| Metric | Q3 2024 | Q2 2024 | Q3 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $21.0B | $10.8B | — | 94.3% | — |
| Op. Income | $4.5B | $5.1B | — | -10.5% | — |
| Gross Margin | 92.0% | -16.0% | — | 107.9pp | — |
| Net Margin | 14.7% | 30.3% | — | -15.6pp | — |
| EPS (Diluted) | $0.51 | $0.56 | — | -8.3% | — |
| Free Cash Flow | $17.9B | -$31.8B | — | 156.4% | — |
| Item | Amount |
|---|---|
| REVENUE | $21.0B |
| Cost of Revenue | $1.7B |
| GROSS PROFIT | $19.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $3.5B |
| SG&A Expenses | $3.5B |
| Other Expenses | $11.3B |
| Operating Expenses | $14.8B |
| Cost & Expenses | $16.4B |
| OPERATING INCOME | $4.5B |
| Interest Income | $16.9B |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $4.5B |
| Income Tax Expense | $1.3B |
| Net Income from Continuing Ops | $3.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.1B |
| D&A | $428M |
| EBIT | $4.5B |
| EBITDA | $4.9B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $21.0B |
| Cost of Revenue | $1.7B |
| GROSS PROFIT | $19.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $3.5B |
| SG&A Expenses | $3.5B |
| Other Expenses | $11.3B |
| Operating Expenses | $14.8B |
| Cost & Expenses | $16.4B |
| OPERATING INCOME | $4.5B |
| Interest Income | $16.9B |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $4.5B |
| Income Tax Expense | $1.3B |
| Net Income from Continuing Ops | $3.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.1B |
| D&A | $428M |
| EBIT | $4.5B |
| EBITDA | $4.9B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $3.1B |
| Depreciation & Amortization | $426M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$27.7B |
| Change in Working Capital | $42.4B |
| OPERATING CASH FLOW | $18.2B |
| Capital Expenditure | -$334M |
| Acquisitions (Net) | -$11M |
| Purchases of Investments | $34.0B |
| Sales/Maturities of Investments | -$18.6B |
| Other Investing Activities | -$15.5B |
| NET CASH FROM INVESTING | -$512M |
| Net Debt Issuance | $794M |
| Common Stock Repurchased | -$533M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $426M |
| NET CASH FROM FINANCING | $686M |
| FREE CASH FLOW | $17.9B |
| Net Change in Cash | $15.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $105.5B |
| Short-Term Investments | $70.1B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $175.6B |
| PP&E (Net) | $10.9B |
| Goodwill | $804M |
| Intangible Assets | $1.9B |
| Long-Term Investments | $532.7B |
| Tax Assets | $0 |
| Other Non-Current Assets | $177.5B |
| TOTAL NON-CURRENT ASSETS | $723.9B |
| TOTAL ASSETS | $899.5B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $664.4B |
| TOTAL CURRENT LIABILITIES | $664.4B |
| Long-Term Debt | $78.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $90.0B |
| TOTAL NON-CURRENT LIABILITIES | $168.7B |
| TOTAL LIABILITIES | $833.1B |
| Common Stock | $82.5B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$20.6B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $61.8B |
| Minority Interest | $4.5B |
| TOTAL EQUITY | $66.4B |
| TOTAL LIABILITIES & EQUITY | $899.5B |
| Total Debt | $78.7B |
| Net Debt | -$26.7B |