| Metric | Q3 2023 | Q2 2023 | Q3 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $11.7B | $11.6B | $12.1B | 0.6% | -3.3% |
| Op. Income | $2.4B | $2.3B | $2.6B | 3.1% | -6.7% |
| Gross Margin | 42.4% | 42.2% | 42.7% | 0.1pp | -0.3pp |
| Net Margin | 1.0% | 12.8% | 8.5% | -11.8pp | -7.5pp |
| EPS (Diluted) | $0.03 | $0.47 | $0.26 | -92.7% | -87.0% |
| Free Cash Flow | $2.4B | $1.6B | — | 48.5% | — |
| Item | Amount |
|---|---|
| REVENUE | $11.7B |
| Cost of Revenue | $6.8B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.7B |
| General & Administrative | $821M |
| SG&A Expenses | $2.5B |
| Other Expenses | $95M |
| Operating Expenses | $2.6B |
| Cost & Expenses | $9.3B |
| OPERATING INCOME | $2.4B |
| Interest Income | $159M |
| Interest Expense | $961M |
| Other Income/Expenses | -$1.8B |
| INCOME BEFORE TAX | $557M |
| Income Tax Expense | $365M |
| Net Income from Continuing Ops | $192M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $117M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $117M |
| D&A | $2.2B |
| EBIT | $2.4B |
| EBITDA | $4.6B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $11.7B |
| Cost of Revenue | $6.8B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.7B |
| General & Administrative | $821M |
| SG&A Expenses | $2.5B |
| Other Expenses | $95M |
| Operating Expenses | $2.6B |
| Cost & Expenses | $9.3B |
| OPERATING INCOME | $2.4B |
| Interest Income | $159M |
| Interest Expense | $961M |
| Other Income/Expenses | -$1.8B |
| INCOME BEFORE TAX | $557M |
| Income Tax Expense | $365M |
| Net Income from Continuing Ops | $192M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $117M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $117M |
| D&A | $2.2B |
| EBIT | $2.4B |
| EBITDA | $4.6B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $117M |
| Depreciation & Amortization | $2.2B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $3.2B |
| Change in Working Capital | -$1.3B |
| OPERATING CASH FLOW | $4.3B |
| Capital Expenditure | -$1.9B |
| Acquisitions (Net) | $215M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1.1B |
| NET CASH FROM INVESTING | -$2.7B |
| Net Debt Issuance | $149M |
| Common Stock Repurchased | -$266M |
| Common Dividends Paid | -$822M |
| Other Financing Activities | -$784M |
| NET CASH FROM FINANCING | -$1.7B |
| FREE CASH FLOW | $2.4B |
| Net Change in Cash | -$232M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.6B |
| Short-Term Investments | $4.4B |
| Net Receivables | $6.5B |
| Inventory | $1.2B |
| Other Current Assets | $7.0B |
| TOTAL CURRENT ASSETS | $20.7B |
| PP&E (Net) | $42.9B |
| Goodwill | $8.4B |
| Intangible Assets | $6.9B |
| Long-Term Investments | $1.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | $10.9B |
| TOTAL NON-CURRENT ASSETS | $70.9B |
| TOTAL ASSETS | $91.6B |
| Account Payables | $3.5B |
| Short-Term Debt | $8.8B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $10.3B |
| TOTAL CURRENT LIABILITIES | $30.7B |
| Long-Term Debt | $20.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $10.1B |
| TOTAL NON-CURRENT LIABILITIES | $36.5B |
| TOTAL LIABILITIES | $67.1B |
| Common Stock | $5.5B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $30.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$15.0B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $21.1B |
| Minority Interest | $3.3B |
| TOTAL EQUITY | $24.4B |
| TOTAL LIABILITIES & EQUITY | $91.6B |
| Total Debt | $36.7B |
| Net Debt | $35.1B |