2023 Q2 Form 10-Q Financial Statement
#000106121923000012 Filed on May 10, 2023
Income Statement
Concept | 2023 Q2 | 2023 Q1 | 2022 Q1 |
---|---|---|---|
Revenue | $10.65B | $12.44B | $13.01B |
YoY Change | -33.68% | -4.34% | 42.08% |
Cost Of Revenue | $7.679B | $9.331B | $10.62B |
YoY Change | -42.92% | -12.17% | 69.63% |
Gross Profit | $2.972B | $3.113B | $2.384B |
YoY Change | 13.96% | 30.58% | -17.57% |
Gross Profit Margin | 27.9% | 25.02% | 18.33% |
Selling, General & Admin | $56.00M | $57.00M | $62.00M |
YoY Change | -9.68% | -8.06% | 10.12% |
% of Gross Profit | 1.88% | 1.83% | 2.6% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $453.0M | $450.0M | $539.0M |
YoY Change | -18.08% | -16.51% | 27.21% |
% of Gross Profit | 15.24% | 14.46% | 22.61% |
Operating Expenses | $951.0M | $925.0M | $819.0M |
YoY Change | 0.53% | 12.94% | 6.14% |
Operating Profit | $1.579B | $1.734B | $1.565B |
YoY Change | -4.99% | 10.8% | -7.64% |
Interest Expense | $302.0M | $314.0M | -$196.0M |
YoY Change | -255.67% | -260.2% | 18.14% |
% of Operating Profit | 19.13% | 18.11% | -12.52% |
Other Income/Expense, Net | -$283.0M | -$302.0M | -$3.000M |
YoY Change | 4616.67% | 9966.67% | -57.75% |
Pretax Income | $1.296B | $1.432B | $1.350B |
YoY Change | -11.05% | 6.07% | -1.65% |
Income Tax | $13.00M | $10.00M | $19.00M |
% Of Pretax Income | 1.0% | 0.7% | 1.41% |
Net Earnings | $1.253B | $1.390B | $1.297B |
YoY Change | -11.26% | 7.17% | -3.24% |
Net Earnings / Revenue | 11.76% | 11.17% | 9.97% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $0.57 | $0.64 | $589.8K |
COMMON SHARES | |||
Basic Shares Outstanding | 2.175B | 2.171B | 2.176B |
Diluted Shares Outstanding | 2.196B | 2.195B | 2.199B |
Balance Sheet
Concept | 2023 Q2 | 2023 Q1 | 2022 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $183.0M | $76.00M | $231.0M |
YoY Change | -20.78% | -67.1% | 0.7% |
Cash & Equivalents | $183.0M | $76.00M | $231.0M |
Short-Term Investments | |||
Other Short-Term Assets | $886.0M | $774.0M | $1.021B |
YoY Change | -5.04% | -24.19% | 27.94% |
Inventory | $2.497B | $2.195B | $2.652B |
Prepaid Expenses | |||
Receivables | $6.138B | $6.630B | $9.074B |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $9.704B | $9.687B | $12.98B |
YoY Change | -25.13% | -25.36% | 22.62% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $45.05B | $44.60B | $44.40B |
YoY Change | 1.26% | 0.44% | 4.65% |
Goodwill | $5.608B | $5.608B | $5.608B |
YoY Change | 0.0% | ||
Intangibles | $3.871B | $3.919B | |
YoY Change | |||
Long-Term Investments | $2.332B | $2.338B | $2.426B |
YoY Change | -1.77% | -3.63% | -0.97% |
Other Assets | $1.160B | $1.176B | $805.0M |
YoY Change | 35.36% | 46.09% | -1.09% |
Total Long-Term Assets | $58.03B | $57.64B | $57.34B |
YoY Change | 1.11% | 0.52% | 5.41% |
TOTAL ASSETS | |||
Total Short-Term Assets | $9.704B | $9.687B | $12.98B |
Total Long-Term Assets | $58.03B | $57.64B | $57.34B |
Total Assets | $67.73B | $67.33B | $70.32B |
YoY Change | -3.73% | -4.26% | 8.21% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.089B | $750.0M | $930.0M |
YoY Change | 16.47% | -19.35% | 1.55% |
Accrued Expenses | $7.519B | $7.712B | $10.85B |
YoY Change | -33.49% | -28.92% | 48.53% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $1.204B | $1.149B | $2.629B |
YoY Change | -36.26% | -56.3% | 73.71% |
Total Short-Term Liabilities | $10.71B | $10.41B | $15.37B |
YoY Change | -28.5% | -32.29% | 45.88% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $27.44B | $27.44B | $26.89B |
YoY Change | 2.05% | 2.05% | -0.95% |
Other Long-Term Liabilities | $915.0M | $965.0M | $801.0M |
YoY Change | 1.89% | 20.47% | 15.02% |
