| Metric | Q3 2017 | Q2 2017 | Q3 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.7B | $3.5B | $2.8B | 5.6% | 32.7% |
| Op. Income | $1.0B | $940M | $596M | 8.8% | 71.6% |
| Gross Margin | 45.4% | 45.1% | 42.3% | 0.3pp | 3.2pp |
| Net Margin | 24.7% | 23.2% | 17.9% | 1.5pp | 6.8pp |
| EPS (Diluted) | $0.85 | $0.76 | $0.46 | 11.8% | 84.8% |
| Free Cash Flow | $1.3B | $821M | $931M | 56.6% | 38.1% |
| Item | Amount |
|---|---|
| REVENUE | $3.7B |
| Cost of Revenue | $2.0B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $454M |
| Selling & Marketing | $117M |
| General & Administrative | $106M |
| SG&A Expenses | $223M |
| Other Expenses | $0 |
| Operating Expenses | $677M |
| Cost & Expenses | $2.7B |
| OPERATING INCOME | $1.0B |
| Interest Income | $14M |
| Interest Expense | $59M |
| Other Income/Expenses | -$45M |
| INCOME BEFORE TAX | $978M |
| Income Tax Expense | $53M |
| Net Income from Continuing Ops | $925M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $925M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $925M |
| D&A | $102M |
| EBIT | $1.0B |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.7B |
| Cost of Revenue | $2.0B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $454M |
| Selling & Marketing | $117M |
| General & Administrative | $106M |
| SG&A Expenses | $223M |
| Other Expenses | $0 |
| Operating Expenses | $677M |
| Cost & Expenses | $2.7B |
| OPERATING INCOME | $1.0B |
| Interest Income | $14M |
| Interest Expense | $59M |
| Other Income/Expenses | -$45M |
| INCOME BEFORE TAX | $978M |
| Income Tax Expense | $53M |
| Net Income from Continuing Ops | $925M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $925M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $925M |
| D&A | $102M |
| EBIT | $1.0B |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $925M |
| Depreciation & Amortization | $102M |
| Stock-Based Compensation | $55M |
| Deferred Income Tax | -$3M |
| Other Non-Cash Items | $3M |
| Change in Working Capital | $284M |
| OPERATING CASH FLOW | $1.4B |
| Capital Expenditure | -$80M |
| Acquisitions (Net) | -$30M |
| Purchases of Investments | -$1.2B |
| Sales/Maturities of Investments | $935M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$349M |
| Net Debt Issuance | -$205M |
| Common Stock Repurchased | -$375M |
| Common Dividends Paid | -$107M |
| Other Financing Activities | $3M |
| NET CASH FROM FINANCING | -$683M |
| FREE CASH FLOW | $1.3B |
| Net Change in Cash | $334M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $5.3B |
| Short-Term Investments | $2.0B |
| Net Receivables | $2.3B |
| Inventory | $2.9B |
| Other Current Assets | $366M |
| TOTAL CURRENT ASSETS | $12.7B |
| PP&E (Net) | $996M |
| Goodwill | $3.4B |
| Intangible Assets | $461M |
| Long-Term Investments | $1.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $474M |
| TOTAL NON-CURRENT ASSETS | $6.3B |
| TOTAL ASSETS | $19.1B |
| Account Payables | $935M |
| Short-Term Debt | $0 |
| Deferred Revenue | $1.7B |
| Other Current Liabilities | $1.1B |
| TOTAL CURRENT LIABILITIES | $4.4B |
| Long-Term Debt | $5.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $8M |
| Other Non-Current Liabilities | $680M |
| TOTAL NON-CURRENT LIABILITIES | $6.0B |
| TOTAL LIABILITIES | $10.4B |
| Common Stock | $11M |
| Additional Paid-In Capital | $7.0B |
| Retained Earnings | $17.4B |
| Treasury Stock | -$15.5B |
| Accum. Other Comp. Income | -$101M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $8.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $8.7B |
| TOTAL LIABILITIES & EQUITY | $19.1B |
| Total Debt | $5.3B |
| Net Debt | $25M |