| Metric | Q2 2022 | Q1 2022 | Q2 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.1B | $3.0B | $2.7B | 3.9% | 18.2% |
| Op. Income | $1.1B | $1.2B | $1.6B | -13.5% | -35.0% |
| Gross Margin | 68.3% | 75.1% | 97.3% | -6.8pp | -29.0pp |
| Net Margin | 25.6% | 30.8% | 46.7% | -5.2pp | -21.1pp |
| EPS (Diluted) | $1.62 | $1.79 | $2.12 | -9.5% | -23.6% |
| Free Cash Flow | $1.8B | $1.4B | $1.4B | 30.2% | 26.1% |
| Item | Amount |
|---|---|
| REVENUE | $3.1B |
| Cost of Revenue | $996M |
| GROSS PROFIT | $2.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $135M |
| General & Administrative | $404M |
| SG&A Expenses | $539M |
| Other Expenses | $544M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $2.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $4.1B |
| Interest Expense | $272M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $262M |
| Net Income from Continuing Ops | $804M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $804M |
| Net Income Deductions | -$11M |
| BOTTOM LINE NET INCOME | $793M |
| D&A | $106M |
| EBIT | $1.1B |
| EBITDA | $1.2B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $3.1B |
| Cost of Revenue | $996M |
| GROSS PROFIT | $2.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $135M |
| General & Administrative | $404M |
| SG&A Expenses | $539M |
| Other Expenses | $544M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $2.1B |
| OPERATING INCOME | $1.1B |
| Interest Income | $4.1B |
| Interest Expense | $272M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $262M |
| Net Income from Continuing Ops | $804M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $804M |
| Net Income Deductions | -$11M |
| BOTTOM LINE NET INCOME | $793M |
| D&A | $106M |
| EBIT | $1.1B |
| EBITDA | $1.2B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $804M |
| Depreciation & Amortization | $106M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$123M |
| Other Non-Cash Items | $767M |
| Change in Working Capital | $263M |
| OPERATING CASH FLOW | $1.8B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1.2B |
| Sales/Maturities of Investments | $809M |
| Other Investing Activities | -$679M |
| NET CASH FROM INVESTING | -$1.1B |
| Net Debt Issuance | -$3.0B |
| Common Stock Repurchased | -$701M |
| Common Dividends Paid | -$108M |
| Other Financing Activities | $2.9B |
| NET CASH FROM FINANCING | -$899M |
| FREE CASH FLOW | $1.8B |
| Net Change in Cash | -$134M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $10.7B |
| Short-Term Investments | $5.0B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $15.7B |
| PP&E (Net) | $0 |
| Goodwill | $1.1B |
| Intangible Assets | $1.1B |
| Long-Term Investments | $82.5B |
| Tax Assets | $0 |
| Other Non-Current Assets | -$5.2B |
| TOTAL NON-CURRENT ASSETS | $79.5B |
| TOTAL ASSETS | $95.2B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $64.7B |
| TOTAL CURRENT LIABILITIES | $69.7B |
| Long-Term Debt | $12.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $12.2B |
| TOTAL LIABILITIES | $81.8B |
| Common Stock | $1M |
| Additional Paid-In Capital | $9.7B |
| Retained Earnings | $15.7B |
| Treasury Stock | -$12.5B |
| Accum. Other Comp. Income | -$149M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $13.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $13.4B |
| TOTAL LIABILITIES & EQUITY | $95.2B |
| Total Debt | $12.2B |
| Net Debt | $1.5B |