| Metric | Q1 2016 | Q4 2015 | Q1 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.8B | — | — | — | — |
| Op. Income | $1.6B | — | — | — | — |
| Gross Margin | 82.1% | — | — | — | — |
| Net Margin | 12.3% | — | — | — | — |
| EPS (Diluted) | $0.12 | — | — | — | — |
| Free Cash Flow | -$3.2B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $6.8B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $5.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $113M |
| General & Administrative | $2.7B |
| SG&A Expenses | $2.8B |
| Other Expenses | $1.2B |
| Operating Expenses | $4.0B |
| Cost & Expenses | $5.2B |
| OPERATING INCOME | $1.6B |
| Interest Income | $4.9B |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.6B |
| Income Tax Expense | $423M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$1M |
| NET INCOME | $829M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $829M |
| D&A | $402M |
| EBIT | $1.6B |
| EBITDA | $2.0B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $6.8B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $5.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $113M |
| General & Administrative | $2.7B |
| SG&A Expenses | $2.8B |
| Other Expenses | $1.2B |
| Operating Expenses | $4.0B |
| Cost & Expenses | $5.2B |
| OPERATING INCOME | $1.6B |
| Interest Income | $4.9B |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.6B |
| Income Tax Expense | $423M |
| Net Income from Continuing Ops | $1.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$1M |
| NET INCOME | $829M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $829M |
| D&A | $402M |
| EBIT | $1.6B |
| EBITDA | $2.0B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $829M |
| Depreciation & Amortization | $402M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$3.5B |
| Change in Working Capital | -$931M |
| OPERATING CASH FLOW | -$3.2B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | -$21M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $255M |
| NET CASH FROM INVESTING | $234M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$687M |
| Other Financing Activities | $168M |
| NET CASH FROM FINANCING | -$519M |
| FREE CASH FLOW | -$3.2B |
| Net Change in Cash | -$4.9B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $46.0B |
| Short-Term Investments | $203.7B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $249.6B |
| PP&E (Net) | $11.3B |
| Goodwill | $0 |
| Intangible Assets | $11.5B |
| Long-Term Investments | $575.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $18.2B |
| TOTAL NON-CURRENT ASSETS | $616.7B |
| TOTAL ASSETS | $866.3B |
| Account Payables | $0 |
| Short-Term Debt | $24.8B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $536.3B |
| TOTAL CURRENT LIABILITIES | $561.1B |
| Long-Term Debt | $87.8B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $153.6B |
| TOTAL NON-CURRENT LIABILITIES | $241.4B |
| TOTAL LIABILITIES | $802.6B |
| Common Stock | $59.1B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$4.9B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $54.2B |
| Minority Interest | $9.5B |
| TOTAL EQUITY | $63.7B |
| TOTAL LIABILITIES & EQUITY | $866.3B |
| Total Debt | $112.6B |
| Net Debt | $66.6B |