| Metric | Q1 2024 | Q4 2023 | Q1 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $17.8B | $17.7B | $15.7B | 0.4% | 13.3% |
| Op. Income | $3.1B | $2.5B | $2.2B | 25.2% | 45.1% |
| Gross Margin | 81.6% | 80.9% | 84.2% | 0.7pp | -2.6pp |
| Net Margin | 13.7% | 10.9% | 11.6% | 2.8pp | 2.1pp |
| EPS (Diluted) | $3.33 | $2.62 | $2.40 | 27.1% | 38.8% |
| Free Cash Flow | $5.2B | $6.3B | -$738M | -18.7% | 798.6% |
| Item | Amount |
|---|---|
| REVENUE | $17.8B |
| Cost of Revenue | $3.3B |
| GROSS PROFIT | $14.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.5B |
| General & Administrative | $2.1B |
| SG&A Expenses | $3.6B |
| Other Expenses | $7.8B |
| Operating Expenses | $11.4B |
| Cost & Expenses | $14.7B |
| OPERATING INCOME | $3.1B |
| Interest Income | $5.8B |
| Interest Expense | $2.0B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $3.1B |
| Income Tax Expense | $708M |
| Net Income from Continuing Ops | $2.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.4B |
| D&A | $390M |
| EBIT | $3.1B |
| EBITDA | $3.5B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $17.8B |
| Cost of Revenue | $3.3B |
| GROSS PROFIT | $14.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.5B |
| General & Administrative | $2.1B |
| SG&A Expenses | $3.6B |
| Other Expenses | $7.8B |
| Operating Expenses | $11.4B |
| Cost & Expenses | $14.7B |
| OPERATING INCOME | $3.1B |
| Interest Income | $5.8B |
| Interest Expense | $2.0B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $3.1B |
| Income Tax Expense | $708M |
| Net Income from Continuing Ops | $2.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.4B |
| D&A | $390M |
| EBIT | $3.1B |
| EBITDA | $3.5B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $2.4B |
| Depreciation & Amortization | $390M |
| Stock-Based Compensation | $176M |
| Deferred Income Tax | -$134M |
| Other Non-Cash Items | $1.1B |
| Change in Working Capital | $1.6B |
| OPERATING CASH FLOW | $5.6B |
| Capital Expenditure | -$396M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$407M |
| Sales/Maturities of Investments | $284M |
| Other Investing Activities | -$2.6B |
| NET CASH FROM INVESTING | -$3.1B |
| Net Debt Issuance | $1.6B |
| Common Stock Repurchased | -$1.3B |
| Common Dividends Paid | -$452M |
| Other Financing Activities | $5.3B |
| NET CASH FROM FINANCING | $5.2B |
| FREE CASH FLOW | $5.2B |
| Net Change in Cash | $7.6B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $54.1B |
| Short-Term Investments | $1.8B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $56.0B |
| PP&E (Net) | $5.1B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $194.4B |
| Tax Assets | $0 |
| Other Non-Current Assets | $13.8B |
| TOTAL NON-CURRENT ASSETS | $213.3B |
| TOTAL ASSETS | $269.3B |
| Account Payables | $13.4B |
| Short-Term Debt | $1.7B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $134.4B |
| TOTAL CURRENT LIABILITIES | $149.6B |
| Long-Term Debt | $48.8B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $42.1B |
| TOTAL NON-CURRENT LIABILITIES | $90.9B |
| TOTAL LIABILITIES | $240.5B |
| Common Stock | $144M |
| Additional Paid-In Capital | $11.4B |
| Retained Earnings | $20.4B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3.2B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $28.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $28.8B |
| TOTAL LIABILITIES & EQUITY | $269.3B |
| Total Debt | $50.6B |
| Net Debt | -$3.6B |