| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.3B | — | $5.1B | — | 4.6% |
| Op. Income | $1.1B | — | $1.2B | — | -8.0% |
| Gross Margin | 47.6% | — | 47.7% | — | -0.1pp |
| Net Margin | 12.3% | — | 15.8% | — | -3.5pp |
| EPS (Diluted) | $2.48 | — | $2.99 | — | -17.1% |
| Free Cash Flow | $926M | — | $1.3B | — | -28.4% |
| Item | Amount |
|---|---|
| REVENUE | $5.3B |
| Cost of Revenue | $2.8B |
| GROSS PROFIT | $2.5B |
| R&D Expenses | $447M |
| Selling & Marketing | $500M |
| General & Administrative | $425M |
| SG&A Expenses | $925M |
| Other Expenses | $0 |
| Operating Expenses | $1.4B |
| Cost & Expenses | $4.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $4M |
| Interest Expense | $312M |
| Other Income/Expenses | -$267M |
| INCOME BEFORE TAX | $876M |
| Income Tax Expense | $227M |
| Net Income from Continuing Ops | $649M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $650M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $650M |
| D&A | $672M |
| EBIT | $1.2B |
| EBITDA | $1.9B |
| EPS | $3 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $5.3B |
| Cost of Revenue | $2.8B |
| GROSS PROFIT | $2.5B |
| R&D Expenses | $447M |
| Selling & Marketing | $500M |
| General & Administrative | $425M |
| SG&A Expenses | $925M |
| Other Expenses | $0 |
| Operating Expenses | $1.4B |
| Cost & Expenses | $4.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $4M |
| Interest Expense | $312M |
| Other Income/Expenses | -$267M |
| INCOME BEFORE TAX | $876M |
| Income Tax Expense | $227M |
| Net Income from Continuing Ops | $649M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $650M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $650M |
| D&A | $672M |
| EBIT | $1.2B |
| EBITDA | $1.9B |
| EPS | $3 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $649M |
| Depreciation & Amortization | $672M |
| Stock-Based Compensation | $125M |
| Deferred Income Tax | -$77M |
| Other Non-Cash Items | -$19M |
| Change in Working Capital | -$215M |
| OPERATING CASH FLOW | $1.1B |
| Capital Expenditure | -$208M |
| Acquisitions (Net) | -$1.6B |
| Purchases of Investments | -$10M |
| Sales/Maturities of Investments | $10M |
| Other Investing Activities | $87M |
| NET CASH FROM INVESTING | -$1.8B |
| Net Debt Issuance | $1.1B |
| Common Stock Repurchased | -$476M |
| Common Dividends Paid | -$203M |
| Other Financing Activities | -$1.6B |
| NET CASH FROM FINANCING | -$1.2B |
| FREE CASH FLOW | $926M |
| Net Change in Cash | -$1.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $440M |
| Short-Term Investments | $0 |
| Net Receivables | $1.8B |
| Inventory | $0 |
| Other Current Assets | $197M |
| TOTAL CURRENT ASSETS | $2.4B |
| PP&E (Net) | $605M |
| Goodwill | $8.9B |
| Intangible Assets | $3.9B |
| Long-Term Investments | $461M |
| Tax Assets | $0 |
| Other Non-Current Assets | $368M |
| TOTAL NON-CURRENT ASSETS | $14.2B |
| TOTAL ASSETS | $16.7B |
| Account Payables | $50M |
| Short-Term Debt | $56M |
| Deferred Revenue | $465M |
| Other Current Liabilities | $1.2B |
| TOTAL CURRENT LIABILITIES | $2.2B |
| Long-Term Debt | $7.0B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $873M |
| Other Non-Current Liabilities | $226M |
| TOTAL NON-CURRENT LIABILITIES | $8.4B |
| TOTAL LIABILITIES | $10.6B |
| Common Stock | $3M |
| Additional Paid-In Capital | $5.1B |
| Retained Earnings | $2.7B |
| Treasury Stock | -$1.3B |
| Accum. Other Comp. Income | -$550M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $6.0B |
| Minority Interest | $59M |
| TOTAL EQUITY | $6.1B |
| TOTAL LIABILITIES & EQUITY | $16.7B |
| Total Debt | $7.3B |
| Net Debt | $6.9B |