| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.7B | $4.4B | $2.8B | 7.5% | 66.2% |
| Op. Income | $2.9B | $2.5B | $920M | 12.9% | 210.4% |
| Gross Margin | 100.0% | 100.0% | 100.0% | 0.0pp | 0.0pp |
| Net Margin | 25.9% | 26.8% | 32.3% | -0.9pp | -6.4pp |
| EPS (Diluted) | $0.11 | $0.11 | $0.08 | 5.6% | 35.7% |
| Free Cash Flow | -$2.2B | -$6.2B | -$9.5B | 64.8% | 77.0% |
| Item | Amount |
|---|---|
| REVENUE | $4.7B |
| Cost of Revenue | $0 |
| GROSS PROFIT | $4.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $120M |
| General & Administrative | $613M |
| SG&A Expenses | $1.8B |
| Other Expenses | $0 |
| Operating Expenses | $3.0B |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $2.9B |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$1.2B |
| INCOME BEFORE TAX | $1.7B |
| Income Tax Expense | $449M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | -$1.9B |
| EBIT | $1.7B |
| EBITDA | -$223M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $4.7B |
| Cost of Revenue | $0 |
| GROSS PROFIT | $4.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $120M |
| General & Administrative | $613M |
| SG&A Expenses | $1.8B |
| Other Expenses | $0 |
| Operating Expenses | $3.0B |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $2.9B |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$1.2B |
| INCOME BEFORE TAX | $1.7B |
| Income Tax Expense | $449M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | -$1.9B |
| EBIT | $1.7B |
| EBITDA | -$223M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $1.2B |
| Depreciation & Amortization | $213M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$702M |
| Change in Working Capital | -$2.8B |
| OPERATING CASH FLOW | -$2.1B |
| Capital Expenditure | -$111M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $657M |
| NET CASH FROM INVESTING | $546M |
| Net Debt Issuance | $623M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$72M |
| Other Financing Activities | -$419M |
| NET CASH FROM FINANCING | $132M |
| FREE CASH FLOW | -$2.2B |
| Net Change in Cash | -$1.4B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $22.0B |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $22.0B |
| PP&E (Net) | $1.8B |
| Goodwill | $1.0B |
| Intangible Assets | $1.6B |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $244.7B |
| TOTAL NON-CURRENT ASSETS | $249.1B |
| TOTAL ASSETS | $271.2B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $1.1B |
| Long-Term Debt | $32.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $102.5B |
| TOTAL NON-CURRENT LIABILITIES | $243.0B |
| TOTAL LIABILITIES | $244.1B |
| Common Stock | $15.1B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $10.8B |
| Treasury Stock | -$89M |
| Accum. Other Comp. Income | $1.1B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $26.9B |
| Minority Interest | $137M |
| TOTAL EQUITY | $27.1B |
| TOTAL LIABILITIES & EQUITY | $271.2B |
| Total Debt | $32.5B |
| Net Debt | $10.5B |
