| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $32.8B | — | $28.2B | — | 16.1% |
| Op. Income | $6.4B | — | $9.5B | — | -33.1% |
| Gross Margin | 76.4% | — | 75.0% | — | 1.4pp |
| Net Margin | 17.4% | — | 18.8% | — | -1.5pp |
| EPS (Diluted) | $3.68 | — | $3.30 | — | 11.5% |
| Free Cash Flow | $12.8B | — | $9.4B | — | 35.6% |
| Item | Amount |
|---|---|
| REVENUE | $32.8B |
| Cost of Revenue | $7.7B |
| GROSS PROFIT | $25.0B |
| R&D Expenses | $10.8B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $7.4B |
| Other Expenses | $500M |
| Operating Expenses | $18.7B |
| Cost & Expenses | $26.4B |
| OPERATING INCOME | $6.4B |
| Interest Income | $204M |
| Interest Expense | $1.3B |
| Other Income/Expenses | -$1.2B |
| INCOME BEFORE TAX | $5.2B |
| Income Tax Expense | -$490M |
| Net Income from Continuing Ops | $5.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.7B |
| D&A | $1.8B |
| EBIT | $6.5B |
| EBITDA | $8.3B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $32.8B |
| Cost of Revenue | $7.7B |
| GROSS PROFIT | $25.0B |
| R&D Expenses | $10.8B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $7.4B |
| Other Expenses | $500M |
| Operating Expenses | $18.7B |
| Cost & Expenses | $26.4B |
| OPERATING INCOME | $6.4B |
| Interest Income | $204M |
| Interest Expense | $1.3B |
| Other Income/Expenses | -$1.2B |
| INCOME BEFORE TAX | $5.2B |
| Income Tax Expense | -$490M |
| Net Income from Continuing Ops | $5.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.7B |
| D&A | $1.8B |
| EBIT | $6.5B |
| EBITDA | $8.3B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $5.7B |
| Depreciation & Amortization | $1.8B |
| Stock-Based Compensation | $421M |
| Deferred Income Tax | $424M |
| Other Non-Cash Items | $6.3B |
| Change in Working Capital | -$1.1B |
| OPERATING CASH FLOW | $13.4B |
| Capital Expenditure | -$638M |
| Acquisitions (Net) | -$736M |
| Purchases of Investments | -$1.8B |
| Sales/Maturities of Investments | $2.2B |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$1.0B |
| Net Debt Issuance | $3.2B |
| Common Stock Repurchased | -$12.0B |
| Common Dividends Paid | -$5.6B |
| Other Financing Activities | -$31M |
| NET CASH FROM FINANCING | -$14.4B |
| FREE CASH FLOW | $12.8B |
| Net Change in Cash | -$2.0B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $7.3B |
| Short-Term Investments | $772M |
| Net Receivables | $5.4B |
| Inventory | $1.6B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $16.9B |
| PP&E (Net) | $2.9B |
| Goodwill | $15.7B |
| Intangible Assets | $21.2B |
| Long-Term Investments | $1.4B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.2B |
| TOTAL NON-CURRENT ASSETS | $42.4B |
| TOTAL ASSETS | $59.4B |
| Account Payables | $1.5B |
| Short-Term Debt | $5.3B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.6B |
| TOTAL CURRENT LIABILITIES | $17.2B |
| Long-Term Debt | $35.0B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $3.8B |
| Other Non-Current Liabilities | $11.8B |
| TOTAL NON-CURRENT LIABILITIES | $50.6B |
| TOTAL LIABILITIES | $67.8B |
| Common Stock | $18M |
| Additional Paid-In Capital | $14.8B |
| Retained Earnings | $3.4B |
| Treasury Stock | -$24.1B |
| Accum. Other Comp. Income | -$2.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$8.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | -$8.4B |
| TOTAL LIABILITIES & EQUITY | $59.4B |
| Total Debt | $40.3B |
| Net Debt | $33.0B |