON-CURRENT ASSETS | $50.5B |
| TOTAL ASSETS | $73.2B |
| Account Payables | $4.3B |
| Short-Term Debt | $1.3B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $6.1B |
| TOTAL CURRENT LIABILITIES | $13.8B |
| Long-Term Debt | $13.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.2B |
| Other Non-Current Liabilities | $4.8B |
| TOTAL NON-CURRENT LIABILITIES | $20.5B |
| TOTAL LIABILITIES | $34.4B |
| Common Stock | $24.9B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $37.6B |
| Treasury Stock | -$16.0B |
| Accum. Other Comp. Income | -$7.8B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $38.6B |
| Minority Interest | $224M |
| TOTAL EQUITY | $38.8B |
| TOTAL LIABILITIES & EQUITY | $73.2B |
| Total Debt | $15.9B |
| Net Debt | $9.0B |