| Metric | Q2 2018 | Q1 2018 | Q2 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.8B | $1.6B | $1.6B | 13.2% | 11.5% |
| Op. Income | $276M | $189M | $228M | 46.0% | 21.1% |
| Gross Margin | 103.0% | 103.1% | 103.2% | -0.0pp | -0.2pp |
| Net Margin | 11.8% | 9.2% | 9.1% | 2.6pp | 2.7pp |
| EPS (Diluted) | $2.32 | $1.60 | $1.61 | 45.0% | 44.1% |
| Free Cash Flow | $432M | $391M | $650M | 10.5% | -33.5% |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | -$54M |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | -$1.6B |
| Operating Expenses | $1.5B |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $276M |
| Interest Income | $0 |
| Interest Expense | $16M |
| Other Income/Expenses | $25M |
| INCOME BEFORE TAX | $260M |
| Income Tax Expense | $52M |
| Net Income from Continuing Ops | $208M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $210M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $210M |
| D&A | -$276M |
| EBIT | $276M |
| EBITDA | -$14M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | -$54M |
| GROSS PROFIT | $1.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | -$1.6B |
| Operating Expenses | $1.5B |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $276M |
| Interest Income | $0 |
| Interest Expense | $16M |
| Other Income/Expenses | $25M |
| INCOME BEFORE TAX | $260M |
| Income Tax Expense | $52M |
| Net Income from Continuing Ops | $208M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $210M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $210M |
| D&A | -$276M |
| EBIT | $276M |
| EBITDA | -$14M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $210M |
| Depreciation & Amortization | $35M |
| Stock-Based Compensation | $6M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $142M |
| Change in Working Capital | $39M |
| OPERATING CASH FLOW | $432M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$829M |
| NET CASH FROM INVESTING | -$829M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$29M |
| Other Financing Activities | $711M |
| NET CASH FROM FINANCING | $548M |
| FREE CASH FLOW | $432M |
| Net Change in Cash | $151M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.8B |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.8B |
| PP&E (Net) | $0 |
| Goodwill | $199M |
| Intangible Assets | $1.6B |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $58.2B |
| TOTAL NON-CURRENT ASSETS | $60.0B |
| TOTAL ASSETS | $61.8B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $2.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $2.2B |
| TOTAL LIABILITIES | $2.2B |
| Common Stock | $89M |
| Additional Paid-In Capital | $1.2B |
| Retained Earnings | $3.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $147M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $5.1B |
| TOTAL LIABILITIES & EQUITY | $7.3B |
| Total Debt | $2.2B |
| Net Debt | $392M |