Total Long-Term Liabilities | $28.36B | $28.40B | $27.69B |
YoY Change | 2.04% | 2.58% | -0.55% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $10.71B | $10.41B | $15.37B |
Total Long-Term Liabilities | $28.36B | $28.40B | $27.69B |
Total Liabilities | $39.07B | $38.81B | $44.72B |
YoY Change | -12.05% | -13.2% | 11.96% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $27.00B | $26.84B | $25.60B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $67.73B | $67.33B | $70.32B |
YoY Change | -3.73% | -4.26% | 8.21% |
Cashflow Statement
Concept | 2023 Q2 | 2023 Q1 | 2022 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $1.253B | $1.390B | $1.297B |
YoY Change | -11.26% | 7.17% | -3.24% |
Depreciation, Depletion And Amortization | $453.0M | $450.0M | $539.0M |
YoY Change | -18.08% | -16.51% | 27.21% |
Cash From Operating Activities | $1.902B | $1.583B | $2.145B |
YoY Change | -10.24% | -26.2% | 6.03% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $780.0M | $653.0M | -$349.0M |
YoY Change | -304.19% | -287.11% | -48.6% |
Acquisitions | $0.00 | $3.204B | |
YoY Change | -100.0% | ||
Other Investing Activities | $15.00M | $1.000M | -$3.183B |
YoY Change | -67.39% | -100.03% | -14568.18% |
Cash From Investing Activities | -$765.0M | -$637.0M | -$3.532B |
YoY Change | 127.68% | -81.96% | 437.6% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -1.136B | -876.0M | -1.125B |
YoY Change | -38.23% | -22.13% | -48.63% |
NET CHANGE | |||
Cash From Operating Activities | 1.902B | 1.583B | 2.145B |
Cash From Investing Activities | -765.0M | -637.0M | -3.532B |
Cash From Financing Activities | -1.136B | -876.0M | -1.125B |
Net Change In Cash | 1.000M | 70.00M | -2.512B |
YoY Change | -101.79% | -102.79% | 204.97% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.902B | $1.583B | $2.145B |
Capital Expenditures | $780.0M | $653.0M | -$349.0M |
Free Cash Flow | $1.122B | $930.0M | $2.494B |
YoY Change | -55.14% | -62.71% | -7.7% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
750000000 | |
CY2022Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
743000000 | |
CY2023Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | |
CY2022Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2000000 | |
CY2023Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2023Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2023Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2023 | |
CY2023Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2023Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001061219 | |
CY2023Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
6630000000 | |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
6964000000 | |
CY2023Q1 | epd |
Due From Related Party Current
DueFromRelatedPartyCurrent
|
7000000 | |
CY2022Q4 | epd |
Due From Related Party Current
DueFromRelatedPartyCurrent
|
11000000 | |
CY2023Q1 | epd |
Due To Related Party Current
DueToRelatedPartyCurrent
|
63000000 | |
CY2022Q4 | epd |
Due To Related Party Current
DueToRelatedPartyCurrent
|
232000000 | |
CY2023Q1 | us-gaap |
Temporary Equity Shares Outstanding
TemporaryEquitySharesOutstanding
|
50412 | |
CY2023Q1 | us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
682589 | |
CY2023Q1 | epd |
Due From Related Party Current
DueFromRelatedPartyCurrent
|
7000000 | |
CY2022Q4 | epd |
Due From Related Party Current
DueFromRelatedPartyCurrent
|
11000000 | |
CY2023Q1 | epd |
Due To Related Party Current
DueToRelatedPartyCurrent
|
63000000 | |
CY2022Q4 | epd |
Due To Related Party Current
DueToRelatedPartyCurrent
|
232000000 | |
CY2022Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
3200000000 |