| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $16.8B | — | $16.3B | — | 3.2% |
| Op. Income | $1.0B | — | $999M | — | 3.7% |
| Gross Margin | 32.8% | — | 30.1% | — | 2.7pp |
| Net Margin | 4.8% | — | 3.8% | — | 1.0pp |
| EPS (Diluted) | $5.50 | — | $4.18 | — | 31.6% |
| Free Cash Flow | $913M | — | $658M | — | 38.7% |
| Item | Amount |
|---|---|
| REVENUE | $16.8B |
| Cost of Revenue | $11.3B |
| GROSS PROFIT | $5.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $4.2B |
| Other Expenses | $244M |
| Operating Expenses | $4.5B |
| Cost & Expenses | $15.8B |
| OPERATING INCOME | $1.0B |
| Interest Income | $0 |
| Interest Expense | $102M |
| Other Income/Expenses | -$40M |
| INCOME BEFORE TAX | $995M |
| Income Tax Expense | $245M |
| Net Income from Continuing Ops | $750M |
| Net Income from Discontinued Ops | $61M |
| Other Adjustments | $0 |
| NET INCOME | $810M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $810M |
| D&A | $228M |
| EBIT | $1.1B |
| EBITDA | $1.3B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $16.8B |
| Cost of Revenue | $11.3B |
| GROSS PROFIT | $5.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $4.2B |
| Other Expenses | $244M |
| Operating Expenses | $4.5B |
| Cost & Expenses | $15.8B |
| OPERATING INCOME | $1.0B |
| Interest Income | $0 |
| Interest Expense | $102M |
| Other Income/Expenses | -$40M |
| INCOME BEFORE TAX | $995M |
| Income Tax Expense | $245M |
| Net Income from Continuing Ops | $750M |
| Net Income from Discontinued Ops | $61M |
| Other Adjustments | $0 |
| NET INCOME | $810M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $810M |
| D&A | $228M |
| EBIT | $1.1B |
| EBITDA | $1.3B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $810M |
| Depreciation & Amortization | $242M |
| Stock-Based Compensation | $21M |
| Deferred Income Tax | $4M |
| Other Non-Cash Items | -$3M |
| Change in Working Capital | $71M |
| OPERATING CASH FLOW | $1.1B |
| Capital Expenditure | -$232M |
| Acquisitions (Net) | -$278M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $15M |
| NET CASH FROM INVESTING | -$496M |
| Net Debt Issuance | -$60M |
| Common Stock Repurchased | -$92M |
| Common Dividends Paid | -$416M |
| Other Financing Activities | -$41M |
| NET CASH FROM FINANCING | -$609M |
| FREE CASH FLOW | $913M |
| Net Change in Cash | $19M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $334M |
| Short-Term Investments | $0 |
| Net Receivables | $2.5B |
| Inventory | $3.6B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $7.6B |
| PP&E (Net) | $1.0B |
| Goodwill | $2.1B |
| Intangible Assets | $1.4B |
| Long-Term Investments | $0 |
| Tax Assets | $30M |
| Other Non-Current Assets | $510M |
| TOTAL NON-CURRENT ASSETS | $5.1B |
| TOTAL ASSETS | $12.7B |
| Account Payables | $4.0B |
| Short-Term Debt | $711M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.1B |
| TOTAL CURRENT LIABILITIES | $5.9B |
| Long-Term Debt | $2.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $197M |
| Other Non-Current Liabilities | $681M |
| TOTAL NON-CURRENT LIABILITIES | $3.3B |
| TOTAL LIABILITIES | $9.2B |
| Common Stock | $146M |
| Additional Paid-In Capital | $78M |
| Retained Earnings | $4.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$1.1B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.5B |
| Minority Interest | $22M |
| TOTAL EQUITY | $3.5B |
| TOTAL LIABILITIES & EQUITY | $12.7B |
| Total Debt | $3.1B |
| Net Debt | $2.8B |