| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $16.3B | — | $13.6B | — | 20.3% |
| Op. Income | $3.8B | — | $3.3B | — | 12.9% |
| Gross Margin | 32.6% | — | 34.9% | — | -2.3pp |
| Net Margin | 18.2% | — | 19.3% | — | -1.1pp |
| EPS (Diluted) | $0.70 | — | $0.61 | — | 14.8% |
| Free Cash Flow | $3.1B | — | $3.0B | — | 2.8% |
| Item | Amount |
|---|---|
| REVENUE | $16.3B |
| Cost of Revenue | $11.0B |
| GROSS PROFIT | $5.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $692M |
| General & Administrative | $868M |
| SG&A Expenses | $1.6B |
| Other Expenses | $0 |
| Operating Expenses | $1.6B |
| Cost & Expenses | $12.6B |
| OPERATING INCOME | $3.8B |
| Interest Income | $221M |
| Interest Expense | $27M |
| Other Income/Expenses | $281M |
| INCOME BEFORE TAX | $4.0B |
| Income Tax Expense | $1.1B |
| Net Income from Continuing Ops | $3.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.0B |
| D&A | $467M |
| EBIT | $4.1B |
| EBITDA | $4.5B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $16.3B |
| Cost of Revenue | $11.0B |
| GROSS PROFIT | $5.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $692M |
| General & Administrative | $868M |
| SG&A Expenses | $1.6B |
| Other Expenses | $0 |
| Operating Expenses | $1.6B |
| Cost & Expenses | $12.6B |
| OPERATING INCOME | $3.8B |
| Interest Income | $221M |
| Interest Expense | $27M |
| Other Income/Expenses | $281M |
| INCOME BEFORE TAX | $4.0B |
| Income Tax Expense | $1.1B |
| Net Income from Continuing Ops | $3.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.0B |
| D&A | $467M |
| EBIT | $4.1B |
| EBITDA | $4.5B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $3.0B |
| Depreciation & Amortization | $466M |
| Stock-Based Compensation | $56M |
| Deferred Income Tax | $1.1B |
| Other Non-Cash Items | -$1.1B |
| Change in Working Capital | -$158M |
| OPERATING CASH FLOW | $3.3B |
| Capital Expenditure | -$290M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$8.6B |
| Sales/Maturities of Investments | $7.8B |
| Other Investing Activities | $88M |
| NET CASH FROM INVESTING | -$1.0B |
| Net Debt Issuance | -$125M |
| Common Stock Repurchased | -$1.5B |
| Common Dividends Paid | -$1.7B |
| Other Financing Activities | $6M |
| NET CASH FROM FINANCING | -$3.3B |
| FREE CASH FLOW | $3.1B |
| Net Change in Cash | -$1.1B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.3B |
| Short-Term Investments | $924M |
| Net Receivables | $4.9B |
| Inventory | $0 |
| Other Current Assets | $187M |
| TOTAL CURRENT ASSETS | $8.9B |
| PP&E (Net) | $2.4B |
| Goodwill | $817M |
| Intangible Assets | $225M |
| Long-Term Investments | $1.9B |
| Tax Assets | $160M |
| Other Non-Current Assets | $1.2B |
| TOTAL NON-CURRENT ASSETS | $6.7B |
| TOTAL ASSETS | $15.6B |
| Account Payables | $547M |
| Short-Term Debt | $0 |
| Deferred Revenue | $835M |
| Other Current Liabilities | $1.2B |
| TOTAL CURRENT LIABILITIES | $4.4B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $9M |
| Deferred Tax Liabilities | $153M |
| Other Non-Current Liabilities | $359M |
| TOTAL NON-CURRENT LIABILITIES | $1.1B |
| TOTAL LIABILITIES | $5.6B |
| Common Stock | $328M |
| Additional Paid-In Capital | $358M |
| Retained Earnings | $11.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $1.2B |
| Other Equity | -$3.6B |
| TOTAL STOCKHOLDERS' EQUITY | $9.9B |
| Minority Interest | $53M |
| TOTAL EQUITY | $10.0B |
| TOTAL LIABILITIES & EQUITY | $15.6B |
| Total Debt | $722M |
| Net Debt | -$1.6B |