| Metric | Q3 2018 | Q2 2018 | Q3 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.1B | — | — | — | — |
| Op. Income | $287M | — | — | — | — |
| Gross Margin | 70.6% | — | — | — | — |
| Net Margin | 11.3% | — | — | — | — |
| EPS (Diluted) | $0.85 | — | — | — | — |
| Free Cash Flow | $304M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $2.1B |
| Cost of Revenue | $612M |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $654M |
| SG&A Expenses | $654M |
| Other Expenses | $532M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $1.8B |
| OPERATING INCOME | $287M |
| Interest Income | $44M |
| Interest Expense | $9M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $287M |
| Income Tax Expense | $51M |
| Net Income from Continuing Ops | $237M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $236M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $236M |
| D&A | $46M |
| EBIT | $296M |
| EBITDA | $342M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $2.1B |
| Cost of Revenue | $612M |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $654M |
| SG&A Expenses | $654M |
| Other Expenses | $532M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $1.8B |
| OPERATING INCOME | $287M |
| Interest Income | $44M |
| Interest Expense | $9M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $287M |
| Income Tax Expense | $51M |
| Net Income from Continuing Ops | $237M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $236M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $236M |
| D&A | $46M |
| EBIT | $296M |
| EBITDA | $342M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $237M |
| Depreciation & Amortization | $46M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$51M |
| Change in Working Capital | $82M |
| OPERATING CASH FLOW | $321M |
| Capital Expenditure | -$17M |
| Acquisitions (Net) | $8M |
| Purchases of Investments | -$317M |
| Sales/Maturities of Investments | $210M |
| Other Investing Activities | $20M |
| NET CASH FROM INVESTING | -$96M |
| Net Debt Issuance | $18M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$82M |
| Other Financing Activities | -$59M |
| NET CASH FROM FINANCING | -$123M |
| FREE CASH FLOW | $304M |
| Net Change in Cash | $102M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.4B |
| Short-Term Investments | $2.1B |
| Net Receivables | $314M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.6B |
| PP&E (Net) | $164M |
| Goodwill | $2.7B |
| Intangible Assets | $920M |
| Long-Term Investments | $3.3B |
| Tax Assets | $0 |
| Other Non-Current Assets | -$3.5B |
| TOTAL NON-CURRENT ASSETS | $3.5B |
| TOTAL ASSETS | $14.1B |
| Account Payables | $893M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$893M |
| TOTAL CURRENT LIABILITIES | $44M |
| Long-Term Debt | $836M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $240M |
| Other Non-Current Liabilities | $3.2B |
| TOTAL NON-CURRENT LIABILITIES | $4.3B |
| TOTAL LIABILITIES | $9.4B |
| Common Stock | $0 |
| Additional Paid-In Capital | $4.5B |
| Retained Earnings | $681M |
| Treasury Stock | -$468M |
| Accum. Other Comp. Income | -$12M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.7B |
| Minority Interest | -$1M |
| TOTAL EQUITY | $4.7B |
| TOTAL LIABILITIES & EQUITY | $14.1B |
| Total Debt | $836M |
| Net Debt | -$586M |