| Delaware | 000-06920 | 94-1655526 | ||||||||||||
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||||
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||||
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||||
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||||
| Title of Each Class | Trading Symbol | Name of Each Exchange on Which Registered | ||||||
| Common Stock, par value $.01 per share | AMAT | The NASDAQ Stock Market LLC | ||||||
| Emerging Growth Company | ☐ | ||||
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| 104 | Cover Page Interactive Data File (formatted as inline XBRL) | |||||||
|
Applied Materials, Inc. (Registrant) |
||||||||||||||
| Date: | November 14, 2024 | By: | /s/ Teri A. Little | |||||||||||
| Teri A. Little | ||||||||||||||
| Senior Vice President, Chief Legal Officer and Corporate Secretary |
||||||||||||||
| Change | |||||||||||||||||||||||||||||||||||
| Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | Q4 FY2024 vs. Q4 FY2023 |
FY2024 vs. FY2023 |
||||||||||||||||||||||||||||||
| (In millions, except per share amounts and percentages) | |||||||||||||||||||||||||||||||||||
| Net revenue | $ | 7,045 | $ | 6,723 | $ | 27,176 | $ | 26,517 | 5% | 2% | |||||||||||||||||||||||||
| Gross margin | 47.3 | % | 47.1 | % | 47.5 | % | 46.7 | % | 0.2 points | 0.8 points | |||||||||||||||||||||||||
| Operating margin | 29.0 | % | 29.3 | % | 28.9 | % | 28.9 | % | (0.3) points | — | |||||||||||||||||||||||||
| Net income | $ | 1,731 | $ | 2,004 | $ | 7,177 | $ | 6,856 | (14)% | 5% | |||||||||||||||||||||||||
| Diluted earnings per share | $ | 2.09 | $ | 2.38 | $ | 8.61 | $ | 8.11 | (12)% | 6% | |||||||||||||||||||||||||
| Non-GAAP Results | |||||||||||||||||||||||||||||||||||
| Non-GAAP gross margin | 47.5 | % | 47.3 | % | 47.6 | % | 46.8 | % | 0.2 points | 0.8 points | |||||||||||||||||||||||||
| Non-GAAP operating margin | 29.3 | % | 29.5 | % | 29.2 | % | 29.1 | % | (0.2) points | 0.1 points | |||||||||||||||||||||||||
| Non-GAAP net income | $ | 1,917 | $ | 1,786 | $ | 7,210 | $ | 6,802 | 7% | 6% | |||||||||||||||||||||||||
| Non-GAAP diluted EPS | $ | 2.32 | $ | 2.12 | $ | 8.65 | $ | 8.05 | 9% | 7% | |||||||||||||||||||||||||
| Non-GAAP free cash flow | $ | 2,168 | $ | 1,246 | $ | 7,487 | $ | 7,594 | 74% | (1)% | |||||||||||||||||||||||||
| Semiconductor Systems | Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | |||||||||||||||||||
| (In millions, except percentages) | |||||||||||||||||||||||
| Net revenue | $ | 5,177 | $ | 4,883 | $ | 19,911 | $ | 19,698 | |||||||||||||||
| Foundry, logic and other | 73 | % | 69 | % | 68 | % | 77 | % | |||||||||||||||
| DRAM | 23 | % | 27 | % | 28 | % | 17 | % | |||||||||||||||
| Flash memory | 4 | % | 4 | % | 4 | % | 6 | % | |||||||||||||||
| Operating income | $ | 1,824 | $ | 1,741 | $ | 6,981 | $ | 6,879 | |||||||||||||||
| Operating margin | 35.2 | % | 35.7 | % | 35.1 | % | 34.9 | % | |||||||||||||||
| Non-GAAP Results | |||||||||||||||||||||||
| Non-GAAP operating income | $ | 1,834 | $ | 1,751 | $ | 7,021 | $ | 6,918 | |||||||||||||||
| Non-GAAP operating margin | 35.4 | % | 35.9 | % | 35.3 | % | 35.1 | % | |||||||||||||||
