| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.6B | — | $3.6B | — | 0.3% |
| Op. Income | $257M | — | $527M | — | -51.2% |
| Gross Margin | 39.4% | — | 44.2% | — | -4.8pp |
| Net Margin | 4.2% | — | 13.8% | — | -9.6pp |
| EPS (Diluted) | $1.00 | — | $3.19 | — | -68.7% |
| Free Cash Flow | -$259M | — | $462M | — | -156.0% |
| Item | Amount |
|---|---|
| REVENUE | $3.6B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $529M |
| Selling & Marketing | $467M |
| General & Administrative | $179M |
| SG&A Expenses | $646M |
| Other Expenses | $0 |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.4B |
| OPERATING INCOME | $257M |
| Interest Income | $10M |
| Interest Expense | $47M |
| Other Income/Expenses | -$75M |
| INCOME BEFORE TAX | $183M |
| Income Tax Expense | $30M |
| Net Income from Continuing Ops | $153M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $153M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $153M |
| D&A | $140M |
| EBIT | $230M |
| EBITDA | $370M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.6B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $529M |
| Selling & Marketing | $467M |
| General & Administrative | $179M |
| SG&A Expenses | $646M |
| Other Expenses | $0 |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.4B |
| OPERATING INCOME | $257M |
| Interest Income | $10M |
| Interest Expense | $47M |
| Other Income/Expenses | -$75M |
| INCOME BEFORE TAX | $183M |
| Income Tax Expense | $30M |
| Net Income from Continuing Ops | $153M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $153M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $153M |
| D&A | $140M |
| EBIT | $230M |
| EBITDA | $370M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $153M |
| Depreciation & Amortization | $140M |
| Stock-Based Compensation | $105M |
| Deferred Income Tax | -$28M |
| Other Non-Cash Items | $34M |
| Change in Working Capital | -$572M |
| OPERATING CASH FLOW | -$168M |
| Capital Expenditure | -$91M |
| Acquisitions (Net) | -$62M |
| Purchases of Investments | -$652M |
| Sales/Maturities of Investments | $704M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$101M |
| Net Debt Issuance | $391M |
| Common Stock Repurchased | -$549M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $25M |
| NET CASH FROM FINANCING | -$133M |
| FREE CASH FLOW | -$259M |
| Net Change in Cash | -$428M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $994M |
| Short-Term Investments | $154M |
| Net Receivables | $1.1B |
| Inventory | $947M |
| Other Current Assets | $71M |
| TOTAL CURRENT ASSETS | $3.4B |
| PP&E (Net) | $313M |
| Goodwill | $328M |
| Intangible Assets | $70M |
| Long-Term Investments | $35M |
| Tax Assets | $824M |
| Other Non-Current Assets | $114M |
| TOTAL NON-CURRENT ASSETS | $1.7B |
| TOTAL ASSETS | $5.1B |
| Account Payables | $516M |
| Short-Term Debt | $7M |
| Deferred Revenue | $138M |
| Other Current Liabilities | $193M |
| TOTAL CURRENT LIABILITIES | $1.0B |
| Long-Term Debt | $1.1B |
| Deferred Revenue NC | $62M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $97M |
| TOTAL NON-CURRENT LIABILITIES | $1.3B |
| TOTAL LIABILITIES | $2.4B |
| Common Stock | $1M |
| Additional Paid-In Capital | $6.4B |
| Retained Earnings | -$3.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$47M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.7B |
| TOTAL LIABILITIES & EQUITY | $5.1B |
| Total Debt | $1.2B |
| Net Debt | $192M |