| Metric | Q4 2022 | Q3 2022 | Q4 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $27.0B | — | $30.7B | — | -11.9% |
| Op. Income | $8.1B | — | $12.8B | — | -36.8% |
| Gross Margin | 29.8% | — | 41.6% | — | -11.8pp |
| Net Margin | 13.6% | — | 28.9% | — | -15.2pp |
| EPS (Diluted) | $2.26 | — | $7.27 | — | -68.9% |
| Free Cash Flow | $2.9B | — | $8.5B | — | -65.7% |
| Item | Amount |
|---|---|
| REVENUE | $27.0B |
| Cost of Revenue | $19.0B |
| GROSS PROFIT | $8.1B |
| R&D Expenses | $76M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.0B |
| Other Expenses | $0 |
| Operating Expenses | $2.1B |
| Cost & Expenses | $19.0B |
| OPERATING INCOME | $8.1B |
| Interest Income | $170M |
| Interest Expense | $512M |
| Other Income/Expenses | -$1.7B |
| INCOME BEFORE TAX | $6.3B |
| Income Tax Expense | $2.8B |
| Net Income from Continuing Ops | $3.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $324M |
| NET INCOME | $3.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.7B |
| D&A | $2.7B |
| EBIT | $6.6B |
| EBITDA | $9.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $27.0B |
| Cost of Revenue | $19.0B |
| GROSS PROFIT | $8.1B |
| R&D Expenses | $76M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.0B |
| Other Expenses | $0 |
| Operating Expenses | $2.1B |
| Cost & Expenses | $19.0B |
| OPERATING INCOME | $8.1B |
| Interest Income | $170M |
| Interest Expense | $512M |
| Other Income/Expenses | -$1.7B |
| INCOME BEFORE TAX | $6.3B |
| Income Tax Expense | $2.8B |
| Net Income from Continuing Ops | $3.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $324M |
| NET INCOME | $3.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.7B |
| D&A | $2.7B |
| EBIT | $6.6B |
| EBITDA | $9.3B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $3.7B |
| Depreciation & Amortization | $2.7B |
| Stock-Based Compensation | $122M |
| Deferred Income Tax | $771M |
| Other Non-Cash Items | $5.2B |
| Change in Working Capital | -$45M |
| OPERATING CASH FLOW | $6.9B |
| Capital Expenditure | -$3.9B |
| Acquisitions (Net) | -$3.8B |
| Purchases of Investments | $803M |
| Sales/Maturities of Investments | $884M |
| Other Investing Activities | $43M |
| NET CASH FROM INVESTING | -$6.1B |
| Net Debt Issuance | -$425M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$4.7B |
| Other Financing Activities | -$640M |
| NET CASH FROM FINANCING | -$5.8B |
| FREE CASH FLOW | $2.9B |
| Net Change in Cash | -$4.6B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.8B |
| Short-Term Investments | $2.2B |
| Net Receivables | $3.4B |
| Inventory | $6.2B |
| Other Current Assets | $1.2B |
| TOTAL CURRENT ASSETS | $19.0B |
| PP&E (Net) | $64.7B |
| Goodwill | $826M |
| Intangible Assets | $3.6B |
| Long-Term Investments | $1.5B |
| Tax Assets | $2.8B |
| Other Non-Current Assets | $4.3B |
| TOTAL NON-CURRENT ASSETS | $77.8B |
| TOTAL ASSETS | $96.7B |
| Account Payables | $3.3B |
| Short-Term Debt | $923M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3.5B |
| TOTAL CURRENT LIABILITIES | $11.6B |
| Long-Term Debt | $10.1B |
| Deferred Revenue NC | $114M |
| Deferred Tax Liabilities | $3.6B |
| Other Non-Current Liabilities | $18.5B |
| TOTAL NON-CURRENT LIABILITIES | $32.9B |
| TOTAL LIABILITIES | $44.5B |
| Common Stock | $3.5B |
| Additional Paid-In Capital | $4.3B |
| Retained Earnings | $34.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $7.8B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $50.2B |
| Minority Interest | $2.1B |
| TOTAL EQUITY | $52.3B |
| TOTAL LIABILITIES & EQUITY | $96.7B |
| Total Debt | $12.3B |
| Net Debt | $5.5B |