| Metric | Q4 2016 | Q3 2016 | Q4 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.3B | $5.3B | — | 0.6% | — |
| Op. Income | $975M | $918M | — | 6.2% | — |
| Gross Margin | 54.7% | 54.2% | — | 0.5pp | — |
| Net Margin | 15.0% | -6.2% | — | 21.2pp | — |
| EPS (Diluted) | $0.54 | $-0.22 | — | 345.5% | — |
| Free Cash Flow | $851M | $905M | — | -6.0% | — |
| Item | Amount |
|---|---|
| REVENUE | $5.3B |
| Cost of Revenue | $2.4B |
| GROSS PROFIT | $2.9B |
| R&D Expenses | $338M |
| Selling & Marketing | $0 |
| General & Administrative | $1.6B |
| SG&A Expenses | $1.6B |
| Other Expenses | $0 |
| Operating Expenses | $1.9B |
| Cost & Expenses | $4.4B |
| OPERATING INCOME | $975M |
| Interest Income | $24M |
| Interest Expense | $0 |
| Other Income/Expenses | -$100M |
| INCOME BEFORE TAX | $875M |
| Income Tax Expense | $110M |
| Net Income from Continuing Ops | $765M |
| Net Income from Discontinued Ops | $33M |
| Other Adjustments | $0 |
| NET INCOME | $798M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $798M |
| D&A | $319M |
| EBIT | $806M |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $5.3B |
| Cost of Revenue | $2.4B |
| GROSS PROFIT | $2.9B |
| R&D Expenses | $338M |
| Selling & Marketing | $0 |
| General & Administrative | $1.6B |
| SG&A Expenses | $1.6B |
| Other Expenses | $0 |
| Operating Expenses | $1.9B |
| Cost & Expenses | $4.4B |
| OPERATING INCOME | $975M |
| Interest Income | $24M |
| Interest Expense | $0 |
| Other Income/Expenses | -$100M |
| INCOME BEFORE TAX | $875M |
| Income Tax Expense | $110M |
| Net Income from Continuing Ops | $765M |
| Net Income from Discontinued Ops | $33M |
| Other Adjustments | $0 |
| NET INCOME | $798M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $798M |
| D&A | $319M |
| EBIT | $806M |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $798M |
| Depreciation & Amortization | $319M |
| Stock-Based Compensation | $47M |
| Deferred Income Tax | $248M |
| Other Non-Cash Items | $1.0B |
| Change in Working Capital | -$1.2B |
| OPERATING CASH FLOW | $1.2B |
| Capital Expenditure | -$319M |
| Acquisitions (Net) | -$7M |
| Purchases of Investments | -$1.8B |
| Sales/Maturities of Investments | $3.7B |
| Other Investing Activities | $8M |
| NET CASH FROM INVESTING | $1.6B |
| Net Debt Issuance | $13.8B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$386M |
| Other Financing Activities | $42M |
| NET CASH FROM FINANCING | $13.5B |
| FREE CASH FLOW | $851M |
| Net Change in Cash | $16.1B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $18.6B |
| Short-Term Investments | $155M |
| Net Receivables | $3.2B |
| Inventory | $2.4B |
| Other Current Assets | $2.3B |
| TOTAL CURRENT ASSETS | $26.8B |
| PP&E (Net) | $5.7B |
| Goodwill | $7.7B |
| Intangible Assets | $4.5B |
| Long-Term Investments | $2.9B |
| Tax Assets | $4.0B |
| Other Non-Current Assets | $3.3B |
| TOTAL NON-CURRENT ASSETS | $28.2B |
| TOTAL ASSETS | $55.0B |
| Account Payables | $1.2B |
| Short-Term Debt | $1.3B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3.2B |
| TOTAL CURRENT LIABILITIES | $6.7B |
| Long-Term Debt | $20.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $2.7B |
| Other Non-Current Liabilities | $4.3B |
| TOTAL NON-CURRENT LIABILITIES | $27.6B |
| TOTAL LIABILITIES | $31.9B |
| Common Stock | $13.0B |
| Additional Paid-In Capital | $13.0B |
| Retained Earnings | $25.6B |
| Treasury Stock | -$10.8B |
| Accum. Other Comp. Income | -$7.3B |
| Other Equity | -$13.0B |
| TOTAL STOCKHOLDERS' EQUITY | $20.5B |
| Minority Interest | $179M |
| TOTAL EQUITY | $20.7B |
| TOTAL LIABILITIES & EQUITY | $55.0B |
| Total Debt | $22.0B |
| Net Debt | $3.4B |