| Metric | Q4 2018 | Q3 2018 | Q4 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.8B | $5.6B | $5.9B | 3.6% | -2.6% |
| Op. Income | $1.1B | $2.6B | $2.3B | -56.4% | -50.1% |
| Gross Margin | 72.9% | 80.6% | 78.9% | -7.7pp | -6.0pp |
| Net Margin | 0.1% | 37.5% | -65.0% | -37.4pp | 65.0pp |
| EPS (Diluted) | $0.00 | $1.60 | $-2.96 | -99.9% | 100.1% |
| Free Cash Flow | $2.1B | $2.0B | $2.5B | 2.5% | -17.2% |
| Item | Amount |
|---|---|
| REVENUE | $5.8B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $4.2B |
| R&D Expenses | $1.9B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $3.1B |
| Cost & Expenses | $4.7B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $257M |
| Other Income/Expenses | -$128M |
| INCOME BEFORE TAX | $1.0B |
| Income Tax Expense | $1.0B |
| Net Income from Continuing Ops | $3M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3M |
| D&A | $358M |
| EBIT | $1.3B |
| EBITDA | $1.6B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $5.8B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $4.2B |
| R&D Expenses | $1.9B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $3.1B |
| Cost & Expenses | $4.7B |
| OPERATING INCOME | $1.1B |
| Interest Income | $0 |
| Interest Expense | $257M |
| Other Income/Expenses | -$128M |
| INCOME BEFORE TAX | $1.0B |
| Income Tax Expense | $1.0B |
| Net Income from Continuing Ops | $3M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3M |
| D&A | $358M |
| EBIT | $1.3B |
| EBITDA | $1.6B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $3M |
| Depreciation & Amortization | $358M |
| Stock-Based Compensation | $175M |
| Deferred Income Tax | $279M |
| Other Non-Cash Items | $1.3B |
| Change in Working Capital | $228M |
| OPERATING CASH FLOW | $2.3B |
| Capital Expenditure | -$248M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$4.8B |
| Sales/Maturities of Investments | $7.6B |
| Other Investing Activities | $140M |
| NET CASH FROM INVESTING | $2.7B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$962M |
| Common Dividends Paid | -$736M |
| Other Financing Activities | -$22M |
| NET CASH FROM FINANCING | -$1.7B |
| FREE CASH FLOW | $2.1B |
| Net Change in Cash | $3.4B |
| 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 |