| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12.4B | — | $12.0B | — | 3.5% |
| Op. Income | $11.2B | — | $10.9B | — | 3.1% |
| Gross Margin | 100.0% | — | 41.5% | — | 58.5pp |
| Net Margin | 10.4% | — | 11.8% | — | -1.4pp |
| EPS (Diluted) | $6.50 | — | $6.96 | — | -6.6% |
| Free Cash Flow | $1.1B | — | $1.3B | — | -18.9% |
| Item | Amount |
|---|---|
| REVENUE | $12.4B |
| Cost of Revenue | $0 |
| GROSS PROFIT | $12.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $1.2B |
| Operating Expenses | $1.2B |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $11.2B |
| Interest Income | $0 |
| Interest Expense | $195M |
| Other Income/Expenses | -$9.6B |
| INCOME BEFORE TAX | $1.6B |
| Income Tax Expense | $356M |
| Net Income from Continuing Ops | $1.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $0 |
| EBIT | $0 |
| EBITDA | $0 |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| REVENUE | $12.4B |
| Cost of Revenue | $0 |
| GROSS PROFIT | $12.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $1.2B |
| Operating Expenses | $1.2B |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $11.2B |
| Interest Income | $0 |
| Interest Expense | $195M |
| Other Income/Expenses | -$9.6B |
| INCOME BEFORE TAX | $1.6B |
| Income Tax Expense | $356M |
| Net Income from Continuing Ops | $1.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $0 |
| EBIT | $0 |
| EBITDA | $0 |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| Net Income | $1.3B |
| Depreciation & Amortization | $109M |
| Stock-Based Compensation | $64M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$318M |
| Change in Working Capital | $64M |
| OPERATING CASH FLOW | $1.2B |
| Capital Expenditure | -$135M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$3.5B |
| Sales/Maturities of Investments | $3.0B |
| Other Investing Activities | -$98M |
| NET CASH FROM INVESTING | -$726M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$250M |
| Common Dividends Paid | -$277M |
| Other Financing Activities | $72M |
| NET CASH FROM FINANCING | -$450M |
| FREE CASH FLOW | $1.1B |
| Net Change in Cash | $27M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $146M |
| Short-Term Investments | $2.5B |
| Net Receivables | $1.5B |
| Inventory | $0 |
| Other Current Assets | -$719M |
| TOTAL CURRENT ASSETS | $971M |
| PP&E (Net) | $521M |
| Goodwill | $350M |
| Intangible Assets | $2.8B |
| Long-Term Investments | $46.0B |
| Tax Assets | -$1.8B |
| Other Non-Current Assets | $1.3B |
| TOTAL NON-CURRENT ASSETS | $49.1B |
| TOTAL ASSETS | $54.0B |
| Account Payables | $0 |
| Short-Term Debt | $19M |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$9.5B |
| TOTAL CURRENT LIABILITIES | -$9.4B |
| Long-Term Debt | $3.4B |
| Deferred Revenue NC | $9M |
| Deferred Tax Liabilities | $381M |
| Other Non-Current Liabilities | $50.2B |
| TOTAL NON-CURRENT LIABILITIES | $53.6B |
| TOTAL LIABILITIES | $54.0B |
| Common Stock | $19M |
| Additional Paid-In Capital | $1.5B |
| Retained Earnings | $11.4B |
| Treasury Stock | -$39M |
| Accum. Other Comp. Income | -$3.3B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $9.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $9.7B |
| TOTAL LIABILITIES & EQUITY | $63.6B |
| Total Debt | $3.4B |
| Net Debt | $3.3B |