| Metric | Q3 2022 | Q2 2022 | Q3 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $14.3B | $13.8B | $11.4B | 3.5% | 25.7% |
| Op. Income | $2.5B | $2.5B | $2.5B | -3.3% | 0.4% |
| Gross Margin | 89.0% | 93.9% | 99.0% | -4.9pp | -10.0pp |
| Net Margin | 13.1% | 14.2% | 16.0% | -1.1pp | -2.9pp |
| EPS (Diluted) | $2.47 | $2.57 | $2.27 | -3.9% | 8.8% |
| Free Cash Flow | $4.1B | $3.8B | $3.7B | 6.8% | 8.6% |
| Item | Amount |
|---|---|
| REVENUE | $14.3B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $12.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.5B |
| General & Administrative | $1.7B |
| SG&A Expenses | $3.2B |
| Other Expenses | $7.1B |
| Operating Expenses | $10.3B |
| Cost & Expenses | $11.8B |
| OPERATING INCOME | $2.5B |
| Interest Income | $3.4B |
| Interest Expense | $796M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.5B |
| Income Tax Expense | $580M |
| Net Income from Continuing Ops | $1.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.9B |
| D&A | $413M |
| EBIT | $2.5B |
| EBITDA | $2.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $14.3B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $12.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.5B |
| General & Administrative | $1.7B |
| SG&A Expenses | $3.2B |
| Other Expenses | $7.1B |
| Operating Expenses | $10.3B |
| Cost & Expenses | $11.8B |
| OPERATING INCOME | $2.5B |
| Interest Income | $3.4B |
| Interest Expense | $796M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.5B |
| Income Tax Expense | $580M |
| Net Income from Continuing Ops | $1.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.9B |
| D&A | $413M |
| EBIT | $2.5B |
| EBITDA | $2.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.9B |
| Depreciation & Amortization | $413M |
| Stock-Based Compensation | $84M |
| Deferred Income Tax | -$347M |
| Other Non-Cash Items | $1.2B |
| Change in Working Capital | $1.3B |
| OPERATING CASH FLOW | $4.5B |
| Capital Expenditure | -$443M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1.2B |
| Sales/Maturities of Investments | $651M |
| Other Investing Activities | -$6.5B |
| NET CASH FROM INVESTING | -$7.5B |
| Net Debt Issuance | $1.6B |
| Common Stock Repurchased | -$601M |
| Common Dividends Paid | -$407M |
| Other Financing Activities | $7.1B |
| NET CASH FROM FINANCING | $7.7B |
| FREE CASH FLOW | $4.1B |
| Net Change in Cash | $4.9B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $30.0B |
| Short-Term Investments | $2.6B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $32.6B |
| PP&E (Net) | $5.1B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $161.4B |
| Tax Assets | $0 |
| Other Non-Current Assets | $15.8B |
| TOTAL NON-CURRENT ASSETS | $182.3B |
| TOTAL ASSETS | $214.9B |
| Account Payables | $11.0B |
| Short-Term Debt | $1.5B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $103.5B |
| TOTAL CURRENT LIABILITIES | $116.0B |
| Long-Term Debt | $42.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $32.6B |
| TOTAL NON-CURRENT LIABILITIES | $75.0B |
| TOTAL LIABILITIES | $191.0B |
| Common Stock | $150M |
| Additional Paid-In Capital | $11.5B |
| Retained Earnings | $15.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3.4B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $23.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $23.9B |
| TOTAL LIABILITIES & EQUITY | $214.9B |
| Total Debt | $43.9B |
| Net Debt | $13.9B |