| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.2B | — | $3.6B | — | 18.0% |
| Op. Income | $1.1B | — | $1.0B | — | 13.2% |
| Gross Margin | 55.8% | — | 56.6% | — | -0.8pp |
| Net Margin | 21.3% | — | 21.8% | — | -0.5pp |
| EPS (Diluted) | $6.09 | — | $5.30 | — | 14.9% |
| Free Cash Flow | $559M | — | $195M | — | 186.7% |
| Item | Amount |
|---|---|
| REVENUE | $4.2B |
| Cost of Revenue | $1.9B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $288M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $874M |
| Other Expenses | $62M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $47M |
| Other Income/Expenses | -$30M |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $204M |
| Net Income from Continuing Ops | $898M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $898M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $898M |
| D&A | $197M |
| EBIT | $1.2B |
| EBITDA | $1.4B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $4.2B |
| Cost of Revenue | $1.9B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $288M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $874M |
| Other Expenses | $62M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $47M |
| Other Income/Expenses | -$30M |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $204M |
| Net Income from Continuing Ops | $898M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $898M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $898M |
| D&A | $197M |
| EBIT | $1.2B |
| EBITDA | $1.4B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $898M |
| Depreciation & Amortization | $198M |
| Stock-Based Compensation | $71M |
| Deferred Income Tax | $216.0K |
| Other Non-Cash Items | -$11M |
| Change in Working Capital | -$462M |
| OPERATING CASH FLOW | $693M |
| Capital Expenditure | -$134M |
| Acquisitions (Net) | -$1.0B |
| Purchases of Investments | -$32M |
| Sales/Maturities of Investments | $4M |
| Other Investing Activities | $15M |
| NET CASH FROM INVESTING | -$1.2B |
| Net Debt Issuance | $665M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$258M |
| Other Financing Activities | -$33M |
| NET CASH FROM FINANCING | $423M |
| FREE CASH FLOW | $559M |
| Net Change in Cash | -$46M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $228M |
| Short-Term Investments | $0 |
| Net Receivables | $705M |
| Inventory | $998M |
| Other Current Assets | $180M |
| TOTAL CURRENT ASSETS | $2.4B |
| PP&E (Net) | $666M |
| Goodwill | $2.8B |
| Intangible Assets | $552M |
| Long-Term Investments | $157M |
| Tax Assets | $133M |
| Other Non-Current Assets | $106M |
| TOTAL NON-CURRENT ASSETS | $4.4B |
| TOTAL ASSETS | $6.8B |
| Account Payables | $151M |
| Short-Term Debt | $10M |
| Deferred Revenue | $138M |
| Other Current Liabilities | $10M |
| TOTAL CURRENT LIABILITIES | $759M |
| Long-Term Debt | $1.4B |
| Deferred Revenue NC | $119M |
| Deferred Tax Liabilities | $91M |
| Other Non-Current Liabilities | $105M |
| TOTAL NON-CURRENT LIABILITIES | $1.9B |
| TOTAL LIABILITIES | $2.6B |
| Common Stock | $588.0K |
| Additional Paid-In Capital | $1.8B |
| Retained Earnings | $4.3B |
| Treasury Stock | -$1.6B |
| Accum. Other Comp. Income | -$273M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.1B |
| TOTAL LIABILITIES & EQUITY | $6.8B |
| Total Debt | $1.6B |
| Net Debt | $1.4B |