| Applied Global Services | Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | |||||||||||||||||||
| (In millions, except percentages) | |||||||||||||||||||||||
| Net revenue | $ | 1,639 | $ | 1,471 | $ | 6,225 | $ | 5,732 | |||||||||||||||
| Operating income | $ | 492 | $ | 401 | $ | 1,812 | $ | 1,529 | |||||||||||||||
| Operating margin | 30.0 | % | 27.3 | % | 29.1 | % | 26.7 | % | |||||||||||||||
| Non-GAAP Results | |||||||||||||||||||||||
| Non-GAAP operating income | $ | 492 | $ | 401 | $ | 1,812 | $ | 1,529 | |||||||||||||||
| Non-GAAP operating margin | 30.0 | % | 27.3 | % | 29.1 | % | 26.7 | % | |||||||||||||||
| Display | Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | |||||||||||||||||||
| (In millions, except percentages) | |||||||||||||||||||||||
| Net revenue | $ | 211 | $ | 298 | $ | 885 | $ | 868 | |||||||||||||||
| Operating income | $ | 5 | $ | 63 | $ | 51 | $ | 114 | |||||||||||||||
| Operating margin | 2.4 | % | 21.1 | % | 5.8 | % | 13.1 | % | |||||||||||||||
| Non-GAAP Results | |||||||||||||||||||||||
| Non-GAAP operating income | $ | 5 | $ | 63 | $ | 51 | $ | 114 | |||||||||||||||
| Non-GAAP operating margin | 2.4 | % | 21.1 | % | 5.8 | % | 13.1 | % | |||||||||||||||
| (In millions) | Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | |||||||||||||||||||
| Unallocated net revenue | $ | 18 | $ | 71 | $ | 155 | $ | 219 | |||||||||||||||
| Unallocated cost of products sold and expenses | (293) | (305) | (1,132) | (1,087) | |||||||||||||||||||
| Total | $ | (275) | $ | (234) | $ | (977) | $ | (868) | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| (In millions, except per share amounts) | October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
|||||||||||||||||||
| Net revenue | $ | 7,045 | $ | 6,723 | $ | 27,176 | $ | 26,517 | |||||||||||||||
| Cost of products sold | 3,710 | 3,554 | 14,279 | 14,133 | |||||||||||||||||||
| Gross profit | 3,335 | 3,169 | 12,897 | 12,384 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Research, development and engineering | 858 | 789 | 3,233 | 3,102 | |||||||||||||||||||
| Marketing and selling | 215 | 192 | 836 | 776 | |||||||||||||||||||
| General and administrative | 216 | 217 | 961 | 852 | |||||||||||||||||||
| Total operating expenses | 1,289 | 1,198 | 5,030 | 4,730 | |||||||||||||||||||
| Income from operations | 2,046 | 1,971 | 7,867 | 7,654 | |||||||||||||||||||
| Interest expense | 66 | 58 | 247 | 238 | |||||||||||||||||||
| Interest and other income (expense), net | (85) | 259 | 532 | 300 | |||||||||||||||||||
| Income before income taxes | 1,895 | 2,172 | 8,152 | 7,716 | |||||||||||||||||||
| Provision for income taxes | 164 | 168 | 975 | 860 | |||||||||||||||||||
| Net income | $ | 1,731 | $ | 2,004 | $ | 7,177 | $ | 6,856 | |||||||||||||||
| Earnings per share: | |||||||||||||||||||||||
| Basic | $ | 2.11 | $ | 2.40 | $ | 8.68 | $ | 8.16 | |||||||||||||||
| Diluted | $ | 2.09 | $ | 2.38 | $ | 8.61 | $ | 8.11 | |||||||||||||||
| Weighted average number of shares: | |||||||||||||||||||||||
| Basic | 822 | 836 | 827 | 840 | |||||||||||||||||||
| Diluted | 828 | 842 | 834 | 845 | |||||||||||||||||||
| (In millions) | October 27, 2024 |
October 29, 2023 |
|||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 8,022 | $ | 6,132 | |||||||
