| Metric | Q1 2023 | Q4 2022 | Q1 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $38.9B | — | $37.2B | — | 4.6% |
| Op. Income | $1.2B | — | $1.3B | — | -2.8% |
| Gross Margin | 11.8% | — | 11.7% | — | 0.1pp |
| Net Margin | 2.9% | — | 2.3% | — | 0.6pp |
| EPS (Diluted) | $2.04 | — | $1.44 | — | 41.7% |
| Free Cash Flow | $4.0B | — | $909M | — | 344.9% |
| Item | Amount |
|---|---|
| REVENUE | $38.9B |
| Cost of Revenue | $34.3B |
| GROSS PROFIT | $4.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $3.0B |
| Other Expenses | $345M |
| Operating Expenses | $3.4B |
| Cost & Expenses | $37.7B |
| OPERATING INCOME | $1.2B |
| Interest Income | $0 |
| Interest Expense | $180M |
| Other Income/Expenses | $173M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $261M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $325M |
| EBIT | $1.6B |
| EBITDA | $1.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $38.9B |
| Cost of Revenue | $34.3B |
| GROSS PROFIT | $4.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $3.0B |
| Other Expenses | $345M |
| Operating Expenses | $3.4B |
| Cost & Expenses | $37.7B |
| OPERATING INCOME | $1.2B |
| Interest Income | $0 |
| Interest Expense | $180M |
| Other Income/Expenses | $173M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $261M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.1B |
| D&A | $325M |
| EBIT | $1.6B |
| EBITDA | $1.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.1B |
| Depreciation & Amortization | $346M |
| Stock-Based Compensation | $61M |
| Deferred Income Tax | -$159M |
| Other Non-Cash Items | -$52M |
| Change in Working Capital | $2.9B |
| OPERATING CASH FLOW | $4.3B |
| Capital Expenditure | -$225M |
| Acquisitions (Net) | $385M |
| Purchases of Investments | -$1.6B |
| Sales/Maturities of Investments | $1.1B |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$311M |
| Net Debt Issuance | $287M |
| Common Stock Repurchased | -$423M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $11M |
| NET CASH FROM FINANCING | -$125M |
| FREE CASH FLOW | $4.0B |
| Net Change in Cash | $3.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $15.9B |
| Short-Term Investments | $2.1B |
| Net Receivables | $15.2B |
| Inventory | $0 |
| Other Current Assets | $1.8B |
| TOTAL CURRENT ASSETS | $35.0B |
| PP&E (Net) | $5.1B |
| Goodwill | $18.8B |
| Intangible Assets | $6.7B |
| Long-Term Investments | $15.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.5B |
| TOTAL NON-CURRENT ASSETS | $48.0B |
| TOTAL ASSETS | $83.0B |
| Account Payables | $10.6B |
| Short-Term Debt | $97M |
| Deferred Revenue | $2.4B |
| Other Current Liabilities | $17.5B |
| TOTAL CURRENT LIABILITIES | $32.9B |
| Long-Term Debt | $18.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $522M |
| Other Non-Current Liabilities | $3.0B |
| TOTAL NON-CURRENT LIABILITIES | $24.9B |
| TOTAL LIABILITIES | $57.8B |
| Common Stock | $1M |
| Additional Paid-In Capital | $20.1B |
| Retained Earnings | $10.5B |
| Treasury Stock | -$4.6B |
| Accum. Other Comp. Income | -$915M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $25.0B |
| Minority Interest | $144M |
| TOTAL EQUITY | $25.2B |
| TOTAL LIABILITIES & EQUITY | $83.0B |
| Total Debt | $21.6B |
| Net Debt | $5.8B |