| Metric | Q4 2022 | Q3 2022 | Q4 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.8B | $2.2B | $2.8B | 30.8% | -0.1% |
| Op. Income | $1.4B | $787M | $1.5B | 74.0% | -10.5% |
| Gross Margin | 49.8% | 37.9% | 55.3% | 11.9pp | -5.6pp |
| Net Margin | 32.0% | 24.1% | 29.5% | 7.9pp | 2.5pp |
| EPS (Diluted) | $1.15 | $0.67 | $1.08 | 71.6% | 6.5% |
| Free Cash Flow | $791M | $362M | $1.0B | 118.4% | -23.3% |
| Item | Amount |
|---|---|
| REVENUE | $2.8B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $34M |
| Other Expenses | $0 |
| Operating Expenses | $34M |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $1.4B |
| Interest Income | $18M |
| Interest Expense | $83M |
| Other Income/Expenses | $10M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $475M |
| Net Income from Continuing Ops | $905M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $902M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $902M |
| D&A | $199M |
| EBIT | $1.5B |
| EBITDA | $1.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $2.8B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $34M |
| Other Expenses | $0 |
| Operating Expenses | $34M |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $1.4B |
| Interest Income | $18M |
| Interest Expense | $83M |
| Other Income/Expenses | $10M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $475M |
| Net Income from Continuing Ops | $905M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $902M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $902M |
| D&A | $199M |
| EBIT | $1.5B |
| EBITDA | $1.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $902M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $34M |
| Other Non-Cash Items | $204M |
| Change in Working Capital | -$59M |
| OPERATING CASH FLOW | $1.1B |
| Capital Expenditure | -$291M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$205M |
| NET CASH FROM INVESTING | -$496M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$387M |
| Other Financing Activities | -$301M |
| NET CASH FROM FINANCING | -$688M |
| FREE CASH FLOW | $791M |
| Net Change in Cash | -$115M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.1B |
| Short-Term Investments | $208M |
| Net Receivables | $1.5B |
| Inventory | $1.0B |
| Other Current Assets | $44M |
| TOTAL CURRENT ASSETS | $5.2B |
| PP&E (Net) | $10.4B |
| Goodwill | $42M |
| Intangible Assets | $93M |
| Long-Term Investments | $111M |
| Tax Assets | $237M |
| Other Non-Current Assets | $1.2B |
| TOTAL NON-CURRENT ASSETS | $12.1B |
| TOTAL ASSETS | $17.3B |
| Account Payables | $658M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $1.2B |
| Long-Term Debt | $6.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $161M |
| Other Non-Current Liabilities | $708M |
| TOTAL NON-CURRENT LIABILITIES | $7.9B |
| TOTAL LIABILITIES | $9.1B |
| Common Stock | $9M |
| Additional Paid-In Capital | $3.5B |
| Retained Earnings | $7.7B |
| Treasury Stock | -$3.1B |
| Accum. Other Comp. Income | -$9M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $8.1B |
| Minority Interest | $63M |
| TOTAL EQUITY | $8.1B |
| TOTAL LIABILITIES & EQUITY | $17.3B |
| Total Debt | $7.1B |
| Net Debt | $5.0B |