| Short-term investments | 1,449 | 737 | |||||||||
| Accounts receivable, net | 5,234 | 5,165 | |||||||||
| Inventories | 5,421 | 5,725 | |||||||||
| Other current assets | 1,094 | 1,388 | |||||||||
| Total current assets | 21,220 | 19,147 | |||||||||
| Long-term investments | 2,787 | 2,281 | |||||||||
| Property, plant and equipment, net | 3,339 | 2,723 | |||||||||
| Goodwill | 3,732 | 3,732 | |||||||||
| Purchased technology and other intangible assets, net | 249 | 294 | |||||||||
| Deferred income taxes and other assets | 3,082 | 2,552 | |||||||||
| Total assets | $ | 34,409 | $ | 30,729 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Short-term debt | $ | 799 | $ | 100 | |||||||
| Accounts payable and accrued expenses | 4,820 | 4,297 | |||||||||
| Contract liabilities | 2,849 | 2,975 | |||||||||
| Total current liabilities | 8,468 | 7,372 | |||||||||
| Long-term debt | 5,460 | 5,461 | |||||||||
| Income taxes payable | 670 | 833 | |||||||||
| Other liabilities | 810 | 714 | |||||||||
| Total liabilities | 15,408 | 14,380 | |||||||||
| Total stockholders’ equity | 19,001 | 16,349 | |||||||||
| Total liabilities and stockholders’ equity | $ | 34,409 | $ | 30,729 | |||||||
| (In millions) | Three Months Ended | Twelve Months Ended | |||||||||||||||||||||
| October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
||||||||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||||||
| Net income | $ | 1,731 | $ | 2,004 | $ | 7,177 | $ | 6,856 | |||||||||||||||
| Adjustments required to reconcile net income to cash provided by operating activities: | |||||||||||||||||||||||
| Depreciation and amortization | 110 | 130 | 392 | 515 | |||||||||||||||||||
| Share-based compensation | 141 | 115 | 577 | 490 | |||||||||||||||||||
| Deferred income taxes | (248) | 198 | (633) | 24 | |||||||||||||||||||
| Other | 246 | (149) | 47 | 40 | |||||||||||||||||||
| Net change in operating assets and liabilities | 595 | (743) | 1,117 | 775 | |||||||||||||||||||
| Cash provided by operating activities | 2,575 | 1,555 | 8,677 | 8,700 | |||||||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||||||||
| Capital expenditures | (407) | (309) | (1,190) | (1,106) | |||||||||||||||||||
| Cash paid for acquisitions, net of cash acquired | — | — | — | (25) | |||||||||||||||||||
| Proceeds from sales and maturities of investments | 956 | 297 | 2,451 | 1,268 | |||||||||||||||||||
| Purchases of investments | (1,620) | (477) | (3,588) | (1,672) | |||||||||||||||||||
| Cash used in investing activities | (1,071) | (489) | (2,327) | (1,535) | |||||||||||||||||||
| Cash flows from financing activities: | |||||||||||||||||||||||
| Debt borrowings, net of issuance costs | — | — | 694 | — | |||||||||||||||||||
| Proceeds from issuance of commercial paper | 101 | 99 | 401 | 991 | |||||||||||||||||||
| Repayments of commercial paper | (100) | (200) | (400) | (900) | |||||||||||||||||||
| Proceeds from common stock issuances | 124 | 116 | 243 | 227 | |||||||||||||||||||
| Common stock repurchases | (1,442) | (700) | (3,823) | (2,189) | |||||||||||||||||||
| Tax withholding payments for vested equity awards | (33) | (14) | (291) | (179) | |||||||||||||||||||
