| Metric | Q2 2022 | Q1 2022 | Q2 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.3B | $3.2B | $2.2B | 2.5% | 47.3% |
| Op. Income | $143M | $169M | $157M | -15.6% | -9.2% |
| Gross Margin | 22.0% | 22.7% | 28.5% | -0.8pp | -6.5pp |
| Net Margin | 3.0% | 3.7% | 5.1% | -0.8pp | -2.1pp |
| EPS (Diluted) | $2.59 | $3.19 | $3.00 | -18.8% | -13.7% |
| Free Cash Flow | $135M | $197M | $86M | -31.1% | 56.9% |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $718M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $575M |
| Operating Expenses | $575M |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $143M |
| Interest Income | $0 |
| Interest Expense | $14M |
| Other Income/Expenses | -$14M |
| INCOME BEFORE TAX | $129M |
| Income Tax Expense | $32M |
| Net Income from Continuing Ops | $97M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $97M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $97M |
| D&A | $74M |
| EBIT | $143M |
| EBITDA | $217M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $718M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $575M |
| Operating Expenses | $575M |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $143M |
| Interest Income | $0 |
| Interest Expense | $14M |
| Other Income/Expenses | -$14M |
| INCOME BEFORE TAX | $129M |
| Income Tax Expense | $32M |
| Net Income from Continuing Ops | $97M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $97M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $97M |
| D&A | $74M |
| EBIT | $143M |
| EBITDA | $217M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $97M |
| Depreciation & Amortization | $74M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | $25M |
| Other Non-Cash Items | $421.0K |
| Change in Working Capital | $9M |
| OPERATING CASH FLOW | $214M |
| Capital Expenditure | -$78M |
| Acquisitions (Net) | -$9M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $4M |
| NET CASH FROM INVESTING | -$83M |
| Net Debt Issuance | -$5M |
| Common Stock Repurchased | -$121.0K |
| Common Dividends Paid | -$13M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$18M |
| FREE CASH FLOW | $135M |
| Net Change in Cash | $113M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $312M |
| Short-Term Investments | $0 |
| Net Receivables | $108M |
| Inventory | $350M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $795M |
| PP&E (Net) | $3.9B |
| Goodwill | $455M |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $58M |
| Other Non-Current Assets | $90M |
| TOTAL NON-CURRENT ASSETS | $4.5B |
| TOTAL ASSETS | $5.3B |
| Account Payables | $509M |
| Short-Term Debt | $34M |
| Deferred Revenue | $36M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $803M |
| Long-Term Debt | $1.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $496M |
| Other Non-Current Liabilities | $152M |
| TOTAL NON-CURRENT LIABILITIES | $2.3B |
| TOTAL LIABILITIES | $3.1B |
| Common Stock | $59M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $2.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.1B |
| TOTAL LIABILITIES & EQUITY | $5.3B |
| Total Debt | $1.7B |
| Net Debt | $1.4B |