| Metric | Q4 2022 | Q3 2022 | Q4 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $15.1B | $14.3B | $12.4B | 5.9% | 21.9% |
| Op. Income | $1.9B | $2.5B | $2.3B | -23.9% | -18.9% |
| Gross Margin | 85.3% | 89.0% | 97.2% | -3.7pp | -12.0pp |
| Net Margin | 10.4% | 13.1% | 13.8% | -2.8pp | -3.5pp |
| EPS (Diluted) | $2.07 | $2.47 | $2.18 | -16.2% | -5.0% |
| Free Cash Flow | $7.9B | $4.1B | $4.5B | 94.8% | 74.5% |
| Item | Amount |
|---|---|
| REVENUE | $15.1B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $12.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.3B |
| General & Administrative | $2.0B |
| SG&A Expenses | $3.3B |
| Other Expenses | $7.7B |
| Operating Expenses | $11.0B |
| Cost & Expenses | $13.3B |
| OPERATING INCOME | $1.9B |
| Interest Income | $4.0B |
| Interest Expense | $1.2B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.9B |
| Income Tax Expense | $299M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.5B |
| D&A | $418M |
| EBIT | $1.9B |
| EBITDA | $2.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $15.1B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $12.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.3B |
| General & Administrative | $2.0B |
| SG&A Expenses | $3.3B |
| Other Expenses | $7.7B |
| Operating Expenses | $11.0B |
| Cost & Expenses | $13.3B |
| OPERATING INCOME | $1.9B |
| Interest Income | $4.0B |
| Interest Expense | $1.2B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.9B |
| Income Tax Expense | $299M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.5B |
| D&A | $418M |
| EBIT | $1.9B |
| EBITDA | $2.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.6B |
| Depreciation & Amortization | $418M |
| Stock-Based Compensation | $93M |
| Deferred Income Tax | -$440M |
| Other Non-Cash Items | $862M |
| Change in Working Capital | $5.9B |
| OPERATING CASH FLOW | $8.4B |
| Capital Expenditure | -$513M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$285M |
| Sales/Maturities of Investments | $155M |
| Other Investing Activities | -$10.1B |
| NET CASH FROM INVESTING | -$10.8B |
| Net Debt Issuance | -$135M |
| Common Stock Repurchased | -$640M |
| Common Dividends Paid | -$405M |
| Other Financing Activities | $6.8B |
| NET CASH FROM FINANCING | $5.6B |
| FREE CASH FLOW | $7.9B |
| Net Change in Cash | $2.7B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $33.5B |
| Short-Term Investments | $4.9B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $38.4B |
| PP&E (Net) | $5.2B |
| Goodwill | $3.8B |
| Intangible Assets | $146M |
| Long-Term Investments | $171.0B |
| Tax Assets | $0 |
| Other Non-Current Assets | $9.8B |
| TOTAL NON-CURRENT ASSETS | $190.0B |
| TOTAL ASSETS | $228.4B |
| Account Payables | $12.1B |
| Short-Term Debt | $1.3B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $110.2B |
| TOTAL CURRENT LIABILITIES | $125.8B |
| Long-Term Debt | $42.6B |
| Deferred Revenue NC | $3.0B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $32.2B |
| TOTAL NON-CURRENT LIABILITIES | $77.8B |
| TOTAL LIABILITIES | $203.6B |
| Common Stock | $149M |
| Additional Paid-In Capital | $11.5B |
| Retained Earnings | $16.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3.2B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $24.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $24.7B |
| TOTAL LIABILITIES & EQUITY | $228.4B |
| Total Debt | $43.9B |
| Net Debt | $10.4B |