| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $22.1B | — | $26.1B | — | -15.2% |
| Op. Income | $8.2B | — | $14.1B | — | -41.9% |
| Gross Margin | 78.1% | — | 83.3% | — | -5.2pp |
| Net Margin | 24.7% | — | 17.7% | — | 6.9pp |
| EPS (Diluted) | $4.17 | — | $3.51 | — | 18.8% |
| Free Cash Flow | $7.5B | — | $11.3B | — | -33.9% |
| Item | Amount |
|---|---|
| REVENUE | $22.1B |
| Cost of Revenue | $4.9B |
| GROSS PROFIT | $17.3B |
| R&D Expenses | $3.9B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $4.1B |
| Other Expenses | $0 |
| Operating Expenses | $8.0B |
| Cost & Expenses | $12.8B |
| OPERATING INCOME | $8.2B |
| Interest Income | $0 |
| Interest Expense | $1.1B |
| Other Income/Expenses | -$401M |
| INCOME BEFORE TAX | $7.8B |
| Income Tax Expense | $2.3B |
| Net Income from Continuing Ops | $5.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.5B |
| D&A | $1.4B |
| EBIT | $8.9B |
| EBITDA | $10.3B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $22.1B |
| Cost of Revenue | $4.9B |
| GROSS PROFIT | $17.3B |
| R&D Expenses | $3.9B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $4.1B |
| Other Expenses | $0 |
| Operating Expenses | $8.0B |
| Cost & Expenses | $12.8B |
| OPERATING INCOME | $8.2B |
| Interest Income | $0 |
| Interest Expense | $1.1B |
| Other Income/Expenses | -$401M |
| INCOME BEFORE TAX | $7.8B |
| Income Tax Expense | $2.3B |
| Net Income from Continuing Ops | $5.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.5B |
| D&A | $1.4B |
| EBIT | $8.9B |
| EBITDA | $10.3B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $5.5B |
| Depreciation & Amortization | $1.4B |
| Stock-Based Compensation | $845M |
| Deferred Income Tax | $289M |
| Other Non-Cash Items | $1.3B |
| Change in Working Capital | -$939M |
| OPERATING CASH FLOW | $8.4B |
| Capital Expenditure | -$924M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$10.4B |
| Sales/Maturities of Investments | $25.9B |
| Other Investing Activities | -$190M |
| NET CASH FROM INVESTING | $14.4B |
| Net Debt Issuance | -$6.3B |
| Common Stock Repurchased | -$2.9B |
| Common Dividends Paid | -$3.0B |
| Other Financing Activities | -$486M |
| NET CASH FROM FINANCING | -$12.3B |
| FREE CASH FLOW | $7.5B |
| Net Change in Cash | $10.4B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $17.9B |
| Short-Term Investments | $12.1B |
| Net Receivables | $3.3B |
| Inventory | $814M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $35.8B |
| PP&E (Net) | $4.0B |
| Goodwill | $4.1B |
| Intangible Assets | $15.7B |
| Long-Term Investments | $1.4B |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.6B |
| TOTAL NON-CURRENT ASSETS | $27.8B |
| TOTAL ASSETS | $63.7B |
| Account Payables | $790M |
| Short-Term Debt | $2.7B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $555M |
| TOTAL CURRENT LIABILITIES | $10.6B |
| Long-Term Debt | $24.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $7.0B |
| TOTAL NON-CURRENT LIABILITIES | $31.5B |
| TOTAL LIABILITIES | $42.1B |
| Common Stock | $1M |
| Additional Paid-In Capital | $2.3B |
| Retained Earnings | $19.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $80M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $21.4B |
| Minority Interest | $147M |
| TOTAL EQUITY | $21.5B |
| TOTAL LIABILITIES & EQUITY | $63.7B |
| Total Debt | $27.3B |
| Net Debt | $9.4B |