| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $23.6B | — | $16.4B | — | 43.6% |
| Op. Income | $1.3B | — | $3.6B | — | -65.4% |
| Gross Margin | 44.9% | — | 48.2% | — | -3.3pp |
| Net Margin | 5.6% | — | 19.2% | — | -13.6pp |
| EPS (Diluted) | $0.84 | — | $2.57 | — | -67.3% |
| Free Cash Flow | $3.1B | — | $3.2B | — | -3.3% |
| Item | Amount |
|---|---|
| REVENUE | $23.6B |
| Cost of Revenue | $13.0B |
| GROSS PROFIT | $10.6B |
| R&D Expenses | $5.0B |
| Selling & Marketing | $683M |
| General & Administrative | $1.7B |
| SG&A Expenses | $2.3B |
| Other Expenses | $2.0B |
| Operating Expenses | $9.3B |
| Cost & Expenses | $22.3B |
| OPERATING INCOME | $1.3B |
| Interest Income | $65M |
| Interest Expense | $88M |
| Other Income/Expenses | -$66M |
| INCOME BEFORE TAX | $1.2B |
| Income Tax Expense | -$122M |
| Net Income from Continuing Ops | $1.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $4.3B |
| EBIT | $1.3B |
| EBITDA | $5.5B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $23.6B |
| Cost of Revenue | $13.0B |
| GROSS PROFIT | $10.6B |
| R&D Expenses | $5.0B |
| Selling & Marketing | $683M |
| General & Administrative | $1.7B |
| SG&A Expenses | $2.3B |
| Other Expenses | $2.0B |
| Operating Expenses | $9.3B |
| Cost & Expenses | $22.3B |
| OPERATING INCOME | $1.3B |
| Interest Income | $65M |
| Interest Expense | $88M |
| Other Income/Expenses | -$66M |
| INCOME BEFORE TAX | $1.2B |
| Income Tax Expense | -$122M |
| Net Income from Continuing Ops | $1.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $4.3B |
| EBIT | $1.3B |
| EBITDA | $5.5B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $1.3B |
| Depreciation & Amortization | $4.3B |
| Stock-Based Compensation | $1.1B |
| Deferred Income Tax | -$1.5B |
| Other Non-Cash Items | $253M |
| Change in Working Capital | -$1.8B |
| OPERATING CASH FLOW | $3.6B |
| Capital Expenditure | -$450M |
| Acquisitions (Net) | $822M |
| Purchases of Investments | -$2.7B |
| Sales/Maturities of Investments | $4.3B |
| Other Investing Activities | -$16M |
| NET CASH FROM INVESTING | $2.0B |
| Net Debt Issuance | $679M |
| Common Stock Repurchased | -$4.1B |
| Common Dividends Paid | $0 |
| Other Financing Activities | $165M |
| NET CASH FROM FINANCING | -$3.3B |
| FREE CASH FLOW | $3.1B |
| Net Change in Cash | $2.3B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $4.8B |
| Short-Term Investments | $1.0B |
| Net Receivables | $4.1B |
| Inventory | $3.8B |
| Other Current Assets | $1.3B |
| TOTAL CURRENT ASSETS | $15.0B |
| PP&E (Net) | $2.0B |
| Goodwill | $24.2B |
| Intangible Assets | $24.1B |
| Long-Term Investments | $83M |
| Tax Assets | $58M |
| Other Non-Current Assets | $2.2B |
| TOTAL NON-CURRENT ASSETS | $52.6B |
| TOTAL ASSETS | $67.6B |
| Account Payables | $2.5B |
| Short-Term Debt | $0 |
| Deferred Revenue | $859M |
| Other Current Liabilities | $178M |
| TOTAL CURRENT LIABILITIES | $6.4B |
| Long-Term Debt | $2.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.9B |
| Other Non-Current Liabilities | $1.7B |
| TOTAL NON-CURRENT LIABILITIES | $6.5B |
| TOTAL LIABILITIES | $12.8B |
| Common Stock | $16M |
| Additional Paid-In Capital | $58.0B |
| Retained Earnings | -$131M |
| Treasury Stock | -$3.1B |
| Accum. Other Comp. Income | -$41M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $54.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $54.8B |
| TOTAL LIABILITIES & EQUITY | $67.6B |
| Total Debt | $2.9B |
| Net Debt | -$2.0B |