| Payments of dividends to stockholders | (329) | (268) | (1,192) | (975) | |||||||||||||||||||
| Repayments of principal on finance leases | (90) | 1 | (102) | (7) | |||||||||||||||||||
| Cash used in financing activities | (1,769) | (966) | (4,470) | (3,032) | |||||||||||||||||||
| Increase (decrease) in cash, cash equivalents and restricted cash equivalents | (265) | 100 | 1,880 | 4,133 | |||||||||||||||||||
| Cash, cash equivalents and restricted cash equivalents—beginning of period | 8,378 | 6,133 | 6,233 | 2,100 | |||||||||||||||||||
| Cash, cash equivalents and restricted cash equivalents — end of period | $ | 8,113 | $ | 6,233 | $ | 8,113 | $ | 6,233 | |||||||||||||||
| Reconciliation of cash, cash equivalents, and restricted cash equivalents | |||||||||||||||||||||||
| Cash and cash equivalents | $ | 8,022 | $ | 6,132 | $ | 8,022 | $ | 6,132 | |||||||||||||||
| Restricted cash equivalents included in deferred income taxes and other assets | 91 | 101 | 91 | 101 | |||||||||||||||||||
| Total cash, cash equivalents, and restricted cash equivalents | $ | 8,113 | $ | 6,233 | $ | 8,113 | $ | 6,233 | |||||||||||||||
| Supplemental cash flow information: | |||||||||||||||||||||||
| Cash payments for income taxes | $ | 138 | $ | 588 | $ | 957 | $ | 1,006 | |||||||||||||||
| Cash refunds from income taxes | $ | 8 | $ | 2 | $ | 15 | $ | 53 | |||||||||||||||
| Cash payments for interest | $ | 68 | $ | 68 | $ | 205 | $ | 205 | |||||||||||||||
| Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | ||||||||||||||||||||
Net Revenue by Geography (In millions) |
|||||||||||||||||||||||
| United States | $ | 1,153 | $ | 803 | $ | 3,818 | $ | 4,006 | |||||||||||||||
| % of Total | 16 | % | 12 | % | 14 | % | 15 | % | |||||||||||||||
| Europe | $ | 405 | $ | 441 | $ | 1,443 | $ | 2,152 | |||||||||||||||
| % of Total | 6 | % | 7 | % | 5 | % | 8 | % | |||||||||||||||
| Japan | $ | 581 | $ | 681 | $ | 2,154 | $ | 2,075 | |||||||||||||||
| % of Total | 8 | % | 10 | % | 8 | % | 8 | % | |||||||||||||||
| Korea | $ | 1,172 | $ | 745 | $ | 4,493 | $ | 4,609 | |||||||||||||||
| % of Total | 17 | % | 11 | % | 17 | % | 18 | % | |||||||||||||||
| Taiwan | $ | 1,284 | $ | 922 | $ | 4,010 | $ | 5,670 | |||||||||||||||
| % of Total | 18 | % | 14 | % | 15 | % | 21 | % | |||||||||||||||
| Southeast Asia | $ | 314 | $ | 168 | $ | 1,141 | $ | 758 | |||||||||||||||
| % of Total | 5 | % | 2 | % | 4 | % | 3 | % | |||||||||||||||
| China | $ | 2,136 | $ | 2,963 | $ | 10,117 | $ | 7,247 | |||||||||||||||
| % of Total | 30 | % | 44 | % | 37 | % | 27 | % | |||||||||||||||
Employees (In thousands) |
|||||||||||||||||||||||
| Regular Full Time | 35.7 | 34.3 | |||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| (In millions, except percentages) | October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
|||||||||||||||||||
| Non-GAAP Gross Profit | |||||||||||||||||||||||
| GAAP reported gross profit | $ | 3,335 | $ | 3,169 | $ | 12,897 | $ | 12,384 | |||||||||||||||
Certain items associated with acquisitions1 |
6 | 8 | 26 | 29 | |||||||||||||||||||
| Impairment of long-lived assets | 3 | — | 3 | — | |||||||||||||||||||
| Non-GAAP gross profit | $ | 3,344 | $ | 3,177 | $ | 12,926 | $ | 12,413 | |||||||||||||||
