| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $74.7B | — | $43.4B | — | 72.0% |
| Op. Income | $10.0B | — | $15.6B | — | -35.8% |
| Gross Margin | 47.5% | — | 75.2% | — | -27.7pp |
| Net Margin | 10.4% | — | 29.3% | — | -18.9pp |
| EPS (Diluted) | $4.03 | — | $6.92 | — | -41.7% |
| Free Cash Flow | -$49.1B | — | $27.4B | — | -279.1% |
| Item | Amount |
|---|---|
| REVENUE | $74.7B |
| Cost of Revenue | $39.2B |
| GROSS PROFIT | $35.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.1B |
| General & Administrative | $15.2B |
| SG&A Expenses | $16.2B |
| Other Expenses | $9.2B |
| Operating Expenses | $25.5B |
| Cost & Expenses | $64.7B |
| OPERATING INCOME | $10.0B |
| Interest Income | $59.0B |
| Interest Expense | $37.1B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $10.0B |
| Income Tax Expense | $2.3B |
| Net Income from Continuing Ops | $7.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7.4B |
| D&A | $1.4B |
| EBIT | $10.0B |
| EBITDA | $11.4B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $74.7B |
| Cost of Revenue | $39.2B |
| GROSS PROFIT | $35.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.1B |
| General & Administrative | $15.2B |
| SG&A Expenses | $16.2B |
| Other Expenses | $9.2B |
| Operating Expenses | $25.5B |
| Cost & Expenses | $64.7B |
| OPERATING INCOME | $10.0B |
| Interest Income | $59.0B |
| Interest Expense | $37.1B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $10.0B |
| Income Tax Expense | $2.3B |
| Net Income from Continuing Ops | $7.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7.4B |
| D&A | $1.4B |
| EBIT | $10.0B |
| EBITDA | $11.4B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $7.8B |
| Depreciation & Amortization | $1.4B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$954M |
| Other Non-Cash Items | $1.5B |
| Change in Working Capital | -$57.5B |
| OPERATING CASH FLOW | -$47.7B |
| Capital Expenditure | -$1.3B |
| Acquisitions (Net) | -$456M |
| Purchases of Investments | -$37.5B |
| Sales/Maturities of Investments | $64.7B |
| Other Investing Activities | $30.3B |
| NET CASH FROM INVESTING | $55.7B |
| Net Debt Issuance | -$1.7B |
| Common Stock Repurchased | -$9.7B |
| Common Dividends Paid | -$4.3B |
| Other Financing Activities | $292M |
| NET CASH FROM FINANCING | -$9.4B |
| FREE CASH FLOW | -$49.1B |
| Net Change in Cash | -$1.3B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $76.8B |
| Short-Term Investments | $8.4B |
| Net Receivables | $39.9B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $126.1B |
| PP&E (Net) | $6.9B |
| Goodwill | $13.6B |
| Intangible Assets | $2.0B |
| Long-Term Investments | $1.0T |
| Tax Assets | $2.9B |
| Other Non-Current Assets | $262.1B |
| TOTAL NON-CURRENT ASSETS | $1.3T |
| TOTAL ASSETS | $1.4T |
| Account Payables | $31.9B |
| Short-Term Debt | $281.2B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $808.2B |
| TOTAL CURRENT LIABILITIES | $1.1T |
| Long-Term Debt | $130.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $149M |
| Other Non-Current Liabilities | $87.4B |
| TOTAL NON-CURRENT LIABILITIES | $222.0B |
| TOTAL LIABILITIES | $1.3T |
| Common Stock | $18.6B |
| Additional Paid-In Capital | $113M |
| Retained Earnings | $53.4B |
| Treasury Stock | -$94M |
| Accum. Other Comp. Income | $2.0B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $81.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $81.9B |
| TOTAL LIABILITIES & EQUITY | $1.4T |
| Total Debt | $415.6B |
| Net Debt | $338.8B |