| Metric | Q2 2023 | Q1 2023 | Q2 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.5B | — | $4.5B | — | -0.5% |
| Op. Income | $999M | — | $831M | — | 20.2% |
| Gross Margin | 30.2% | — | 26.6% | — | 3.7pp |
| Net Margin | 11.6% | — | 11.6% | — | -0.0pp |
| EPS (Diluted) | $1.01 | — | $1.02 | — | -1.0% |
| Free Cash Flow | -$868M | — | -$120M | — | -625.8% |
| Item | Amount |
|---|---|
| REVENUE | $4.5B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $360M |
| Operating Expenses | $360M |
| Cost & Expenses | $3.5B |
| OPERATING INCOME | $999M |
| Interest Income | $0 |
| Interest Expense | $461M |
| Other Income/Expenses | -$454M |
| INCOME BEFORE TAX | $545M |
| Income Tax Expense | $29M |
| Net Income from Continuing Ops | $516M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $521M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $521M |
| D&A | $742M |
| EBIT | $986M |
| EBITDA | $1.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $4.5B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $360M |
| Operating Expenses | $360M |
| Cost & Expenses | $3.5B |
| OPERATING INCOME | $999M |
| Interest Income | $0 |
| Interest Expense | $461M |
| Other Income/Expenses | -$454M |
| INCOME BEFORE TAX | $545M |
| Income Tax Expense | $29M |
| Net Income from Continuing Ops | $516M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $521M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $521M |
| D&A | $742M |
| EBIT | $986M |
| EBITDA | $1.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $521M |
| Depreciation & Amortization | $742M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $372M |
| Other Non-Cash Items | -$151M |
| Change in Working Capital | -$321M |
| OPERATING CASH FLOW | $1.2B |
| Capital Expenditure | -$2.0B |
| Acquisitions (Net) | -$2.0B |
| Purchases of Investments | -$698M |
| Sales/Maturities of Investments | $689M |
| Other Investing Activities | $2.0B |
| NET CASH FROM INVESTING | -$2.0B |
| Net Debt Issuance | $1.2B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$432M |
| Other Financing Activities | -$12M |
| NET CASH FROM FINANCING | $814M |
| FREE CASH FLOW | -$868M |
| Net Change in Cash | -$43M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $305M |
| Short-Term Investments | $203M |
| Net Receivables | $2.4B |
| Inventory | $1.7B |
| Other Current Assets | $3.2B |
| TOTAL CURRENT ASSETS | $8.0B |
| PP&E (Net) | $75.3B |
| Goodwill | $53M |
| Intangible Assets | $0 |
| Long-Term Investments | $4.0B |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.5B |
| TOTAL NON-CURRENT ASSETS | $88.0B |
| TOTAL ASSETS | $96.0B |
| Account Payables | $2.4B |
| Short-Term Debt | $7.2B |
| Deferred Revenue | $382M |
| Other Current Liabilities | $1.3B |
| TOTAL CURRENT LIABILITIES | $13.3B |
| Long-Term Debt | $36.8B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $9.2B |
| Other Non-Current Liabilities | $12.2B |
| TOTAL NON-CURRENT LIABILITIES | $58.6B |
| TOTAL LIABILITIES | $71.9B |
| Common Stock | $3.4B |
| Additional Paid-In Capital | $8.1B |
| Retained Earnings | $12.4B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$36M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $23.9B |
| Minority Interest | $222M |
| TOTAL EQUITY | $24.1B |
| TOTAL LIABILITIES & EQUITY | $96.0B |
| Total Debt | $44.7B |
| Net Debt | $44.4B |