| Metric | Q2 2017 | Q1 2017 | Q2 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.4B | $7.5B | $14.7B | -0.8% | -49.7% |
| Op. Income | $2.3B | $2.4B | $2.4B | -4.6% | -4.1% |
| Gross Margin | 84.3% | 85.2% | 92.5% | -0.9pp | -8.2pp |
| Net Margin | 17.5% | 18.8% | 8.9% | -1.3pp | 8.6pp |
| EPS (Diluted) | $0.19 | $0.20 | $0.00 | -5.9% | Infinity% |
| Free Cash Flow | $5.6B | -$7.8B | $1.4B | 171.9% | 306.4% |
| Item | Amount |
|---|---|
| REVENUE | $7.4B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $6.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $3.3B |
| SG&A Expenses | $3.3B |
| Other Expenses | $650M |
| Operating Expenses | $3.9B |
| Cost & Expenses | $5.1B |
| OPERATING INCOME | $2.3B |
| Interest Income | $5.2B |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.3B |
| Income Tax Expense | $638M |
| Net Income from Continuing Ops | $1.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $420M |
| EBIT | $2.3B |
| EBITDA | $2.7B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $7.4B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $6.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $3.3B |
| SG&A Expenses | $3.3B |
| Other Expenses | $650M |
| Operating Expenses | $3.9B |
| Cost & Expenses | $5.1B |
| OPERATING INCOME | $2.3B |
| Interest Income | $5.2B |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $2.3B |
| Income Tax Expense | $638M |
| Net Income from Continuing Ops | $1.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.3B |
| D&A | $420M |
| EBIT | $2.3B |
| EBITDA | $2.7B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $1.3B |
| Depreciation & Amortization | $419M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $17.4B |
| Change in Working Capital | -$13.4B |
| OPERATING CASH FLOW | $5.7B |
| Capital Expenditure | -$132M |
| Acquisitions (Net) | -$19M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $1.5B |
| NET CASH FROM INVESTING | $1.4B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$1.2B |
| Common Dividends Paid | -$292M |
| Other Financing Activities | $1.2B |
| NET CASH FROM FINANCING | -$316M |
| FREE CASH FLOW | $5.6B |
| Net Change in Cash | $4.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $45.9B |
| Short-Term Investments | $144.1B |
| Net Receivables | $12.3B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $203.2B |
| PP&E (Net) | $8.9B |
| Goodwill | $7.6B |
| Intangible Assets | $3.0B |
| Long-Term Investments | $587.3B |
| Tax Assets | $18.3B |
| Other Non-Current Assets | -$7.1B |
| TOTAL NON-CURRENT ASSETS | $618.1B |
| TOTAL ASSETS | $821.3B |
| Account Payables | $108M |
| Short-Term Debt | $39.2B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $499.0B |
| TOTAL CURRENT LIABILITIES | $541.1B |
| Long-Term Debt | $81.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $3.3B |
| Other Non-Current Liabilities | $131.3B |
| TOTAL NON-CURRENT LIABILITIES | $216.2B |
| TOTAL LIABILITIES | $757.3B |
| Common Stock | $3.8B |
| Additional Paid-In Capital | $28.1B |
| Retained Earnings | $32.6B |
| Treasury Stock | -$63M |
| Accum. Other Comp. Income | -$8.2B |
| Other Equity | -$290M |
| TOTAL STOCKHOLDERS' EQUITY | $55.9B |
| Minority Interest | $8.1B |
| TOTAL EQUITY | $64.0B |
| TOTAL LIABILITIES & EQUITY | $821.3B |
| Total Debt | $120.6B |
| Net Debt | $74.8B |