| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $13.1B | — | $11.9B | — | 10.4% |
| Op. Income | $1.5B | — | $814M | — | 86.5% |
| Gross Margin | 33.6% | — | 31.5% | — | 2.1pp |
| Net Margin | 9.2% | — | 5.7% | — | 3.4pp |
| EPS (Diluted) | $4.43 | — | $2.50 | — | 77.2% |
| Free Cash Flow | $2.2B | — | $2.5B | — | -10.4% |
| Item | Amount |
|---|---|
| REVENUE | $13.1B |
| Cost of Revenue | $8.7B |
| GROSS PROFIT | $4.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.9B |
| Operating Expenses | $2.9B |
| Cost & Expenses | $11.6B |
| OPERATING INCOME | $1.5B |
| Interest Income | $0 |
| Interest Expense | $127M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.5B |
| Income Tax Expense | $313M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | $73M |
| EBIT | $1.6B |
| EBITDA | $1.7B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $13.1B |
| Cost of Revenue | $8.7B |
| GROSS PROFIT | $4.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $2.9B |
| Operating Expenses | $2.9B |
| Cost & Expenses | $11.6B |
| OPERATING INCOME | $1.5B |
| Interest Income | $0 |
| Interest Expense | $127M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.5B |
| Income Tax Expense | $313M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | $73M |
| EBIT | $1.6B |
| EBITDA | $1.7B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $1.2B |
| Depreciation & Amortization | $73M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $2M |
| Other Non-Cash Items | -$291M |
| Change in Working Capital | $1.3B |
| OPERATING CASH FLOW | $2.3B |
| Capital Expenditure | -$90M |
| Acquisitions (Net) | -$238M |
| Purchases of Investments | -$7.2B |
| Sales/Maturities of Investments | $5.7B |
| Other Investing Activities | -$10M |
| NET CASH FROM INVESTING | -$1.8B |
| Net Debt Issuance | $248M |
| Common Stock Repurchased | -$24M |
| Common Dividends Paid | -$787M |
| Other Financing Activities | -$14M |
| NET CASH FROM FINANCING | -$577M |
| FREE CASH FLOW | $2.2B |
| Net Change in Cash | -$130M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $345M |
| Short-Term Investments | $2.2B |
| Net Receivables | $8.9B |
| Inventory | $0 |
| Other Current Assets | $40.4B |
| TOTAL CURRENT ASSETS | $51.8B |
| PP&E (Net) | $253M |
| Goodwill | $146M |
| Intangible Assets | $78M |
| Long-Term Investments | $45.4B |
| Tax Assets | $1.3B |
| Other Non-Current Assets | -$1.3B |
| TOTAL NON-CURRENT ASSETS | $45.9B |
| TOTAL ASSETS | $64.7B |
| Account Payables | $0 |
| Short-Term Debt | $550M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $17.9B |
| TOTAL CURRENT LIABILITIES | $18.5B |
| Long-Term Debt | $2.5B |
| Deferred Revenue NC | $4.7B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $47.6B |
| TOTAL NON-CURRENT LIABILITIES | $54.8B |
| TOTAL LIABILITIES | $54.8B |
| Common Stock | $683M |
| Additional Paid-In Capital | $2.2B |
| Retained Earnings | $9.8B |
| Treasury Stock | -$94M |
| Accum. Other Comp. Income | -$2.7B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $9.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $9.9B |
| TOTAL LIABILITIES & EQUITY | $64.7B |
| Total Debt | $3.0B |
| Net Debt | $2.7B |