| Metric | Q3 2019 | Q2 2019 | Q3 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $11.9B | $11.7B | $10.9B | 1.2% | 8.7% |
| Op. Income | $2.3B | $2.2B | $2.1B | 2.1% | 7.0% |
| Gross Margin | 85.2% | 85.1% | 85.4% | 0.1pp | -0.2pp |
| Net Margin | 14.8% | 15.0% | 15.1% | -0.2pp | -0.4pp |
| EPS (Diluted) | $2.08 | $2.07 | $1.88 | 0.5% | 10.6% |
| Free Cash Flow | -$1.4B | $2.4B | $4.8B | -158.0% | -129.8% |
| Item | Amount |
|---|---|
| REVENUE | $11.9B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $10.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.8B |
| General & Administrative | $1.5B |
| SG&A Expenses | $3.3B |
| Other Expenses | $4.5B |
| Operating Expenses | $7.8B |
| Cost & Expenses | $9.6B |
| OPERATING INCOME | $2.3B |
| Interest Income | $3.1B |
| Interest Expense | $877M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.3B |
| Income Tax Expense | $511M |
| 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 | $300M |
| EBIT | $2.3B |
| EBITDA | $2.6B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $11.9B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $10.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.8B |
| General & Administrative | $1.5B |
| SG&A Expenses | $3.3B |
| Other Expenses | $4.5B |
| Operating Expenses | $7.8B |
| Cost & Expenses | $9.6B |
| OPERATING INCOME | $2.3B |
| Interest Income | $3.1B |
| Interest Expense | $877M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.3B |
| Income Tax Expense | $511M |
| 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 | $300M |
| EBIT | $2.3B |
| EBITDA | $2.6B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.8B |
| Depreciation & Amortization | $300M |
| Stock-Based Compensation | $61M |
| Deferred Income Tax | $134M |
| Other Non-Cash Items | $879M |
| Change in Working Capital | -$4.2B |
| OPERATING CASH FLOW | -$1.0B |
| Capital Expenditure | -$374M |
| Acquisitions (Net) | -$179M |
| Purchases of Investments | -$2.6B |
| Sales/Maturities of Investments | $2.6B |
| Other Investing Activities | -$239M |
| NET CASH FROM INVESTING | -$753M |
| Net Debt Issuance | $667M |
| Common Stock Repurchased | -$1.5B |
| Common Dividends Paid | -$346M |
| Other Financing Activities | $721M |
| NET CASH FROM FINANCING | -$398M |
| FREE CASH FLOW | -$1.4B |
| Net Change in Cash | -$2.0B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $24.2B |
| Short-Term Investments | $6.7B |
| Net Receivables | $2.8B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $33.8B |
| PP&E (Net) | $4.7B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $146.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.9B |
| TOTAL NON-CURRENT ASSETS | $160.4B |
| TOTAL ASSETS | $194.2B |
| Account Payables | $12.9B |
| Short-Term Debt | $2.8B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $75.2B |
| TOTAL CURRENT LIABILITIES | $90.8B |
| Long-Term Debt | $58.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $21.8B |
| TOTAL NON-CURRENT LIABILITIES | $80.3B |
| TOTAL LIABILITIES | $171.2B |
| Common Stock | $165M |
| Additional Paid-In Capital | $11.9B |
| Retained Earnings | $13.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$2.7B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $23.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $23.0B |
| TOTAL LIABILITIES & EQUITY | $194.2B |
| Total Debt | $61.3B |
| Net Debt | $37.1B |