| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.0B | — | $6.8B | — | 2.8% |
| Op. Income | $728M | — | $955M | — | -23.8% |
| Gross Margin | 102.3% | — | 100.9% | — | 1.4pp |
| Net Margin | 7.6% | — | 7.0% | — | 0.6pp |
| EPS (Diluted) | $5.85 | — | $5.29 | — | 10.6% |
| Free Cash Flow | $2.0B | — | $1.7B | — | 18.2% |
| Item | Amount |
|---|---|
| REVENUE | $7.0B |
| Cost of Revenue | -$161M |
| GROSS PROFIT | $7.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $825M |
| Operating Expenses | $825M |
| Cost & Expenses | -$6.4B |
| OPERATING INCOME | $728M |
| Interest Income | $0 |
| Interest Expense | $62M |
| Other Income/Expenses | -$89M |
| INCOME BEFORE TAX | $639M |
| Income Tax Expense | $122M |
| Net Income from Continuing Ops | $517M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $530M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $530M |
| D&A | $210M |
| EBIT | $701M |
| EBITDA | $911M |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $7.0B |
| Cost of Revenue | -$161M |
| GROSS PROFIT | $7.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $825M |
| Operating Expenses | $825M |
| Cost & Expenses | -$6.4B |
| OPERATING INCOME | $728M |
| Interest Income | $0 |
| Interest Expense | $62M |
| Other Income/Expenses | -$89M |
| INCOME BEFORE TAX | $639M |
| Income Tax Expense | $122M |
| Net Income from Continuing Ops | $517M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $530M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $530M |
| D&A | $210M |
| EBIT | $701M |
| EBITDA | $911M |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $530M |
| Depreciation & Amortization | $210M |
| Stock-Based Compensation | $23M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $1.5B |
| Change in Working Capital | $245M |
| OPERATING CASH FLOW | $2.1B |
| Capital Expenditure | -$80M |
| Acquisitions (Net) | -$20M |
| Purchases of Investments | -$14.0B |
| Sales/Maturities of Investments | $8.7B |
| Other Investing Activities | $30M |
| NET CASH FROM INVESTING | -$5.3B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$6M |
| Common Dividends Paid | -$394M |
| Other Financing Activities | $2.8B |
| NET CASH FROM FINANCING | $2.4B |
| FREE CASH FLOW | $2.0B |
| Net Change in Cash | -$823M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.5B |
| Short-Term Investments | $0 |
| Net Receivables | $1.1B |
| Inventory | -$2.6B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $5.2B |
| PP&E (Net) | $41.7B |
| Goodwill | $207M |
| Intangible Assets | $1.7B |
| Long-Term Investments | $1.8B |
| Tax Assets | $872M |
| Other Non-Current Assets | $8.6B |
| TOTAL NON-CURRENT ASSETS | $54.8B |
| TOTAL ASSETS | $60.0B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $6.4B |
| TOTAL CURRENT LIABILITIES | $7.1B |
| Long-Term Debt | $1.3B |
| Deferred Revenue NC | $38.5B |
| Deferred Tax Liabilities | $507M |
| Other Non-Current Liabilities | $46.1B |
| TOTAL NON-CURRENT LIABILITIES | $47.9B |
| TOTAL LIABILITIES | $55.0B |
| Common Stock | $89M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $3.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $48M |
| Other Equity | $1.2B |
| TOTAL STOCKHOLDERS' EQUITY | $5.0B |
| Minority Interest | $2M |
| TOTAL EQUITY | $5.0B |
| TOTAL LIABILITIES & EQUITY | $60.0B |
| Total Debt | $1.3B |
| Net Debt | -$213M |