| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.9B | — | $1.6B | — | 16.2% |
| Op. Income | $216M | — | $206M | — | 5.1% |
| Gross Margin | 39.0% | — | 41.8% | — | -2.7pp |
| Net Margin | 8.9% | — | 10.1% | — | -1.3pp |
| EPS (Diluted) | $3.87 | — | $3.82 | — | 1.3% |
| Free Cash Flow | $331M | — | $316M | — | 4.8% |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $723M |
| R&D Expenses | $105M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $401M |
| Other Expenses | $0 |
| Operating Expenses | $506M |
| Cost & Expenses | $1.6B |
| OPERATING INCOME | $216M |
| Interest Income | $2M |
| Interest Expense | $28M |
| Other Income/Expenses | -$29M |
| INCOME BEFORE TAX | $188M |
| Income Tax Expense | $23M |
| Net Income from Continuing Ops | $164M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $164M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $164M |
| D&A | $172M |
| EBIT | $216M |
| EBITDA | $388M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $723M |
| R&D Expenses | $105M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $401M |
| Other Expenses | $0 |
| Operating Expenses | $506M |
| Cost & Expenses | $1.6B |
| OPERATING INCOME | $216M |
| Interest Income | $2M |
| Interest Expense | $28M |
| Other Income/Expenses | -$29M |
| INCOME BEFORE TAX | $188M |
| Income Tax Expense | $23M |
| Net Income from Continuing Ops | $164M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $164M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $164M |
| D&A | $172M |
| EBIT | $216M |
| EBITDA | $388M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $164M |
| Depreciation & Amortization | $159M |
| Stock-Based Compensation | $103M |
| Deferred Income Tax | -$87M |
| Other Non-Cash Items | $16M |
| Change in Working Capital | $27M |
| OPERATING CASH FLOW | $381M |
| Capital Expenditure | -$50M |
| Acquisitions (Net) | -$164M |
| Purchases of Investments | -$30M |
| Sales/Maturities of Investments | $71M |
| Other Investing Activities | $443.0K |
| NET CASH FROM INVESTING | -$173M |
| Net Debt Issuance | -$360M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$344M |
| FREE CASH FLOW | $331M |
| Net Change in Cash | -$135M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $174M |
| Short-Term Investments | $37M |
| Net Receivables | $577M |
| Inventory | $0 |
| Other Current Assets | $8M |
| TOTAL CURRENT ASSETS | $847M |
| PP&E (Net) | $224M |
| Goodwill | $2.5B |
| Intangible Assets | $1.1B |
| Long-Term Investments | $19M |
| Tax Assets | $0 |
| Other Non-Current Assets | $58M |
| TOTAL NON-CURRENT ASSETS | $3.8B |
| TOTAL ASSETS | $4.7B |
| Account Payables | $105M |
| Short-Term Debt | $30M |
| Deferred Revenue | $569M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $890M |
| Long-Term Debt | $957M |
| Deferred Revenue NC | $2M |
| Deferred Tax Liabilities | $149M |
| Other Non-Current Liabilities | $17M |
| TOTAL NON-CURRENT LIABILITIES | $1.2B |
| TOTAL LIABILITIES | $2.1B |
| Common Stock | $481.0K |
| Additional Paid-In Capital | $1.2B |
| Retained Earnings | $1.4B |
| Treasury Stock | -$23M |
| Accum. Other Comp. Income | -$844.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.6B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.6B |
| TOTAL LIABILITIES & EQUITY | $4.7B |
| Total Debt | $1.0B |
| Net Debt | $872M |