| Metric | Q4 2022 | Q3 2022 | Q4 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.7B | — | $2.4B | — | -29.2% |
| Op. Income | $58M | — | $333M | — | -82.6% |
| Gross Margin | 57.9% | — | 60.0% | — | -2.1pp |
| Net Margin | 3.2% | — | 11.0% | — | -7.8pp |
| EPS (Diluted) | $0.51 | — | $2.33 | — | -78.1% |
| Free Cash Flow | $176M | — | $294M | — | -40.2% |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $705M |
| GROSS PROFIT | $969M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $550M |
| SG&A Expenses | $550M |
| Other Expenses | $361M |
| Operating Expenses | $911M |
| Cost & Expenses | $1.6B |
| OPERATING INCOME | $58M |
| Interest Income | $0 |
| Interest Expense | $30M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $58M |
| Income Tax Expense | $4M |
| Net Income from Continuing Ops | $54M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $54M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $54M |
| D&A | $43M |
| EBIT | $88M |
| EBITDA | $131M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $705M |
| GROSS PROFIT | $969M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $550M |
| SG&A Expenses | $550M |
| Other Expenses | $361M |
| Operating Expenses | $911M |
| Cost & Expenses | $1.6B |
| OPERATING INCOME | $58M |
| Interest Income | $0 |
| Interest Expense | $30M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $58M |
| Income Tax Expense | $4M |
| Net Income from Continuing Ops | $54M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $54M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $54M |
| D&A | $43M |
| EBIT | $88M |
| EBITDA | $131M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $54M |
| Depreciation & Amortization | $43M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $132M |
| Change in Working Capital | $11M |
| OPERATING CASH FLOW | $247M |
| Capital Expenditure | -$71M |
| Acquisitions (Net) | $519M |
| Purchases of Investments | -$1.0B |
| Sales/Maturities of Investments | $920M |
| Other Investing Activities | -$494M |
| NET CASH FROM INVESTING | -$140M |
| Net Debt Issuance | $42M |
| Common Stock Repurchased | -$34M |
| Common Dividends Paid | -$53M |
| Other Financing Activities | -$1.2B |
| NET CASH FROM FINANCING | -$1.3B |
| FREE CASH FLOW | $176M |
| Net Change in Cash | -$1.1B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.3B |
| Short-Term Investments | $0 |
| Net Receivables | $389M |
| Inventory | $0 |
| Other Current Assets | -$1.7B |
| TOTAL CURRENT ASSETS | $0 |
| PP&E (Net) | $885M |
| Goodwill | $1.8B |
| Intangible Assets | $834M |
| Long-Term Investments | $8.9B |
| Tax Assets | $0 |
| Other Non-Current Assets | -$12.4B |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $15.0B |
| Account Payables | $51M |
| Short-Term Debt | $920M |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$1.5B |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $1.1B |
| Deferred Revenue NC | $197M |
| Deferred Tax Liabilities | $16M |
| Other Non-Current Liabilities | -$1.6B |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $10.3B |
| Common Stock | $0 |
| Additional Paid-In Capital | $1.8B |
| Retained Earnings | $3.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$869M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.7B |
| Minority Interest | $23M |
| TOTAL EQUITY | $4.7B |
| TOTAL LIABILITIES & EQUITY | $15.0B |
| Total Debt | $2.3B |
| Net Debt | $995M |