| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $115.3B | — | — | — | — |
| Op. Income | $21.6B | — | — | — | — |
| Gross Margin | 66.9% | — | — | — | — |
| Net Margin | 16.6% | — | — | — | — |
| EPS (Diluted) | $4.83 | — | — | — | — |
| Free Cash Flow | $40.4B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $115.3B |
| Cost of Revenue | $38.1B |
| GROSS PROFIT | $77.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $812M |
| General & Administrative | $36.5B |
| SG&A Expenses | $37.3B |
| Other Expenses | $18.2B |
| Operating Expenses | $55.6B |
| Cost & Expenses | $93.7B |
| OPERATING INCOME | $21.6B |
| Interest Income | $85.1B |
| Interest Expense | $32.7B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $21.6B |
| Income Tax Expense | $2.6B |
| Net Income from Continuing Ops | $19.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $19.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $18.0B |
| D&A | $6.3B |
| EBIT | $21.6B |
| EBITDA | $27.9B |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $115.3B |
| Cost of Revenue | $38.1B |
| GROSS PROFIT | $77.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $812M |
| General & Administrative | $36.5B |
| SG&A Expenses | $37.3B |
| Other Expenses | $18.2B |
| Operating Expenses | $55.6B |
| Cost & Expenses | $93.7B |
| OPERATING INCOME | $21.6B |
| Interest Income | $85.1B |
| Interest Expense | $32.7B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $21.6B |
| Income Tax Expense | $2.6B |
| Net Income from Continuing Ops | $19.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $19.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $18.0B |
| D&A | $6.3B |
| EBIT | $21.6B |
| EBITDA | $27.9B |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $19.1B |
| Depreciation & Amortization | $6.3B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$50M |
| Other Non-Cash Items | $9.8B |
| Change in Working Capital | $5.3B |
| OPERATING CASH FLOW | $40.4B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$36.1B |
| Sales/Maturities of Investments | $50.1B |
| Other Investing Activities | $2.0B |
| NET CASH FROM INVESTING | $16.0B |
| Net Debt Issuance | $64.6B |
| Common Stock Repurchased | -$13.6B |
| Common Dividends Paid | -$4.8B |
| Other Financing Activities | -$26.3B |
| NET CASH FROM FINANCING | $20.5B |
| FREE CASH FLOW | $40.4B |
| Net Change in Cash | $76.9B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $237.2B |
| Short-Term Investments | $125.4B |
| Net Receivables | $53.7B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $416.3B |
| PP&E (Net) | $18.2B |
| Goodwill | $25.2B |
| Intangible Assets | $8.5B |
| Long-Term Investments | $1.3T |
| Tax Assets | $0 |
| Other Non-Current Assets | $207.8B |
| TOTAL NON-CURRENT ASSETS | $1.5T |
| TOTAL ASSETS | $1.9T |
| Account Payables | $0 |
| Short-Term Debt | $89.6B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.4T |
| TOTAL CURRENT LIABILITIES | $1.4T |
| Long-Term Debt | $207.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $89.7B |
| TOTAL NON-CURRENT LIABILITIES | $297.3B |
| TOTAL LIABILITIES | $1.7T |
| Common Stock | $9.1B |
| Additional Paid-In Capital | $60.6B |
| Retained Earnings | $201.1B |
| Treasury Stock | -$93.0B |
| Accum. Other Comp. Income | -$11.6B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $185.7B |
| Minority Interest | $1.7B |
| TOTAL EQUITY | $187.4B |
| TOTAL LIABILITIES & EQUITY | $1.9T |
| Total Debt | $297.1B |
| Net Debt | $59.9B |