| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.3B | — | $1.3B | — | 3.7% |
| Op. Income | $263M | — | $217M | — | 21.0% |
| Gross Margin | 88.3% | — | 88.7% | — | -0.5pp |
| Net Margin | 15.4% | — | 14.7% | — | 0.8pp |
| EPS (Diluted) | $1.96 | — | $1.81 | — | 8.3% |
| Free Cash Flow | $337M | — | $259M | — | 30.0% |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $153M |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $272M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $613M |
| Other Expenses | $0 |
| Operating Expenses | $884M |
| Cost & Expenses | $1.0B |
| OPERATING INCOME | $263M |
| Interest Income | $28M |
| Interest Expense | $0 |
| Other Income/Expenses | -$13M |
| INCOME BEFORE TAX | $250M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $202M |
| Net Income from Discontinued Ops | $0 |
| NET INCOME | $201M |
| BOTTOM LINE NET INCOME | $201M |
| D&A | $96M |
| EBIT | $250M |
| EBITDA | $346M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $153M |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $272M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $613M |
| Other Expenses | $0 |
| Operating Expenses | $884M |
| Cost & Expenses | $1.0B |
| OPERATING INCOME | $263M |
| Interest Income | $28M |
| Interest Expense | $0 |
| Other Income/Expenses | -$13M |
| INCOME BEFORE TAX | $250M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $202M |
| Net Income from Discontinued Ops | $0 |
| NET INCOME | $201M |
| BOTTOM LINE NET INCOME | $201M |
| D&A | $96M |
| EBIT | $250M |
| EBITDA | $346M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $202M |
| Depreciation & Amortization | $96M |
| Stock-Based Compensation | $118M |
| Deferred Income Tax | -$18M |
| Other Non-Cash Items | $17M |
| Change in Working Capital | -$47M |
| OPERATING CASH FLOW | $367M |
| Capital Expenditure | -$30M |
| Acquisitions (Net) | $26M |
| Purchases of Investments | -$173M |
| Sales/Maturities of Investments | $232M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $54M |
| Common Stock Repurchased | -$180M |
| Common Dividends Paid | -$103M |
| Other Financing Activities | -$766.0K |
| NET CASH FROM FINANCING | -$237M |
| FREE CASH FLOW | $337M |
| Net Change in Cash | $190M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $818M |
| Short-Term Investments | $139M |
| Net Receivables | $444M |
| Inventory | $36M |
| Other Current Assets | $26M |
| TOTAL CURRENT ASSETS | $1.5B |
| PP&E (Net) | $522M |
| Goodwill | $408M |
| Intangible Assets | $167M |
| Long-Term Investments | $98M |
| Tax Assets | $217M |
| Other Non-Current Assets | $95M |
| TOTAL NON-CURRENT ASSETS | $1.5B |
| TOTAL ASSETS | $3.0B |
| Account Payables | $21M |
| Short-Term Debt | $14M |
| Deferred Revenue | $32M |
| Other Current Liabilities | $233M |
| TOTAL CURRENT LIABILITIES | $422M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $40M |
| Deferred Tax Liabilities | $15M |
| Other Non-Current Liabilities | $108M |
| TOTAL NON-CURRENT LIABILITIES | $200M |
| TOTAL LIABILITIES | $622M |
| Common Stock | $94.0K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $2.4B |
| Accum. Other Comp. Income | -$37M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.4B |
| Minority Interest | $17M |
| TOTAL EQUITY | $2.4B |
| TOTAL LIABILITIES & EQUITY | $3.0B |
| Total Debt | $51M |
| Net Debt | -$767M |