| Metric | Q2 2017 | Q1 2017 | Q2 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $11.3B | — | — | — | — |
| Op. Income | $1.2B | — | — | — | — |
| Gross Margin | 29.6% | — | — | — | — |
| Net Margin | 7.1% | — | — | — | — |
| EPS (Diluted) | $1.35 | — | — | — | — |
| Free Cash Flow | $1.8B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $11.3B |
| Cost of Revenue | $8.0B |
| GROSS PROFIT | $3.4B |
| R&D Expenses | $458M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.3B |
| Other Expenses | $407M |
| Operating Expenses | $2.2B |
| Cost & Expenses | $10.1B |
| OPERATING INCOME | $1.2B |
| Interest Income | $32M |
| Interest Expense | $120M |
| Other Income/Expenses | -$20M |
| INCOME BEFORE TAX | $1.2B |
| Income Tax Expense | $361M |
| Net Income from Continuing Ops | $803M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $802M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $802M |
| D&A | $720M |
| EBIT | $1.3B |
| EBITDA | $2.0B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $11.3B |
| Cost of Revenue | $8.0B |
| GROSS PROFIT | $3.4B |
| R&D Expenses | $458M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.3B |
| Other Expenses | $407M |
| Operating Expenses | $2.2B |
| Cost & Expenses | $10.1B |
| OPERATING INCOME | $1.2B |
| Interest Income | $32M |
| Interest Expense | $120M |
| Other Income/Expenses | -$20M |
| INCOME BEFORE TAX | $1.2B |
| Income Tax Expense | $361M |
| Net Income from Continuing Ops | $803M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $802M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $802M |
| D&A | $720M |
| EBIT | $1.3B |
| EBITDA | $2.0B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $803M |
| Depreciation & Amortization | $720M |
| Stock-Based Compensation | $68M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $120M |
| Change in Working Capital | $671M |
| OPERATING CASH FLOW | $2.4B |
| Capital Expenditure | -$615M |
| Acquisitions (Net) | $91M |
| Purchases of Investments | -$145M |
| Sales/Maturities of Investments | $98M |
| Other Investing Activities | $338M |
| NET CASH FROM INVESTING | -$66M |
| Net Debt Issuance | -$1.2B |
| Common Stock Repurchased | $19M |
| Common Dividends Paid | -$454M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$1.6B |
| FREE CASH FLOW | $1.8B |
| Net Change in Cash | $748M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $0 |
| Short-Term Investments | $0 |
| Net Receivables | $15.6B |
| Inventory | $9.4B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $37.0B |
| PP&E (Net) | $14.4B |
| Goodwill | $6.1B |
| Intangible Assets | $2.2B |
| Long-Term Investments | $0 |
| Tax Assets | $2.9B |
| Other Non-Current Assets | $15.9B |
| TOTAL NON-CURRENT ASSETS | $41.5B |
| TOTAL ASSETS | $78.5B |
| Account Payables | $5.8B |
| Short-Term Debt | $13.4B |
| Deferred Revenue | $1.5B |
| Other Current Liabilities | $1.8B |
| TOTAL CURRENT LIABILITIES | $28.1B |
| Long-Term Debt | $23.8B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $12.5B |
| TOTAL NON-CURRENT LIABILITIES | $36.3B |
| TOTAL LIABILITIES | $64.4B |
| Common Stock | $5.3B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $27.5B |
| Treasury Stock | -$17.3B |
| Accum. Other Comp. Income | -$1.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $14.0B |
| Minority Interest | $70M |
| TOTAL EQUITY | $14.1B |
| TOTAL LIABILITIES & EQUITY | $78.5B |
| Total Debt | $37.2B |
| Net Debt | $37.2B |