| Metric | Q2 2018 | Q1 2018 | Q2 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.6B | $5.1B | $7.1B | 11.0% | -20.9% |
| Op. Income | $2.3B | $2.2B | $4.3B | 5.9% | -46.4% |
| Gross Margin | 78.8% | 80.3% | 84.2% | -1.5pp | -5.4pp |
| Net Margin | 32.2% | 30.2% | 43.0% | 1.9pp | -10.9pp |
| EPS (Diluted) | $1.39 | $1.17 | $2.33 | 18.8% | -40.3% |
| Free Cash Flow | $1.3B | $2.1B | $3.4B | -38.0% | -62.5% |
| Item | Amount |
|---|---|
| REVENUE | $5.6B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $4.5B |
| R&D Expenses | $1.2B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $980M |
| Other Expenses | $0 |
| Operating Expenses | $2.2B |
| Cost & Expenses | $3.4B |
| OPERATING INCOME | $2.3B |
| Interest Income | $0 |
| Interest Expense | $266M |
| Other Income/Expenses | -$194M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $267M |
| Net Income from Continuing Ops | $1.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.8B |
| D&A | $356M |
| EBIT | $2.4B |
| EBITDA | $2.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $5.6B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $4.5B |
| R&D Expenses | $1.2B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $980M |
| Other Expenses | $0 |
| Operating Expenses | $2.2B |
| Cost & Expenses | $3.4B |
| OPERATING INCOME | $2.3B |
| Interest Income | $0 |
| Interest Expense | $266M |
| Other Income/Expenses | -$194M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $267M |
| Net Income from Continuing Ops | $1.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.8B |
| D&A | $356M |
| EBIT | $2.4B |
| EBITDA | $2.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $1.8B |
| Depreciation & Amortization | $356M |
| Stock-Based Compensation | $252M |
| Deferred Income Tax | -$37M |
| Other Non-Cash Items | $100M |
| Change in Working Capital | -$917M |
| OPERATING CASH FLOW | $1.6B |
| Capital Expenditure | -$297M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1.6B |
| Sales/Maturities of Investments | $7.2B |
| Other Investing Activities | -$82M |
| NET CASH FROM INVESTING | $5.2B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$450M |
| Common Dividends Paid | -$740M |
| Other Financing Activities | -$10M |
| NET CASH FROM FINANCING | -$1.2B |
| FREE CASH FLOW | $1.3B |
| Net Change in Cash | $5.6B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $13.2B |
| Short-Term Investments | $12.7B |
| Net Receivables | $3.5B |
| Inventory | $859M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $32.7B |
| PP&E (Net) | $3.7B |
| Goodwill | $4.1B |
| Intangible Assets | $16.5B |
| Long-Term Investments | $5.7B |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.6B |
| TOTAL NON-CURRENT ASSETS | $32.6B |
| TOTAL ASSETS | $65.4B |
| Account Payables | $623M |
| Short-Term Debt | $3.0B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $424M |
| TOTAL CURRENT LIABILITIES | $10.9B |
| Long-Term Debt | $26.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $6.6B |
| TOTAL NON-CURRENT LIABILITIES | $32.7B |
| TOTAL LIABILITIES | $43.6B |
| Common Stock | $1M |
| Additional Paid-In Capital | $1.8B |
| Retained Earnings | $19.8B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $21.7B |
| Minority Interest | $62M |
| TOTAL EQUITY | $21.7B |
| TOTAL LIABILITIES & EQUITY | $65.4B |
| Total Debt | $29.1B |
| Net Debt | $15.8B |