| Metric | Q3 2018 | Q2 2018 | Q3 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.5B | $1.5B | $1.5B | 3.4% | 1.5% |
| Op. Income | $196M | $202M | $18M | -3.2% | 988.9% |
| Gross Margin | 60.6% | 62.9% | 59.3% | -2.3pp | 1.3pp |
| Net Margin | 9.8% | 10.4% | 1.4% | -0.6pp | 8.4pp |
| EPS (Diluted) | $1.34 | $1.37 | $0.19 | -2.2% | 605.3% |
| Free Cash Flow | $199M | $178M | $187M | 12.2% | 6.3% |
| Item | Amount |
|---|---|
| REVENUE | $1.5B |
| Cost of Revenue | $608M |
| GROSS PROFIT | $934M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $450M |
| SG&A Expenses | $450M |
| Other Expenses | $289M |
| Operating Expenses | $739M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $196M |
| Interest Income | $0 |
| Interest Expense | $11M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $196M |
| Income Tax Expense | $44M |
| Net Income from Continuing Ops | $151M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $151M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $151M |
| D&A | $32M |
| EBIT | $206M |
| EBITDA | $238M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.5B |
| Cost of Revenue | $608M |
| GROSS PROFIT | $934M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $450M |
| SG&A Expenses | $450M |
| Other Expenses | $289M |
| Operating Expenses | $739M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $196M |
| Interest Income | $0 |
| Interest Expense | $11M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $196M |
| Income Tax Expense | $44M |
| Net Income from Continuing Ops | $151M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $151M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $151M |
| D&A | $32M |
| EBIT | $206M |
| EBITDA | $238M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $151M |
| Depreciation & Amortization | $32M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | -$4M |
| Other Non-Cash Items | $3M |
| Change in Working Capital | $41M |
| OPERATING CASH FLOW | $231M |
| Capital Expenditure | -$32M |
| Acquisitions (Net) | $32M |
| Purchases of Investments | -$757M |
| Sales/Maturities of Investments | $329M |
| Other Investing Activities | -$19M |
| NET CASH FROM INVESTING | -$447M |
| Net Debt Issuance | -$11M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$47M |
| Other Financing Activities | $1.3B |
| NET CASH FROM FINANCING | $1.2B |
| FREE CASH FLOW | $199M |
| Net Change in Cash | $979M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.2B |
| Short-Term Investments | $0 |
| Net Receivables | $363M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.6B |
| PP&E (Net) | $458M |
| Goodwill | $1.1B |
| Intangible Assets | $112M |
| Long-Term Investments | $6.0B |
| Tax Assets | $23M |
| Other Non-Current Assets | -$6.0B |
| TOTAL NON-CURRENT ASSETS | $1.7B |
| TOTAL ASSETS | $11.4B |
| Account Payables | $827M |
| Short-Term Debt | $87M |
| Deferred Revenue | $255M |
| Other Current Liabilities | -$919M |
| TOTAL CURRENT LIABILITIES | $261M |
| Long-Term Debt | $735M |
| Deferred Revenue NC | $255M |
| Deferred Tax Liabilities | $219M |
| Other Non-Current Liabilities | $5.4B |
| TOTAL NON-CURRENT LIABILITIES | $370M |
| TOTAL LIABILITIES | $7.7B |
| Common Stock | $1.0K |
| Additional Paid-In Capital | $2.3B |
| Retained Earnings | $1.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$193M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.7B |
| Minority Interest | $2M |
| TOTAL EQUITY | $3.7B |
| TOTAL LIABILITIES & EQUITY | $11.4B |
| Total Debt | $822M |
| Net Debt | -$1.4B |