| Metric | Q1 2019 | Q4 2018 | Q1 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.7B | — | $1.3B | — | 33.8% |
| Op. Income | $829M | — | $881M | — | -6.0% |
| Gross Margin | 89.9% | — | 100.0% | — | -10.1pp |
| Net Margin | 31.7% | — | 38.5% | — | -6.8pp |
| EPS (Diluted) | $1.93 | — | $1.85 | — | 4.1% |
| Free Cash Flow | $133M | — | -$63M | — | 311.3% |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $174M |
| GROSS PROFIT | $1.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $519M |
| General & Administrative | $174M |
| SG&A Expenses | $722M |
| Other Expenses | $0 |
| Operating Expenses | $760M |
| Cost & Expenses | $934M |
| OPERATING INCOME | $829M |
| Interest Income | $35M |
| Interest Expense | $0 |
| Other Income/Expenses | -$73M |
| INCOME BEFORE TAX | $756M |
| Income Tax Expense | $210M |
| Net Income from Continuing Ops | $546M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $546M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $546M |
| D&A | $11M |
| EBIT | $829M |
| EBITDA | $840M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $174M |
| GROSS PROFIT | $1.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $519M |
| General & Administrative | $174M |
| SG&A Expenses | $722M |
| Other Expenses | $0 |
| Operating Expenses | $760M |
| Cost & Expenses | $934M |
| OPERATING INCOME | $829M |
| Interest Income | $35M |
| Interest Expense | $0 |
| Other Income/Expenses | -$73M |
| INCOME BEFORE TAX | $756M |
| Income Tax Expense | $210M |
| Net Income from Continuing Ops | $546M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $546M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $546M |
| D&A | $11M |
| EBIT | $829M |
| EBITDA | $840M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $546M |
| Depreciation & Amortization | $29M |
| Stock-Based Compensation | -$547.2K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$451M |
| Change in Working Capital | $18M |
| OPERATING CASH FLOW | $142M |
| Capital Expenditure | -$9M |
| Acquisitions (Net) | -$126M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $260M |
| NET CASH FROM INVESTING | $125M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$306M |
| NET CASH FROM FINANCING | -$306M |
| FREE CASH FLOW | $133M |
| Net Change in Cash | -$39M |
| Item | Amount |
|---|---|
| Cash & Equivalents | -$5.1B |
| Short-Term Investments | $10.2B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $5.1B |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | -$5.1B |
| TOTAL NON-CURRENT ASSETS | -$5.1B |
| TOTAL ASSETS | $0 |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $0 |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $5.1B |
| Other Equity | $3M |
| TOTAL STOCKHOLDERS' EQUITY | $5.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $5.1B |
| TOTAL LIABILITIES & EQUITY | $5.1B |
| Total Debt | $0 |
| Net Debt | $5.1B |