| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.9B | — | $1.7B | — | 14.9% |
| Op. Income | $980M | — | $556M | — | 76.2% |
| Gross Margin | 92.4% | — | 92.7% | — | -0.3pp |
| Net Margin | 37.6% | — | 28.2% | — | 9.3pp |
| EPS (Diluted) | $15.00 | — | $10.06 | — | 49.1% |
| Free Cash Flow | $664M | — | $477M | — | 39.0% |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $147M |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $323M |
| Selling & Marketing | $71M |
| General & Administrative | $416M |
| SG&A Expenses | $487M |
| Other Expenses | $0 |
| Operating Expenses | $810M |
| Cost & Expenses | $957M |
| OPERATING INCOME | $980M |
| Interest Income | $45M |
| Interest Expense | $32M |
| Other Income/Expenses | -$29M |
| INCOME BEFORE TAX | $951M |
| Income Tax Expense | $223M |
| Net Income from Continuing Ops | $727M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $727M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $727M |
| D&A | $51M |
| EBIT | $989M |
| EBITDA | $1.0B |
| EPS | $16 |
| EPS Diluted | $15 |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $147M |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $323M |
| Selling & Marketing | $71M |
| General & Administrative | $416M |
| SG&A Expenses | $487M |
| Other Expenses | $0 |
| Operating Expenses | $810M |
| Cost & Expenses | $957M |
| OPERATING INCOME | $980M |
| Interest Income | $45M |
| Interest Expense | $32M |
| Other Income/Expenses | -$29M |
| INCOME BEFORE TAX | $951M |
| Income Tax Expense | $223M |
| Net Income from Continuing Ops | $727M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $727M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $727M |
| D&A | $51M |
| EBIT | $989M |
| EBITDA | $1.0B |
| EPS | $16 |
| EPS Diluted | $15 |
| Item | Amount |
|---|---|
| Net Income | $727M |
| Depreciation & Amortization | $51M |
| Stock-Based Compensation | $107M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $58M |
| Change in Working Capital | -$141M |
| OPERATING CASH FLOW | $803M |
| Capital Expenditure | -$139M |
| Acquisitions (Net) | -$2M |
| Purchases of Investments | -$1.7B |
| Sales/Maturities of Investments | $1.0B |
| Other Investing Activities | $4M |
| NET CASH FROM INVESTING | -$812M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$11M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $87M |
| NET CASH FROM FINANCING | $75M |
| FREE CASH FLOW | $664M |
| Net Change in Cash | $66M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $961M |
| Short-Term Investments | $1.9B |
| Net Receivables | $220M |
| Inventory | $102M |
| Other Current Assets | $219M |
| TOTAL CURRENT ASSETS | $3.4B |
| PP&E (Net) | $862M |
| Goodwill | $28M |
| Intangible Assets | $17M |
| Long-Term Investments | $1.3B |
| Tax Assets | $328M |
| Other Non-Current Assets | $114M |
| TOTAL NON-CURRENT ASSETS | $2.7B |
| TOTAL ASSETS | $6.0B |
| Account Payables | $4M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $13M |
| TOTAL CURRENT LIABILITIES | $343M |
| Long-Term Debt | $800M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $105M |
| TOTAL NON-CURRENT LIABILITIES | $905M |
| TOTAL LIABILITIES | $1.2B |
| Common Stock | $700.0K |
| Additional Paid-In Capital | $2.4B |
| Retained Earnings | $5.0B |
| Treasury Stock | -$2.6B |
| Accum. Other Comp. Income | -$56M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.8B |
| TOTAL LIABILITIES & EQUITY | $6.0B |
| Total Debt | $800M |
| Net Debt | -$161M |