| Metric | Q2 2018 | Q1 2018 | Q2 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.7B | $10.3B | $9.7B | 3.6% | 10.5% |
| Op. Income | $2.1B | $2.1B | $2.0B | 0.4% | 6.8% |
| Gross Margin | 85.8% | 86.5% | 88.6% | -0.7pp | -2.8pp |
| Net Margin | 15.1% | 15.8% | 13.9% | -0.7pp | 1.3pp |
| EPS (Diluted) | $1.84 | $1.86 | $1.47 | -1.1% | 25.2% |
| Free Cash Flow | $2.7B | $1.8B | $2.9B | 49.7% | -4.5% |
| Item | Amount |
|---|---|
| REVENUE | $10.7B |
| Cost of Revenue | $1.5B |
| GROSS PROFIT | $9.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.7B |
| General & Administrative | $1.3B |
| SG&A Expenses | $2.9B |
| Other Expenses | $4.2B |
| Operating Expenses | $7.1B |
| Cost & Expenses | $8.6B |
| OPERATING INCOME | $2.1B |
| Interest Income | $2.5B |
| Interest Expense | $711M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $468M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $337M |
| EBIT | $2.1B |
| EBITDA | $2.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $10.7B |
| Cost of Revenue | $1.5B |
| GROSS PROFIT | $9.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.7B |
| General & Administrative | $1.3B |
| SG&A Expenses | $2.9B |
| Other Expenses | $4.2B |
| Operating Expenses | $7.1B |
| Cost & Expenses | $8.6B |
| OPERATING INCOME | $2.1B |
| Interest Income | $2.5B |
| Interest Expense | $711M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $468M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $337M |
| EBIT | $2.1B |
| EBITDA | $2.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.6B |
| Depreciation & Amortization | $337M |
| Stock-Based Compensation | $70M |
| Deferred Income Tax | $88M |
| Other Non-Cash Items | $806M |
| Change in Working Capital | $109M |
| OPERATING CASH FLOW | $3.0B |
| Capital Expenditure | -$299M |
| Acquisitions (Net) | -$6M |
| Purchases of Investments | -$1.8B |
| Sales/Maturities of Investments | $317M |
| Other Investing Activities | -$5.9B |
| NET CASH FROM INVESTING | -$7.7B |
| Net Debt Issuance | $3.7B |
| Common Stock Repurchased | -$4M |
| Common Dividends Paid | -$321M |
| Other Financing Activities | $751M |
| NET CASH FROM FINANCING | $4.2B |
| FREE CASH FLOW | $2.7B |
| Net Change in Cash | -$244M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $29.7B |
| Short-Term Investments | $1.8B |
| Net Receivables | $3.2B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $34.8B |
| PP&E (Net) | $4.3B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $144.3B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.5B |
| TOTAL NON-CURRENT ASSETS | $150.1B |
| TOTAL ASSETS | $184.9B |
| Account Payables | $13.8B |
| Short-Term Debt | $2.0B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $69.6B |
| TOTAL CURRENT LIABILITIES | $85.4B |
| Long-Term Debt | $55.9B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $22.7B |
| TOTAL NON-CURRENT LIABILITIES | $78.6B |
| TOTAL LIABILITIES | $164.0B |
| Common Stock | $173M |
| Additional Paid-In Capital | $12.3B |
| Retained Earnings | $10.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$2.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $20.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $20.9B |
| TOTAL LIABILITIES & EQUITY | $184.9B |
| Total Debt | $57.9B |
| Net Debt | $28.2B |