| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $25.8B | — | $23.1B | — | 11.8% |
| Op. Income | $7.8B | — | $6.9B | — | 13.0% |
| Gross Margin | 46.5% | — | 47.3% | — | -0.8pp |
| Net Margin | 25.3% | — | 25.5% | — | -0.2pp |
| EPS (Diluted) | $7.44 | — | $6.40 | — | 16.3% |
| Free Cash Flow | $4.6B | — | $4.8B | — | -3.4% |
| Item | Amount |
|---|---|
| REVENUE | $25.8B |
| Cost of Revenue | $13.8B |
| GROSS PROFIT | $12.0B |
| R&D Expenses | $2.8B |
| Selling & Marketing | $703M |
| General & Administrative | $735M |
| SG&A Expenses | $1.4B |
| Other Expenses | $0 |
| Operating Expenses | $4.2B |
| Cost & Expenses | $18.0B |
| OPERATING INCOME | $7.8B |
| Interest Income | $39M |
| Interest Expense | $228M |
| Other Income/Expenses | -$189M |
| INCOME BEFORE TAX | $7.6B |
| Income Tax Expense | $1.1B |
| Net Income from Continuing Ops | $6.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $6.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $6.5B |
| D&A | $444M |
| EBIT | $7.8B |
| EBITDA | $8.3B |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| REVENUE | $25.8B |
| Cost of Revenue | $13.8B |
| GROSS PROFIT | $12.0B |
| R&D Expenses | $2.8B |
| Selling & Marketing | $703M |
| General & Administrative | $735M |
| SG&A Expenses | $1.4B |
| Other Expenses | $0 |
| Operating Expenses | $4.2B |
| Cost & Expenses | $18.0B |
| OPERATING INCOME | $7.8B |
| Interest Income | $39M |
| Interest Expense | $228M |
| Other Income/Expenses | -$189M |
| INCOME BEFORE TAX | $7.6B |
| Income Tax Expense | $1.1B |
| Net Income from Continuing Ops | $6.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $6.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $6.5B |
| D&A | $444M |
| EBIT | $7.8B |
| EBITDA | $8.3B |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| Net Income | $6.5B |
| Depreciation & Amortization | $444M |
| Stock-Based Compensation | $413M |
| Deferred Income Tax | -$223M |
| Other Non-Cash Items | $32M |
| Change in Working Capital | -$1.8B |
| OPERATING CASH FLOW | $5.4B |
| Capital Expenditure | -$787M |
| Acquisitions (Net) | -$441M |
| Purchases of Investments | -$1.5B |
| Sales/Maturities of Investments | $1.4B |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$1.4B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$6.1B |
| Common Dividends Paid | -$873M |
| Other Financing Activities | -$266M |
| NET CASH FROM FINANCING | -$7.0B |
| FREE CASH FLOW | $4.6B |
| Net Change in Cash | -$3.0B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.0B |
| Short-Term Investments | $586M |
| Net Receivables | $6.5B |
| Inventory | $5.9B |
| Other Current Assets | $422M |
| TOTAL CURRENT ASSETS | $15.9B |
| PP&E (Net) | $2.7B |
| Goodwill | $3.7B |
| Intangible Assets | $339M |
| Long-Term Investments | $2.0B |
| Tax Assets | $1.4B |
| Other Non-Current Assets | $691M |
| TOTAL NON-CURRENT ASSETS | $10.8B |
| TOTAL ASSETS | $26.7B |
| Account Payables | $1.8B |
| Short-Term Debt | $0 |
| Deferred Revenue | $3.1B |
| Other Current Liabilities | $905M |
| TOTAL CURRENT LIABILITIES | $7.4B |
| Long-Term Debt | $5.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $1.4B |
| TOTAL NON-CURRENT LIABILITIES | $7.2B |
| TOTAL LIABILITIES | $14.5B |
| Common Stock | $8M |
| Additional Paid-In Capital | $8.6B |
| Retained Earnings | $37.9B |
| Treasury Stock | -$34.1B |
| Accum. Other Comp. Income | -$202M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $12.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $12.2B |
| TOTAL LIABILITIES & EQUITY | $26.7B |
| Total Debt | $5.8B |
| Net Debt | $3.8B |