| Non-GAAP gross margin | 47.5 | % | 47.3 | % | 47.6 | % | 46.8 | % | |||||||||||||||
| Non-GAAP Operating Income | |||||||||||||||||||||||
| GAAP reported operating income | $ | 2,046 | $ | 1,971 | $ | 7,867 | $ | 7,654 | |||||||||||||||
Certain items associated with acquisitions1 |
11 | 11 | 42 | 43 | |||||||||||||||||||
| Acquisition integration and deal costs | 3 | 2 | 12 | 22 | |||||||||||||||||||
| Impairment of long-lived assets | 3 | — | 3 | — | |||||||||||||||||||
| Non-GAAP operating income | $ | 2,063 | $ | 1,984 | $ | 7,924 | $ | 7,719 | |||||||||||||||
| Non-GAAP operating margin | 29.3 | % | 29.5 | % | 29.2 | % | 29.1 | % | |||||||||||||||
| Non-GAAP Net Income | |||||||||||||||||||||||
| GAAP reported net income | $ | 1,731 | $ | 2,004 | $ | 7,177 | $ | 6,856 | |||||||||||||||
Certain items associated with acquisitions1 |
11 | 11 | 42 | 43 | |||||||||||||||||||
| Acquisition integration and deal costs | 3 | 2 | 12 | 22 | |||||||||||||||||||
| Impairment of long-lived assets | 3 | — | 3 | — | |||||||||||||||||||
| Realized loss (gain), dividends and impairments on strategic investments, net | (1) | (2) | 11 | 107 | |||||||||||||||||||
| Unrealized loss (gain) on strategic investments, net | 244 | (147) | (31) | (134) | |||||||||||||||||||
| Earn-out | — | (15) | — | (15) | |||||||||||||||||||
Income tax effect of share-based compensation2 |
7 | 6 | — | — | |||||||||||||||||||
| Income tax effects related to intra-entity intangible asset transfers | (33) | (65) | 24 | (40) | |||||||||||||||||||
| Resolution of prior years’ income tax filings and other tax items | (47) | (9) | (25) | (31) | |||||||||||||||||||
Income tax effect of non-GAAP adjustments3 |
(1) | 1 | (3) | (6) | |||||||||||||||||||
| Non-GAAP net income | $ | 1,917 | $ | 1,786 | $ | 7,210 | $ | 6,802 | |||||||||||||||
| 1 | These items are incremental charges attributable to completed acquisitions, consisting of amortization of purchased intangible assets. | ||||
| 2 | GAAP basis tax benefit related to share-based compensation is recognized ratably over the fiscal year on a non-GAAP basis. | ||||
| 3 | Adjustment to provision for income taxes related to non-GAAP adjustments reflected in income before income taxes. | ||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| (In millions, except per share amounts) | October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
|||||||||||||||||||
| Non-GAAP Earnings Per Diluted Share | |||||||||||||||||||||||
| GAAP reported earnings per diluted share | $ | 2.09 | $ | 2.38 | $ | 8.61 | $ | 8.11 | |||||||||||||||
| Certain items associated with acquisitions | 0.01 | 0.01 | 0.05 | 0.05 | |||||||||||||||||||
| Acquisition integration and deal costs | — | — | 0.01 | 0.02 | |||||||||||||||||||
| Realized loss (gain), dividends and impairments on strategic investments, net | — | — | 0.01 | 0.13 | |||||||||||||||||||
| Unrealized loss (gain) on strategic investments, net | 0.30 | (0.18) | (0.03) | (0.16) | |||||||||||||||||||
| Earn-out | — | (0.01) | — | (0.01) | |||||||||||||||||||
| Income tax effect of share-based compensation | 0.01 | 0.01 | — | — | |||||||||||||||||||
| Income tax effects related to intra-entity intangible asset transfers | (0.04) | (0.08) | 0.03 | (0.05) | |||||||||||||||||||
