| Metric | Q2 2023 | Q1 2023 | Q2 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $16.7B | $15.7B | $13.8B | 6.4% | 21.0% |
| Op. Income | $2.7B | $2.2B | $2.5B | 26.2% | 7.5% |
| Gross Margin | 82.9% | 84.2% | 93.9% | -1.3pp | -11.0pp |
| Net Margin | 13.0% | 11.6% | 14.2% | 1.4pp | -1.2pp |
| EPS (Diluted) | $2.89 | $2.40 | $2.57 | 20.4% | 12.5% |
| Free Cash Flow | $3.5B | -$738M | $3.8B | 580.8% | -6.8% |
| Item | Amount |
|---|---|
| REVENUE | $16.7B |
| Cost of Revenue | $2.9B |
| GROSS PROFIT | $13.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.4B |
| General & Administrative | $1.9B |
| SG&A Expenses | $3.3B |
| Other Expenses | $7.8B |
| Operating Expenses | $11.1B |
| Cost & Expenses | $14.0B |
| OPERATING INCOME | $2.7B |
| Interest Income | $4.8B |
| Interest Expense | $1.7B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.7B |
| Income Tax Expense | $560M |
| Net Income from Continuing Ops | $2.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.1B |
| D&A | $400M |
| EBIT | $2.7B |
| EBITDA | $3.1B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $16.7B |
| Cost of Revenue | $2.9B |
| GROSS PROFIT | $13.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.4B |
| General & Administrative | $1.9B |
| SG&A Expenses | $3.3B |
| Other Expenses | $7.8B |
| Operating Expenses | $11.1B |
| Cost & Expenses | $14.0B |
| OPERATING INCOME | $2.7B |
| Interest Income | $4.8B |
| Interest Expense | $1.7B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.7B |
| Income Tax Expense | $560M |
| Net Income from Continuing Ops | $2.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.1B |
| D&A | $400M |
| EBIT | $2.7B |
| EBITDA | $3.1B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $2.2B |
| Depreciation & Amortization | $400M |
| Stock-Based Compensation | $108M |
| Deferred Income Tax | -$518M |
| Other Non-Cash Items | $1.3B |
| Change in Working Capital | $473M |
| OPERATING CASH FLOW | $3.9B |
| Capital Expenditure | -$375M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$394M |
| Sales/Maturities of Investments | $249M |
| Other Investing Activities | -$7.4B |
| NET CASH FROM INVESTING | -$7.9B |
| Net Debt Issuance | $5.6B |
| Common Stock Repurchased | -$1.0B |
| Common Dividends Paid | -$462M |
| Other Financing Activities | $1.9B |
| NET CASH FROM FINANCING | $6.0B |
| FREE CASH FLOW | $3.5B |
| Net Change in Cash | $2.1B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $42.0B |
| Short-Term Investments | $4.1B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $46.0B |
| PP&E (Net) | $5.2B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $179.5B |
| Tax Assets | $0 |
| Other Non-Current Assets | $14.2B |
| TOTAL NON-CURRENT ASSETS | $198.9B |
| TOTAL ASSETS | $244.9B |
| Account Payables | $12.4B |
| Short-Term Debt | $1.6B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $122.8B |
| TOTAL CURRENT LIABILITIES | $136.7B |
| Long-Term Debt | $46.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $34.8B |
| TOTAL NON-CURRENT LIABILITIES | $81.5B |
| TOTAL LIABILITIES | $218.2B |
| Common Stock | $148M |
| Additional Paid-In Capital | $11.5B |
| Retained Earnings | $18.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3.1B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $26.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $26.7B |
| TOTAL LIABILITIES & EQUITY | $244.9B |
| Total Debt | $48.3B |
| Net Debt | $6.3B |