| Metric | Q4 2017 | Q3 2017 | Q4 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.6B | — | — | — | — |
| Op. Income | $1.4B | — | — | — | — |
| Gross Margin | 59.8% | — | — | — | — |
| Net Margin | 27.6% | — | — | — | — |
| EPS (Diluted) | $4.83 | — | — | — | — |
| Free Cash Flow | $1.5B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $5.6B |
| Cost of Revenue | $2.3B |
| GROSS PROFIT | $3.4B |
| R&D Expenses | $660M |
| Selling & Marketing | $633M |
| General & Administrative | $496M |
| SG&A Expenses | $1.1B |
| Other Expenses | $192M |
| Operating Expenses | $2.0B |
| Cost & Expenses | $4.2B |
| OPERATING INCOME | $1.4B |
| Interest Income | $957M |
| Interest Expense | $99M |
| Other Income/Expenses | $712M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $665M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $2M |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $192M |
| EBIT | $2.4B |
| EBITDA | $2.6B |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $5.6B |
| Cost of Revenue | $2.3B |
| GROSS PROFIT | $3.4B |
| R&D Expenses | $660M |
| Selling & Marketing | $633M |
| General & Administrative | $496M |
| SG&A Expenses | $1.1B |
| Other Expenses | $192M |
| Operating Expenses | $2.0B |
| Cost & Expenses | $4.2B |
| OPERATING INCOME | $1.4B |
| Interest Income | $957M |
| Interest Expense | $99M |
| Other Income/Expenses | $712M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $665M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $2M |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $192M |
| EBIT | $2.4B |
| EBITDA | $2.6B |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $1.6B |
| Depreciation & Amortization | $758M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $41M |
| Other Non-Cash Items | -$865M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $1.5B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $255M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$457M |
| NET CASH FROM INVESTING | -$202M |
| Net Debt Issuance | $4.3B |
| Common Stock Repurchased | -$1.9B |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$4.4B |
| NET CASH FROM FINANCING | $108M |
| FREE CASH FLOW | $1.5B |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $21.4B |
| Short-Term Investments | $1.0B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $4.2B |
| TOTAL CURRENT ASSETS | $26.6B |
| PP&E (Net) | $2.9B |
| Goodwill | $18.3B |
| Intangible Assets | $2.1B |
| Long-Term Investments | $22.2B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.9B |
| TOTAL NON-CURRENT ASSETS | $47.3B |
| TOTAL ASSETS | $74.0B |
| Account Payables | $6.9B |
| Short-Term Debt | $2.2B |
| Deferred Revenue | $2.2B |
| Other Current Liabilities | $1.5B |
| TOTAL CURRENT LIABILITIES | $13.7B |
| Long-Term Debt | $11.2B |
| Deferred Revenue NC | $94M |
| Deferred Tax Liabilities | $1.5B |
| Other Non-Current Liabilities | $188M |
| TOTAL NON-CURRENT LIABILITIES | $13.0B |
| TOTAL LIABILITIES | $26.7B |
| Common Stock | $146.0K |
| Additional Paid-In Capital | $24.0B |
| Retained Earnings | $15.8B |
| Treasury Stock | -$412M |
| Accum. Other Comp. Income | $1.2B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $41.1B |
| Minority Interest | $6.2B |
| TOTAL EQUITY | $47.3B |
| TOTAL LIABILITIES & EQUITY | $74.0B |
| Total Debt | $13.4B |
| Net Debt | -$8.0B |