| Metric | Q4 2019 | Q3 2019 | Q4 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $13.7B | $17.1B | — | -20.3% | — |
| Op. Income | $1.3B | $3.9B | — | -67.3% | — |
| Gross Margin | 40.5% | 48.1% | — | -7.6pp | — |
| Net Margin | 27.7% | 28.2% | — | -0.5pp | — |
| EPS (Diluted) | $-22.70 | $14.81 | — | -253.3% | — |
| Free Cash Flow | $3.2B | $9.2B | — | -65.2% | — |
| Item | Amount |
|---|---|
| REVENUE | $13.7B |
| Cost of Revenue | $8.1B |
| GROSS PROFIT | $5.5B |
| R&D Expenses | $1.3B |
| Selling & Marketing | $1.4B |
| General & Administrative | $1.1B |
| SG&A Expenses | $2.5B |
| Other Expenses | $468M |
| Operating Expenses | $4.3B |
| Cost & Expenses | $12.4B |
| OPERATING INCOME | $1.3B |
| Interest Income | $2.7B |
| Interest Expense | $190M |
| Other Income/Expenses | $2.9B |
| INCOME BEFORE TAX | $4.2B |
| Income Tax Expense | $734M |
| Net Income from Continuing Ops | $3.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.8B |
| Net Income Deductions | $2M |
| BOTTOM LINE NET INCOME | $3.8B |
| D&A | $468M |
| EBIT | $4.2B |
| EBITDA | $4.7B |
| EPS | $12 |
| EPS Diluted | -$23 |
| Item | Amount |
|---|---|
| REVENUE | $13.7B |
| Cost of Revenue | $8.1B |
| GROSS PROFIT | $5.5B |
| R&D Expenses | $1.3B |
| Selling & Marketing | $1.4B |
| General & Administrative | $1.1B |
| SG&A Expenses | $2.5B |
| Other Expenses | $468M |
| Operating Expenses | $4.3B |
| Cost & Expenses | $12.4B |
| OPERATING INCOME | $1.3B |
| Interest Income | $2.7B |
| Interest Expense | $190M |
| Other Income/Expenses | $2.9B |
| INCOME BEFORE TAX | $4.2B |
| Income Tax Expense | $734M |
| Net Income from Continuing Ops | $3.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.8B |
| Net Income Deductions | $2M |
| BOTTOM LINE NET INCOME | $3.8B |
| D&A | $468M |
| EBIT | $4.2B |
| EBITDA | $4.7B |
| EPS | $12 |
| EPS Diluted | -$23 |
| Item | Amount |
|---|---|
| Net Income | $3.8B |
| Depreciation & Amortization | $1.1B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$1.6B |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $3.2B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1.7B |
| NET CASH FROM INVESTING | -$1.7B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$1.2B |
| NET CASH FROM FINANCING | -$1.2B |
| FREE CASH FLOW | $3.2B |
| Net Change in Cash | $770M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $27.8B |
| Short-Term Investments | $1.9B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $9.8B |
| TOTAL CURRENT ASSETS | $39.5B |
| PP&E (Net) | $13.5B |
| Goodwill | $38.7B |
| Intangible Assets | $10.0B |
| Long-Term Investments | $35.3B |
| Tax Assets | $0 |
| Other Non-Current Assets | $4.1B |
| TOTAL NON-CURRENT ASSETS | $101.6B |
| TOTAL ASSETS | $141.1B |
| Account Payables | $17.2B |
| Short-Term Debt | $3.3B |
| Deferred Revenue | $4.5B |
| Other Current Liabilities | $2.8B |
| TOTAL CURRENT LIABILITIES | $30.4B |
| Long-Term Debt | $16.3B |
| Deferred Revenue NC | $214M |
| Deferred Tax Liabilities | $3.3B |
| Other Non-Current Liabilities | $904M |
| TOTAL NON-CURRENT LIABILITIES | $20.8B |
| TOTAL LIABILITIES | $51.1B |
| Common Stock | $146.1K |
| Additional Paid-In Capital | $33.9B |
| Retained Earnings | $37.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $385M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $72.0B |
| Minority Interest | $18.0B |
| TOTAL EQUITY | $90.0B |
| TOTAL LIABILITIES & EQUITY | $141.1B |
| Total Debt | $19.6B |
| Net Debt | -$8.1B |