| Metric | Q3 2018 | Q2 2018 | Q3 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.9B | $10.7B | $9.9B | 1.9% | 10.8% |
| Op. Income | $2.1B | $2.1B | $1.8B | 1.3% | 15.7% |
| Gross Margin | 85.4% | 85.8% | 86.4% | -0.4pp | -1.0pp |
| Net Margin | 15.1% | 15.1% | 13.8% | -0.0pp | 1.4pp |
| EPS (Diluted) | $1.88 | $1.84 | $1.50 | 2.2% | 25.3% |
| Free Cash Flow | $4.8B | $2.7B | $4.0B | 73.8% | 18.1% |
| Item | Amount |
|---|---|
| REVENUE | $10.9B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $9.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.6B |
| General & Administrative | $1.4B |
| SG&A Expenses | $3.0B |
| Other Expenses | $4.2B |
| Operating Expenses | $7.2B |
| Cost & Expenses | $8.8B |
| OPERATING INCOME | $2.1B |
| Interest Income | $2.7B |
| Interest Expense | $777M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $464M |
| Net Income from Continuing Ops | $1.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $322M |
| EBIT | $2.1B |
| EBITDA | $2.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $10.9B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $9.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.6B |
| General & Administrative | $1.4B |
| SG&A Expenses | $3.0B |
| Other Expenses | $4.2B |
| Operating Expenses | $7.2B |
| Cost & Expenses | $8.8B |
| OPERATING INCOME | $2.1B |
| Interest Income | $2.7B |
| Interest Expense | $777M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $464M |
| Net Income from Continuing Ops | $1.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $322M |
| EBIT | $2.1B |
| EBITDA | $2.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.7B |
| Depreciation & Amortization | $322M |
| Stock-Based Compensation | $76M |
| Deferred Income Tax | -$181M |
| Other Non-Cash Items | $817M |
| Change in Working Capital | $2.4B |
| OPERATING CASH FLOW | $5.1B |
| Capital Expenditure | -$335M |
| Acquisitions (Net) | -$31M |
| Purchases of Investments | -$2.2B |
| Sales/Maturities of Investments | $668M |
| Other Investing Activities | -$3.9B |
| NET CASH FROM INVESTING | -$5.8B |
| Net Debt Issuance | -$208M |
| Common Stock Repurchased | -$779M |
| Common Dividends Paid | -$325M |
| Other Financing Activities | $1.9B |
| NET CASH FROM FINANCING | $626M |
| FREE CASH FLOW | $4.8B |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $30.2B |
| Short-Term Investments | $3.7B |
| Net Receivables | $3.2B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $37.0B |
| PP&E (Net) | $4.3B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $139.3B |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.5B |
| TOTAL NON-CURRENT ASSETS | $152.1B |
| TOTAL ASSETS | $189.1B |
| Account Payables | $15.6B |
| Short-Term Debt | $2.3B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $71.4B |
| TOTAL CURRENT LIABILITIES | $89.3B |
| Long-Term Debt | $55.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $23.1B |
| TOTAL NON-CURRENT LIABILITIES | $78.4B |
| TOTAL LIABILITIES | $167.6B |
| Common Stock | $171M |
| Additional Paid-In Capital | $12.3B |
| Retained Earnings | $11.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$2.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $21.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $21.5B |
| TOTAL LIABILITIES & EQUITY | $189.1B |
| Total Debt | $57.6B |
| Net Debt | $27.4B |