| Metric | Q4 2019 | Q3 2019 | Q4 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.1B | $2.1B | — | 0.3% | — |
| Op. Income | $259M | $177M | — | 46.3% | — |
| Gross Margin | 18.0% | 14.4% | — | 3.6pp | — |
| Net Margin | 9.9% | 6.9% | — | 3.0pp | — |
| EPS (Diluted) | $2.31 | $1.62 | — | 42.6% | — |
| Free Cash Flow | $765M | $814M | — | -6.0% | — |
| Item | Amount |
|---|---|
| REVENUE | $2.1B |
| Cost of Revenue | $1.7B |
| GROSS PROFIT | $383M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $124M |
| Operating Expenses | $124M |
| Cost & Expenses | $1.9B |
| OPERATING INCOME | $259M |
| Interest Income | $0 |
| Interest Expense | $18M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $259M |
| Income Tax Expense | $68M |
| Net Income from Continuing Ops | $191M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $211M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $211M |
| D&A | $64M |
| EBIT | $277M |
| EBITDA | $341M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $2.1B |
| Cost of Revenue | $1.7B |
| GROSS PROFIT | $383M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $124M |
| Operating Expenses | $124M |
| Cost & Expenses | $1.9B |
| OPERATING INCOME | $259M |
| Interest Income | $0 |
| Interest Expense | $18M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $259M |
| Income Tax Expense | $68M |
| Net Income from Continuing Ops | $191M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $211M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $211M |
| D&A | $64M |
| EBIT | $277M |
| EBITDA | $341M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $211M |
| Depreciation & Amortization | $64M |
| Stock-Based Compensation | $6M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $92M |
| Change in Working Capital | $392M |
| OPERATING CASH FLOW | $765M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$3.5B |
| Sales/Maturities of Investments | $2.4B |
| Other Investing Activities | -$167M |
| NET CASH FROM INVESTING | -$1.3B |
| Net Debt Issuance | $44M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$203M |
| Other Financing Activities | $295M |
| NET CASH FROM FINANCING | $143M |
| FREE CASH FLOW | $765M |
| Net Change in Cash | -$379M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.3B |
| Short-Term Investments | $0 |
| Net Receivables | $1.3B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.6B |
| PP&E (Net) | $158M |
| Goodwill | $207M |
| Intangible Assets | $43M |
| Long-Term Investments | $53.6B |
| Tax Assets | $174M |
| Other Non-Current Assets | $8.2B |
| TOTAL NON-CURRENT ASSETS | $62.4B |
| TOTAL ASSETS | $66.0B |
| Account Payables | $0 |
| Short-Term Debt | $46M |
| Deferred Revenue | $2.2B |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $2.2B |
| Long-Term Debt | $1.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $55.8B |
| TOTAL NON-CURRENT LIABILITIES | $57.6B |
| TOTAL LIABILITIES | $59.8B |
| Common Stock | $90M |
| Additional Paid-In Capital | $1.3B |
| Retained Earnings | $4.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $863M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $6.3B |
| Minority Interest | $0 |
| TOTAL EQUITY | $6.3B |
| TOTAL LIABILITIES & EQUITY | $66.0B |
| Total Debt | $1.8B |
| Net Debt | -$527M |