| Resolution of prior years’ income tax filings and other tax items | (0.05) | (0.01) | (0.03) | (0.04) | |||||||||||||||||||
| Non-GAAP earnings per diluted share | $ | 2.32 | $ | 2.12 | $ | 8.65 | $ | 8.05 | |||||||||||||||
| Weighted average number of diluted shares | 828 | 842 | 834 | 845 | |||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| (In millions, except percentages) | October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
|||||||||||||||||||
| Semiconductor Systems Non-GAAP Operating Income | |||||||||||||||||||||||
| GAAP reported operating income | $ | 1,824 | $ | 1,741 | $ | 6,981 | $ | 6,879 | |||||||||||||||
Certain items associated with acquisitions1 |
10 | 10 | 40 | 39 | |||||||||||||||||||
| Non-GAAP operating income | $ | 1,834 | $ | 1,751 | $ | 7,021 | $ | 6,918 | |||||||||||||||
| Non-GAAP operating margin | 35.4 | % | 35.9 | % | 35.3 | % | 35.1 | % | |||||||||||||||
| Applied Global Services Non-GAAP Operating Income | |||||||||||||||||||||||
| GAAP reported operating income | $ | 492 | $ | 401 | $ | 1,812 | $ | 1,529 | |||||||||||||||
| Non-GAAP operating income | $ | 492 | $ | 401 | $ | 1,812 | $ | 1,529 | |||||||||||||||
| Non-GAAP operating margin | 30.0 | % | 27.3 | % | 29.1 | % | 26.7 | % | |||||||||||||||
| Display Non-GAAP Operating Income | |||||||||||||||||||||||
| GAAP reported operating income | $ | 5 | $ | 63 | $ | 51 | $ | 114 | |||||||||||||||
| Non-GAAP operating income | $ | 5 | $ | 63 | $ | 51 | $ | 114 | |||||||||||||||
| Non-GAAP operating margin | 2.4 | % | 21.1 | % | 5.8 | % | 13.1 | % | |||||||||||||||
| 1 | These items are incremental charges attributable to completed acquisitions, consisting of amortization of purchased intangible assets. | ||||
| Three Months Ended | |||||
| (In millions, except percentages) | October 27, 2024 | ||||
GAAP provision for income taxes (a) |
$ | 164 | |||
| Income tax effect of share-based compensation | (7) | ||||
| Income tax effects related to intra-entity intangible asset transfers | 33 | ||||
| Resolutions of prior years’ income tax filings and other tax items | 47 | ||||
| Income tax effect of non-GAAP adjustments | 1 | ||||
Non-GAAP provision for income taxes (b) |
$ | 238 | |||
GAAP income before income taxes (c) |
$ | 1,895 | |||
| Certain items associated with acquisitions | 11 | ||||
| Acquisition integration and deal costs | 3 | ||||
| Impairment of long-lived assets | 3 | ||||
| Realized loss (gain), dividends and impairments on strategic investments, net | (1) | ||||
| Unrealized loss (gain) on strategic investments, net | 244 | ||||
Non-GAAP income before income taxes (d) |
$ | 2,155 | |||
GAAP effective income tax rate (a/c) |
8.7 | % | |||
Non-GAAP effective income tax rate (b/d) |
11.0 | % | |||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| (In millions) | October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
|||||||||||||||||||
| Cash provided by operating activities | $ | 2,575 | $ | 1,555 | $ | 8,677 | $ | 8,700 | |||||||||||||||
| Capital expenditures | (407) | (309) | (1,190) | (1,106) | |||||||||||||||||||
| Non-GAAP free cash flow | $ | 2,168 | $ | 1,246 | $ | 7,487 | $ | 7,594 | |||||||||||||||