| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $22.7B | — | $23.6B | — | -3.9% |
| Op. Income | $401M | — | $1.3B | — | -68.3% |
| Gross Margin | 46.1% | — | 44.9% | — | 1.2pp |
| Net Margin | 3.8% | — | 5.6% | — | -1.8pp |
| EPS (Diluted) | $0.53 | — | $0.84 | — | -36.9% |
| Free Cash Flow | $1.1B | — | $3.1B | — | -64.0% |
| Item | Amount |
|---|---|
| REVENUE | $22.7B |
| Cost of Revenue | $12.2B |
| GROSS PROFIT | $10.5B |
| R&D Expenses | $5.9B |
| Selling & Marketing | $695M |
| General & Administrative | $1.7B |
| SG&A Expenses | $2.4B |
| Other Expenses | $1.8B |
| Operating Expenses | $10.1B |
| Cost & Expenses | $22.3B |
| OPERATING INCOME | $401M |
| Interest Income | $206M |
| Interest Expense | $106M |
| Other Income/Expenses | $107M |
| INCOME BEFORE TAX | $508M |
| Income Tax Expense | -$346M |
| Net Income from Continuing Ops | $854M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $854M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $854M |
| D&A | $3.6B |
| EBIT | $598M |
| EBITDA | $4.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $22.7B |
| Cost of Revenue | $12.2B |
| GROSS PROFIT | $10.5B |
| R&D Expenses | $5.9B |
| Selling & Marketing | $695M |
| General & Administrative | $1.7B |
| SG&A Expenses | $2.4B |
| Other Expenses | $1.8B |
| Operating Expenses | $10.1B |
| Cost & Expenses | $22.3B |
| OPERATING INCOME | $401M |
| Interest Income | $206M |
| Interest Expense | $106M |
| Other Income/Expenses | $107M |
| INCOME BEFORE TAX | $508M |
| Income Tax Expense | -$346M |
| Net Income from Continuing Ops | $854M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $854M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $854M |
| D&A | $3.6B |
| EBIT | $598M |
| EBITDA | $4.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $854M |
| Depreciation & Amortization | $3.6B |
| Stock-Based Compensation | $1.4B |
| Deferred Income Tax | -$1.0B |
| Other Non-Cash Items | -$54M |
| Change in Working Capital | -$3.0B |
| OPERATING CASH FLOW | $1.7B |
| Capital Expenditure | -$546M |
| Acquisitions (Net) | -$131M |
| Purchases of Investments | -$3.7B |
| Sales/Maturities of Investments | $3.0B |
| Other Investing Activities | -$11M |
| NET CASH FROM INVESTING | -$1.4B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$1.4B |
| Common Dividends Paid | $0 |
| Other Financing Activities | $266M |
| NET CASH FROM FINANCING | -$1.1B |
| FREE CASH FLOW | $1.1B |
| Net Change in Cash | -$902M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3.9B |
| Short-Term Investments | $1.8B |
| Net Receivables | $5.4B |
| Inventory | $4.4B |
| Other Current Assets | $1.3B |
| TOTAL CURRENT ASSETS | $16.8B |
| PP&E (Net) | $2.2B |
| Goodwill | $24.3B |
| Intangible Assets | $21.4B |
| Long-Term Investments | $99M |
| Tax Assets | $366M |
| Other Non-Current Assets | $2.8B |
| TOTAL NON-CURRENT ASSETS | $51.1B |
| TOTAL ASSETS | $67.9B |
| Account Payables | $2.1B |
| Short-Term Debt | $751M |
| Deferred Revenue | $544M |
| Other Current Liabilities | $778M |
| TOTAL CURRENT LIABILITIES | $6.7B |
| Long-Term Debt | $1.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.2B |
| Other Non-Current Liabilities | $1.9B |
| TOTAL NON-CURRENT LIABILITIES | $5.3B |
| TOTAL LIABILITIES | $12.0B |
| Common Stock | $17M |
| Additional Paid-In Capital | $59.7B |
| Retained Earnings | $723M |
| Treasury Stock | -$4.5B |
| Accum. Other Comp. Income | -$10M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $55.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $55.9B |
| TOTAL LIABILITIES & EQUITY | $67.9B |
| Total Debt | $3.0B |
| Net Debt | -$930M |