| Metric | Q3 2023 | Q2 2023 | Q3 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $44.4B | $43.4B | $30.4B | 2.3% | 46.3% |
| Op. Income | $8.1B | $8.0B | $8.3B | 0.8% | -2.5% |
| Gross Margin | 53.9% | 55.5% | 77.8% | -1.6pp | -23.9pp |
| Net Margin | 17.6% | 17.1% | 23.3% | 0.5pp | -5.8pp |
| EPS (Diluted) | $0.90 | $0.88 | $0.81 | 2.3% | 11.1% |
| Free Cash Flow | $11.8B | $11.8B | $13.2B | -0.1% | -10.5% |
| Item | Amount |
|---|---|
| REVENUE | $44.4B |
| Cost of Revenue | $20.5B |
| GROSS PROFIT | $23.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.4B |
| General & Administrative | $10.4B |
| SG&A Expenses | $11.8B |
| Other Expenses | $4.0B |
| Operating Expenses | $15.8B |
| Cost & Expenses | $36.3B |
| OPERATING INCOME | $8.1B |
| Interest Income | $33.6B |
| Interest Expense | $19.2B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $8.1B |
| Income Tax Expense | $293M |
| Net Income from Continuing Ops | $7.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7.3B |
| D&A | $517M |
| EBIT | $8.1B |
| EBITDA | $8.6B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $44.4B |
| Cost of Revenue | $20.5B |
| GROSS PROFIT | $23.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.4B |
| General & Administrative | $10.4B |
| SG&A Expenses | $11.8B |
| Other Expenses | $4.0B |
| Operating Expenses | $15.8B |
| Cost & Expenses | $36.3B |
| OPERATING INCOME | $8.1B |
| Interest Income | $33.6B |
| Interest Expense | $19.2B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $8.1B |
| Income Tax Expense | $293M |
| Net Income from Continuing Ops | $7.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7.3B |
| D&A | $517M |
| EBIT | $8.1B |
| EBITDA | $8.6B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $7.8B |
| Depreciation & Amortization | $517M |
| Stock-Based Compensation | $588M |
| Deferred Income Tax | -$828M |
| Other Non-Cash Items | $207M |
| Change in Working Capital | $3.5B |
| OPERATING CASH FLOW | $11.8B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$51.6B |
| Sales/Maturities of Investments | $25.4B |
| Other Investing Activities | -$33.7B |
| NET CASH FROM INVESTING | -$59.9B |
| Net Debt Issuance | $11.5B |
| Common Stock Repurchased | -$1.0B |
| Common Dividends Paid | -$2.4B |
| Other Financing Activities | $19.5B |
| NET CASH FROM FINANCING | $27.6B |
| FREE CASH FLOW | $11.8B |
| Net Change in Cash | -$21.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $359.7B |
| Short-Term Investments | $165.6B |
| Net Receivables | $88.2B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $613.5B |
| PP&E (Net) | $11.8B |
| Goodwill | $69.0B |
| Intangible Assets | $0 |
| Long-Term Investments | $1.7T |
| Tax Assets | $0 |
| Other Non-Current Assets | $768.4B |
| TOTAL NON-CURRENT ASSETS | $2.5T |
| TOTAL ASSETS | $3.2T |
| Account Payables | $0 |
| Short-Term Debt | $340.9B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $2.0T |
| TOTAL CURRENT LIABILITIES | $2.5T |
| Long-Term Debt | $290.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $42.2B |
| TOTAL NON-CURRENT LIABILITIES | $332.6B |
| TOTAL LIABILITIES | $2.9T |
| Common Stock | $56.7B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $223.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$21.8B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $287.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $287.1B |
| TOTAL LIABILITIES & EQUITY | $3.2T |
| Total Debt | $631.3B |
| Net Debt | $271.5B |