| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $11.7B | $11.3B | $10.7B | 4.2% | 9.5% |
| Op. Income | $2.2B | $2.0B | $2.1B | 13.3% | 6.1% |
| Gross Margin | 85.1% | 84.9% | 85.8% | 0.2pp | -0.8pp |
| Net Margin | 15.0% | 13.8% | 15.1% | 1.2pp | -0.1pp |
| EPS (Diluted) | $2.07 | $1.80 | $1.84 | 15.0% | 12.5% |
| Free Cash Flow | $2.4B | $8.2B | $2.7B | -70.3% | -10.8% |
| Item | Amount |
|---|---|
| REVENUE | $11.7B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $10.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.8B |
| General & Administrative | $1.4B |
| SG&A Expenses | $3.1B |
| Other Expenses | $4.6B |
| Operating Expenses | $7.8B |
| Cost & Expenses | $9.5B |
| OPERATING INCOME | $2.2B |
| Interest Income | $3.0B |
| Interest Expense | $891M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.2B |
| Income Tax Expense | $458M |
| Net Income from Continuing Ops | $1.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.7B |
| D&A | $286M |
| EBIT | $2.2B |
| EBITDA | $2.5B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $11.7B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $10.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.8B |
| General & Administrative | $1.4B |
| SG&A Expenses | $3.1B |
| Other Expenses | $4.6B |
| Operating Expenses | $7.8B |
| Cost & Expenses | $9.5B |
| OPERATING INCOME | $2.2B |
| Interest Income | $3.0B |
| Interest Expense | $891M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.2B |
| Income Tax Expense | $458M |
| Net Income from Continuing Ops | $1.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.7B |
| D&A | $286M |
| EBIT | $2.2B |
| EBITDA | $2.5B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.8B |
| Depreciation & Amortization | $286M |
| Stock-Based Compensation | $71M |
| Deferred Income Tax | $348M |
| Other Non-Cash Items | $861M |
| Change in Working Capital | -$397M |
| OPERATING CASH FLOW | $2.9B |
| Capital Expenditure | -$492M |
| Acquisitions (Net) | -$71M |
| Purchases of Investments | -$2.3B |
| Sales/Maturities of Investments | $199M |
| Other Investing Activities | -$5.2B |
| NET CASH FROM INVESTING | -$7.8B |
| Net Debt Issuance | -$234M |
| Common Stock Repurchased | -$660M |
| Common Dividends Paid | -$347M |
| Other Financing Activities | -$267M |
| NET CASH FROM FINANCING | -$1.5B |
| FREE CASH FLOW | $2.4B |
| Net Change in Cash | -$6.3B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $26.8B |
| Short-Term Investments | $6.7B |
| Net Receivables | $3.2B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $36.7B |
| PP&E (Net) | $4.7B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $148.2B |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.1B |
| TOTAL NON-CURRENT ASSETS | $160.9B |
| TOTAL ASSETS | $197.6B |
| Account Payables | $16.5B |
| Short-Term Debt | $2.8B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $74.6B |
| TOTAL CURRENT LIABILITIES | $93.9B |
| Long-Term Debt | $57.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $22.8B |
| TOTAL NON-CURRENT LIABILITIES | $80.6B |
| TOTAL LIABILITIES | $174.5B |
| Common Stock | $167M |
| Additional Paid-In Capital | $12.0B |
| Retained Earnings | $13.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$2.6B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $23.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $23.1B |
| TOTAL LIABILITIES & EQUITY | $197.6B |
| Total Debt | $60.6B |
| Net Debt | $33.8B |