| Metric | Q2 2016 | Q1 2016 | Q2 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $14.7B | $6.8B | — | 118.0% | — |
| Op. Income | $2.4B | $1.6B | — | 53.4% | — |
| Gross Margin | 92.5% | 82.1% | — | 10.4pp | — |
| Net Margin | 8.9% | 12.3% | — | -3.4pp | — |
| EPS (Diluted) | $0.00 | $0.12 | — | -100.0% | — |
| Free Cash Flow | $1.4B | -$3.2B | — | 143.0% | — |
| Item | Amount |
|---|---|
| REVENUE | $14.7B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $13.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $126M |
| General & Administrative | $2.4B |
| SG&A Expenses | $2.5B |
| Other Expenses | $8.7B |
| Operating Expenses | $11.2B |
| Cost & Expenses | $12.3B |
| OPERATING INCOME | $2.4B |
| Interest Income | $11.2B |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.4B |
| Income Tax Expense | $652M |
| Net Income from Continuing Ops | $1.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $1M |
| NET INCOME | $1.3B |
| Net Income Deductions | $133M |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | $403M |
| EBIT | $2.4B |
| EBITDA | $2.8B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $14.7B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $13.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $126M |
| General & Administrative | $2.4B |
| SG&A Expenses | $2.5B |
| Other Expenses | $8.7B |
| Operating Expenses | $11.2B |
| Cost & Expenses | $12.3B |
| OPERATING INCOME | $2.4B |
| Interest Income | $11.2B |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.4B |
| Income Tax Expense | $652M |
| Net Income from Continuing Ops | $1.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $1M |
| NET INCOME | $1.3B |
| Net Income Deductions | $133M |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | $403M |
| EBIT | $2.4B |
| EBITDA | $2.8B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $1.3B |
| Depreciation & Amortization | $403M |
| Stock-Based Compensation | $23M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$3.8B |
| Change in Working Capital | $3.7B |
| OPERATING CASH FLOW | $1.6B |
| Capital Expenditure | -$208M |
| Acquisitions (Net) | -$69M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1.9B |
| NET CASH FROM INVESTING | -$2.2B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$1.2B |
| Common Dividends Paid | -$262M |
| Other Financing Activities | $2.0B |
| NET CASH FROM FINANCING | $581M |
| FREE CASH FLOW | $1.4B |
| Net Change in Cash | -$16.6B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $37.1B |
| Short-Term Investments | $168.9B |
| Net Receivables | $12.1B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $219.2B |
| PP&E (Net) | $9.7B |
| Goodwill | $7.8B |
| Intangible Assets | $3.8B |
| Long-Term Investments | $619.7B |
| Tax Assets | $18.9B |
| Other Non-Current Assets | -$6.9B |
| TOTAL NON-CURRENT ASSETS | $653.1B |
| TOTAL ASSETS | $872.3B |
| Account Payables | $174M |
| Short-Term Debt | $54.9B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $517.6B |
| TOTAL CURRENT LIABILITIES | $575.6B |
| Long-Term Debt | $88.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $4.2B |
| Other Non-Current Liabilities | $138.5B |
| TOTAL NON-CURRENT LIABILITIES | $231.2B |
| TOTAL LIABILITIES | $806.8B |
| Common Stock | $3.7B |
| Additional Paid-In Capital | $28.1B |
| Retained Earnings | $30.0B |
| Treasury Stock | -$194M |
| Accum. Other Comp. Income | -$5.2B |
| Other Equity | -$884M |
| TOTAL STOCKHOLDERS' EQUITY | $55.5B |
| Minority Interest | $10.0B |
| TOTAL EQUITY | $65.4B |
| TOTAL LIABILITIES & EQUITY | $872.3B |
| Total Debt | $143.4B |
| Net Debt | $106.3B |