| Metric | Q3 2023 | Q2 2023 | Q3 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.4B | $6.6B | $6.5B | -3.1% | -1.5% |
| Op. Income | $1.8B | $1.9B | $1.9B | -5.7% | -6.3% |
| Gross Margin | 46.3% | 46.7% | 46.1% | -0.3pp | 0.2pp |
| Net Margin | 24.3% | 23.8% | 24.6% | 0.5pp | -0.4pp |
| EPS (Diluted) | $1.85 | $1.86 | $1.85 | -0.5% | -0.0% |
| Free Cash Flow | $2.3B | $2.0B | $1.3B | 14.3% | 84.9% |
| Item | Amount |
|---|---|
| REVENUE | $6.4B |
| Cost of Revenue | $3.4B |
| GROSS PROFIT | $3.0B |
| R&D Expenses | $767M |
| Selling & Marketing | $193M |
| General & Administrative | $214M |
| SG&A Expenses | $407M |
| Other Expenses | $0 |
| Operating Expenses | $1.2B |
| Cost & Expenses | $4.6B |
| OPERATING INCOME | $1.8B |
| Interest Income | $64M |
| Interest Expense | $60M |
| Other Income/Expenses | $4M |
| INCOME BEFORE TAX | $1.8B |
| Income Tax Expense | $246M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $136M |
| EBIT | $1.9B |
| EBITDA | $2.0B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $6.4B |
| Cost of Revenue | $3.4B |
| GROSS PROFIT | $3.0B |
| R&D Expenses | $767M |
| Selling & Marketing | $193M |
| General & Administrative | $214M |
| SG&A Expenses | $407M |
| Other Expenses | $0 |
| Operating Expenses | $1.2B |
| Cost & Expenses | $4.6B |
| OPERATING INCOME | $1.8B |
| Interest Income | $64M |
| Interest Expense | $60M |
| Other Income/Expenses | $4M |
| INCOME BEFORE TAX | $1.8B |
| Income Tax Expense | $246M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $136M |
| EBIT | $1.9B |
| EBITDA | $2.0B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.6B |
| Depreciation & Amortization | $136M |
| Stock-Based Compensation | $114M |
| Deferred Income Tax | -$38M |
| Other Non-Cash Items | $15M |
| Change in Working Capital | $796M |
| OPERATING CASH FLOW | $2.6B |
| Capital Expenditure | -$255M |
| Acquisitions (Net) | -$316M |
| Purchases of Investments | -$465M |
| Sales/Maturities of Investments | $302M |
| Other Investing Activities | $309M |
| NET CASH FROM INVESTING | -$425M |
| Net Debt Issuance | -$106M |
| Common Stock Repurchased | -$439M |
| Common Dividends Paid | -$268M |
| Other Financing Activities | -$37M |
| NET CASH FROM FINANCING | -$720M |
| FREE CASH FLOW | $2.3B |
| Net Change in Cash | $1.4B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.0B |
| Short-Term Investments | $510M |
| Net Receivables | $5.4B |
| Inventory | $5.8B |
| Other Current Assets | $674M |
| TOTAL CURRENT ASSETS | $18.9B |
| PP&E (Net) | $3.1B |
| Goodwill | $3.7B |
| Intangible Assets | $305M |
| Long-Term Investments | $2.2B |
| Tax Assets | $1.8B |
| Other Non-Current Assets | $421M |
| TOTAL NON-CURRENT ASSETS | $11.5B |
| TOTAL ASSETS | $30.4B |
| Account Payables | $1.4B |
| Short-Term Debt | $199M |
| Deferred Revenue | $3.5B |
| Other Current Liabilities | $853M |
| TOTAL CURRENT LIABILITIES | $8.2B |
| Long-Term Debt | $5.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $1.3B |
| TOTAL NON-CURRENT LIABILITIES | $7.1B |
| TOTAL LIABILITIES | $15.3B |
| Common Stock | $8M |
| Additional Paid-In Capital | $8.9B |
| Retained Earnings | $42.0B |
| Treasury Stock | -$35.6B |
| Accum. Other Comp. Income | -$223M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $15.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $15.1B |
| TOTAL LIABILITIES & EQUITY | $30.4B |
| Total Debt | $6.1B |
| Net Debt | $74M |