| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.0B | $2.0B | $1.8B | -3.2% | 6.9% |
| Op. Income | $259M | $413M | $260M | -37.3% | -0.4% |
| Gross Margin | 19.4% | 26.6% | 19.9% | -7.2pp | -0.5pp |
| Net Margin | 10.7% | 16.3% | 11.5% | -5.5pp | -0.7pp |
| EPS (Diluted) | $2.31 | $3.63 | $2.31 | -36.4% | 0.0% |
| Free Cash Flow | $423M | $454M | $432M | -6.8% | -2.1% |
| Item | Amount |
|---|---|
| REVENUE | $2.0B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $380M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $121M |
| Operating Expenses | $121M |
| Cost & Expenses | $1.7B |
| OPERATING INCOME | $259M |
| Interest Income | $0 |
| Interest Expense | $17M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $259M |
| Income Tax Expense | $50M |
| Net Income from Continuing Ops | $209M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $210M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $210M |
| D&A | $38M |
| EBIT | $276M |
| EBITDA | $314M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $2.0B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $380M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $121M |
| Operating Expenses | $121M |
| Cost & Expenses | $1.7B |
| OPERATING INCOME | $259M |
| Interest Income | $0 |
| Interest Expense | $17M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $259M |
| Income Tax Expense | $50M |
| Net Income from Continuing Ops | $209M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $210M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $210M |
| D&A | $38M |
| EBIT | $276M |
| EBITDA | $314M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $209M |
| Depreciation & Amortization | $38M |
| Stock-Based Compensation | $6M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $189M |
| Change in Working Capital | -$19M |
| OPERATING CASH FLOW | $423M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$2.6B |
| Sales/Maturities of Investments | $2.2B |
| Other Investing Activities | -$6M |
| NET CASH FROM INVESTING | -$368M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$169M |
| Other Financing Activities | $476M |
| NET CASH FROM FINANCING | $319M |
| FREE CASH FLOW | $423M |
| Net Change in Cash | $374M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.4B |
| Short-Term Investments | $0 |
| Net Receivables | $1.4B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.8B |
| PP&E (Net) | $162M |
| Goodwill | $207M |
| Intangible Assets | $48M |
| Long-Term Investments | $51.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.6B |
| TOTAL NON-CURRENT ASSETS | $60.1B |
| TOTAL ASSETS | $63.9B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $2.0B |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $2.0B |
| Long-Term Debt | $1.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $54.0B |
| TOTAL NON-CURRENT LIABILITIES | $55.8B |
| TOTAL LIABILITIES | $57.8B |
| Common Stock | $90M |
| Additional Paid-In Capital | $1.3B |
| Retained Earnings | $3.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $809M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $6.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $6.1B |
| TOTAL LIABILITIES & EQUITY | $63.9B |
| Total Debt | $1.8B |
| Net Debt | -$581M |