| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $16.4B | — | $9.8B | — | 68.3% |
| Op. Income | $3.6B | — | $1.4B | — | 166.5% |
| Gross Margin | 48.2% | — | 44.5% | — | 3.7pp |
| Net Margin | 19.2% | — | 25.5% | — | -6.3pp |
| EPS (Diluted) | $2.57 | — | $2.06 | — | 24.8% |
| Free Cash Flow | $3.2B | — | $777M | — | 314.4% |
| Item | Amount |
|---|---|
| REVENUE | $16.4B |
| Cost of Revenue | $8.5B |
| GROSS PROFIT | $7.9B |
| R&D Expenses | $2.8B |
| Selling & Marketing | $578M |
| General & Administrative | $870M |
| SG&A Expenses | $1.4B |
| Other Expenses | -$12M |
| Operating Expenses | $4.3B |
| Cost & Expenses | $12.8B |
| OPERATING INCOME | $3.6B |
| Interest Income | $8M |
| Interest Expense | $34M |
| Other Income/Expenses | $27M |
| INCOME BEFORE TAX | $3.7B |
| Income Tax Expense | $513M |
| NET INCOME | $3.2B |
| D&A | $463M |
| EBIT | $3.7B |
| EBITDA | $4.2B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $16.4B |
| Cost of Revenue | $8.5B |
| GROSS PROFIT | $7.9B |
| R&D Expenses | $2.8B |
| Selling & Marketing | $578M |
| General & Administrative | $870M |
| SG&A Expenses | $1.4B |
| Other Expenses | -$12M |
| Operating Expenses | $4.3B |
| Cost & Expenses | $12.8B |
| OPERATING INCOME | $3.6B |
| Interest Income | $8M |
| Interest Expense | $34M |
| Other Income/Expenses | $27M |
| INCOME BEFORE TAX | $3.7B |
| Income Tax Expense | $513M |
| NET INCOME | $3.2B |
| D&A | $463M |
| EBIT | $3.7B |
| EBITDA | $4.2B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $3.2B |
| Depreciation & Amortization | $463M |
| Stock-Based Compensation | $379M |
| Deferred Income Tax | $308M |
| Other Non-Cash Items | -$17M |
| Change in Working Capital | -$774M |
| OPERATING CASH FLOW | $3.5B |
| Capital Expenditure | -$301M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$2.1B |
| Sales/Maturities of Investments | $1.7B |
| Other Investing Activities | -$7M |
| NET CASH FROM INVESTING | -$686M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$2.0B |
| Common Dividends Paid | $0 |
| Other Financing Activities | $104M |
| NET CASH FROM FINANCING | -$1.9B |
| FREE CASH FLOW | $3.2B |
| Net Change in Cash | $940M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.5B |
| Short-Term Investments | $1.1B |
| Net Receivables | $2.7B |
| Inventory | $2.0B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $8.6B |
| PP&E (Net) | $1.1B |
| Goodwill | $289M |
| Intangible Assets | $323M |
| Long-Term Investments | $69M |
| Tax Assets | $931M |
| Other Non-Current Assets | $1.2B |
| TOTAL NON-CURRENT ASSETS | $3.8B |
| TOTAL ASSETS | $12.4B |
| Account Payables | $1.3B |
| Short-Term Debt | $312M |
| Deferred Revenue | $314M |
| Other Current Liabilities | $489M |
| TOTAL CURRENT LIABILITIES | $4.2B |
| Long-Term Debt | $1M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $12M |
| Other Non-Current Liabilities | $321M |
| TOTAL NON-CURRENT LIABILITIES | $682M |
| TOTAL LIABILITIES | $4.9B |
| Common Stock | $12M |
| Additional Paid-In Capital | $11.1B |
| Retained Earnings | -$1.5B |
| Treasury Stock | -$2.1B |
| Accum. Other Comp. Income | -$3M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $7.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $7.5B |
| TOTAL LIABILITIES & EQUITY | $12.4B |
| Total Debt | $661M |
| Net Debt | -$1.9B |