| Metric | Q4 2023 | Q3 2023 | Q4 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $30.4B | $36.2B | $29.8B | -16.0% | 2.0% |
| Op. Income | $2.2B | $5.1B | $2.4B | -56.5% | -8.8% |
| Gross Margin | 33.3% | 39.5% | 31.9% | -6.1pp | 1.4pp |
| Net Margin | 11.4% | 18.9% | -4.3% | -7.6pp | 15.7pp |
| EPS (Diluted) | $1.48 | $2.85 | $-1.02 | -48.0% | 246.0% |
| Free Cash Flow | $1.5B | $14.1B | -$830M | -89.1% | 285.3% |
| Item | Amount |
|---|---|
| REVENUE | $30.4B |
| Cost of Revenue | $20.3B |
| GROSS PROFIT | $10.1B |
| R&D Expenses | $2.0B |
| Selling & Marketing | $3.6B |
| General & Administrative | $1.9B |
| SG&A Expenses | $5.5B |
| Other Expenses | $364M |
| Operating Expenses | $7.9B |
| Cost & Expenses | $28.2B |
| OPERATING INCOME | $2.2B |
| Interest Income | $1.3B |
| Interest Expense | $0 |
| Other Income/Expenses | $1.5B |
| INCOME BEFORE TAX | $3.8B |
| Income Tax Expense | $549M |
| Net Income from Continuing Ops | $3.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.5B |
| Net Income Deductions | $4M |
| BOTTOM LINE NET INCOME | $3.4B |
| D&A | $364M |
| EBIT | $2.4B |
| EBITDA | $2.8B |
| EPS | $2 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $30.4B |
| Cost of Revenue | $20.3B |
| GROSS PROFIT | $10.1B |
| R&D Expenses | $2.0B |
| Selling & Marketing | $3.6B |
| General & Administrative | $1.9B |
| SG&A Expenses | $5.5B |
| Other Expenses | $364M |
| Operating Expenses | $7.9B |
| Cost & Expenses | $28.2B |
| OPERATING INCOME | $2.2B |
| Interest Income | $1.3B |
| Interest Expense | $0 |
| Other Income/Expenses | $1.5B |
| INCOME BEFORE TAX | $3.8B |
| Income Tax Expense | $549M |
| Net Income from Continuing Ops | $3.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.5B |
| Net Income Deductions | $4M |
| BOTTOM LINE NET INCOME | $3.4B |
| D&A | $364M |
| EBIT | $2.4B |
| EBITDA | $2.8B |
| EPS | $2 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $3.4B |
| Depreciation & Amortization | $1.4B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $788M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $5.6B |
| Capital Expenditure | -$4.1B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$744M |
| NET CASH FROM INVESTING | -$4.8B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$1.5B |
| NET CASH FROM FINANCING | -$1.5B |
| FREE CASH FLOW | $1.5B |
| Net Change in Cash | -$782M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $33.0B |
| Short-Term Investments | $48.4B |
| Net Receivables | $9.4B |
| Inventory | $4.2B |
| Other Current Assets | $3.8B |
| TOTAL CURRENT ASSETS | $101.3B |
| PP&E (Net) | $37.6B |
| Goodwill | $39.2B |
| Intangible Assets | $6.9B |
| Long-Term Investments | $66.2B |
| Tax Assets | $2.3B |
| Other Non-Current Assets | $2.7B |
| TOTAL NON-CURRENT ASSETS | $154.9B |
| TOTAL ASSETS | $256.2B |
| Account Payables | $2.6B |
| Short-Term Debt | $2.6B |
| Deferred Revenue | $10.4B |
| Other Current Liabilities | $34.7B |
| TOTAL CURRENT LIABILITIES | $56.3B |
| Long-Term Debt | $21.8B |
| Deferred Revenue NC | $520M |
| Deferred Tax Liabilities | $9.0B |
| Other Non-Current Liabilities | $268M |
| TOTAL NON-CURRENT LIABILITIES | $35.8B |
| TOTAL LIABILITIES | $92.1B |
| Common Stock | $146.1K |
| Additional Paid-In Capital | $60.9B |
| Retained Earnings | $87.6B |
| Treasury Stock | -$4.2B |
| Accum. Other Comp. Income | $374M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $144.7B |
| Minority Interest | $19.5B |
| TOTAL EQUITY | $164.1B |
| TOTAL LIABILITIES & EQUITY | $256.2B |
| Total Debt | $28.6B |
| Net Debt | -$4.5B |