| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.7B | — | $1.3B | — | 115.3% |
| Op. Income | $798M | — | $534M | — | 49.5% |
| Gross Margin | 80.5% | — | 101.0% | — | -20.5pp |
| Net Margin | 23.7% | — | 32.3% | — | -8.7pp |
| EPS (Diluted) | $3.72 | — | $4.42 | — | -15.8% |
| Free Cash Flow | $1.3B | — | $672M | — | 94.5% |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $531M |
| GROSS PROFIT | $2.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $16M |
| General & Administrative | $671M |
| SG&A Expenses | $687M |
| Other Expenses | $707M |
| Operating Expenses | $1.4B |
| Cost & Expenses | $1.9B |
| OPERATING INCOME | $798M |
| Interest Income | $2.3B |
| Interest Expense | $250M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $798M |
| Income Tax Expense | $154M |
| Net Income from Continuing Ops | $644M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $644M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $623M |
| D&A | $82M |
| EBIT | $798M |
| EBITDA | $880M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $531M |
| GROSS PROFIT | $2.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $16M |
| General & Administrative | $671M |
| SG&A Expenses | $687M |
| Other Expenses | $707M |
| Operating Expenses | $1.4B |
| Cost & Expenses | $1.9B |
| OPERATING INCOME | $798M |
| Interest Income | $2.3B |
| Interest Expense | $250M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $798M |
| Income Tax Expense | $154M |
| Net Income from Continuing Ops | $644M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $644M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $623M |
| D&A | $82M |
| EBIT | $798M |
| EBITDA | $880M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $644M |
| Depreciation & Amortization | $82M |
| Stock-Based Compensation | $54M |
| Deferred Income Tax | -$70M |
| Other Non-Cash Items | $373M |
| Change in Working Capital | $252M |
| OPERATING CASH FLOW | $1.3B |
| Capital Expenditure | -$29M |
| Acquisitions (Net) | $460M |
| Purchases of Investments | -$2.3B |
| Sales/Maturities of Investments | $1.7B |
| Other Investing Activities | -$7.0B |
| NET CASH FROM INVESTING | -$7.2B |
| Net Debt Issuance | $5.4B |
| Common Stock Repurchased | -$322M |
| Common Dividends Paid | -$248M |
| Other Financing Activities | $1.4B |
| NET CASH FROM FINANCING | $6.2B |
| FREE CASH FLOW | $1.3B |
| Net Change in Cash | $378M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $840M |
| Short-Term Investments | $7.9B |
| Net Receivables | $1.6B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $10.3B |
| PP&E (Net) | $430M |
| Goodwill | $2.5B |
| Intangible Assets | $199M |
| Long-Term Investments | $54.1B |
| Tax Assets | $372M |
| Other Non-Current Assets | $3.3B |
| TOTAL NON-CURRENT ASSETS | $60.9B |
| TOTAL ASSETS | $71.3B |
| Account Payables | $0 |
| Short-Term Debt | $1.2B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $54.1B |
| TOTAL CURRENT LIABILITIES | $56.7B |
| Long-Term Debt | $6.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $6.5B |
| TOTAL LIABILITIES | $63.2B |
| Common Stock | $2M |
| Additional Paid-In Capital | $6.2B |
| Retained Earnings | $2.7B |
| Treasury Stock | -$432M |
| Accum. Other Comp. Income | -$685M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $8.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $8.1B |
| TOTAL LIABILITIES & EQUITY | $71.3B |
| Total Debt | $7.7B |
| Net Debt | $6.8B |