| Metric | Q3 2023 | Q2 2023 | Q3 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.4B | $4.5B | $5.4B | 19.0% | -1.0% |
| Op. Income | $1.4B | $999M | $989M | 36.6% | 37.9% |
| Gross Margin | 32.8% | 30.2% | 25.4% | 2.6pp | 7.4pp |
| Net Margin | 17.8% | 11.6% | 12.6% | 6.2pp | 5.2pp |
| EPS (Diluted) | $1.83 | $1.01 | $1.33 | 81.2% | 37.6% |
| Free Cash Flow | $90M | -$868M | $108M | 110.3% | -16.9% |
| Item | Amount |
|---|---|
| REVENUE | $5.4B |
| Cost of Revenue | $3.6B |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $394M |
| Operating Expenses | $394M |
| Cost & Expenses | $4.0B |
| OPERATING INCOME | $1.4B |
| Interest Income | $0 |
| Interest Expense | $472M |
| Other Income/Expenses | -$342M |
| INCOME BEFORE TAX | $1.0B |
| Income Tax Expense | $64M |
| Net Income from Continuing Ops | $958M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $954M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $954M |
| D&A | $792M |
| EBIT | $1.5B |
| EBITDA | $2.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $5.4B |
| Cost of Revenue | $3.6B |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $394M |
| Operating Expenses | $394M |
| Cost & Expenses | $4.0B |
| OPERATING INCOME | $1.4B |
| Interest Income | $0 |
| Interest Expense | $472M |
| Other Income/Expenses | -$342M |
| INCOME BEFORE TAX | $1.0B |
| Income Tax Expense | $64M |
| Net Income from Continuing Ops | $958M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $954M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $954M |
| D&A | $792M |
| EBIT | $1.5B |
| EBITDA | $2.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $958M |
| Depreciation & Amortization | $792M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $319M |
| Other Non-Cash Items | $204M |
| Change in Working Capital | -$479M |
| OPERATING CASH FLOW | $1.8B |
| Capital Expenditure | -$1.7B |
| Acquisitions (Net) | -$1.9B |
| Purchases of Investments | -$964M |
| Sales/Maturities of Investments | $934M |
| Other Investing Activities | $3.2B |
| NET CASH FROM INVESTING | -$378M |
| Net Debt Issuance | -$1.8B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$430M |
| Other Financing Activities | -$8M |
| NET CASH FROM FINANCING | -$1.4B |
| FREE CASH FLOW | $90M |
| Net Change in Cash | $56M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $353M |
| Short-Term Investments | $211M |
| Net Receivables | $2.6B |
| Inventory | $1.7B |
| Other Current Assets | $1.6B |
| TOTAL CURRENT ASSETS | $6.7B |
| PP&E (Net) | $76.4B |
| Goodwill | $53M |
| Intangible Assets | $0 |
| Long-Term Investments | $3.9B |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.0B |
| TOTAL NON-CURRENT ASSETS | $88.4B |
| TOTAL ASSETS | $95.1B |
| Account Payables | $2.3B |
| Short-Term Debt | $5.5B |
| Deferred Revenue | $380M |
| Other Current Liabilities | $1.3B |
| TOTAL CURRENT LIABILITIES | $11.3B |
| Long-Term Debt | $36.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $9.3B |
| Other Non-Current Liabilities | $12.0B |
| TOTAL NON-CURRENT LIABILITIES | $58.5B |
| TOTAL LIABILITIES | $69.8B |
| Common Stock | $3.4B |
| Additional Paid-In Capital | $9.0B |
| Retained Earnings | $12.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$41M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $25.3B |
| Minority Interest | $40M |
| TOTAL EQUITY | $25.3B |
| TOTAL LIABILITIES & EQUITY | $95.1B |
| Total Debt | $42.9B |
| Net Debt | $42.5B |