| Metric | Q4 2016 | Q3 2016 | Q4 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.7B | $1.7B | — | 1.7% | — |
| Op. Income | $379M | $197M | — | 92.4% | — |
| Gross Margin | 100.0% | 102.3% | — | -2.3pp | — |
| Net Margin | 22.7% | 6.5% | — | 16.2pp | — |
| EPS (Diluted) | $4.34 | $1.23 | — | 252.8% | — |
| Free Cash Flow | $404M | $250M | — | 61.6% | — |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $0 |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $4.3B |
| Operating Expenses | $1.4B |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $379M |
| Interest Income | $0 |
| Interest Expense | $21M |
| Other Income/Expenses | -$62M |
| INCOME BEFORE TAX | $317M |
| Income Tax Expense | -$71M |
| Net Income from Continuing Ops | $388M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$3M |
| NET INCOME | $385M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $385M |
| D&A | -$379M |
| EBIT | $338M |
| EBITDA | -$454M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $0 |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $4.3B |
| Operating Expenses | $1.4B |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $379M |
| Interest Income | $0 |
| Interest Expense | $21M |
| Other Income/Expenses | -$62M |
| INCOME BEFORE TAX | $317M |
| Income Tax Expense | -$71M |
| Net Income from Continuing Ops | $388M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$3M |
| NET INCOME | $385M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $385M |
| D&A | -$379M |
| EBIT | $338M |
| EBITDA | -$454M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $385M |
| Depreciation & Amortization | $43M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $59M |
| Change in Working Capital | -$90M |
| OPERATING CASH FLOW | $404M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1.5B |
| Sales/Maturities of Investments | $1.3B |
| Other Investing Activities | -$462M |
| NET CASH FROM INVESTING | -$462M |
| Net Debt Issuance | -$18M |
| Common Stock Repurchased | -$9M |
| Common Dividends Paid | -$113M |
| Other Financing Activities | $980M |
| NET CASH FROM FINANCING | $526M |
| FREE CASH FLOW | $404M |
| Net Change in Cash | $468M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.1B |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.1B |
| PP&E (Net) | $0 |
| Goodwill | $199M |
| Intangible Assets | $1.3B |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $51.5B |
| TOTAL NON-CURRENT ASSETS | $53.0B |
| TOTAL ASSETS | $55.1B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $1.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $1.3B |
| TOTAL LIABILITIES | $1.3B |
| Common Stock | $87M |
| Additional Paid-In Capital | $1.1B |
| Retained Earnings | $3.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $375M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.9B |
| Minority Interest | $3M |
| TOTAL EQUITY | $4.9B |
| TOTAL LIABILITIES & EQUITY | $6.2B |
| Total Debt | $1.3B |
| Net Debt | -$802M |