| Metric | Q2 2018 | Q1 2018 | Q2 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.4B | $5.1B | $6.0B | 4.2% | -11.5% |
| Op. Income | $2.3B | $2.1B | $2.3B | 5.6% | -1.4% |
| Gross Margin | 51.2% | 49.2% | 44.8% | 2.0pp | 6.4pp |
| Net Margin | 27.9% | 26.8% | 23.1% | 1.2pp | 4.9pp |
| EPS (Diluted) | $1.90 | $1.72 | $1.70 | 10.5% | 11.8% |
| Free Cash Flow | $728M | $1.1B | $845M | -33.4% | -13.9% |
| Item | Amount |
|---|---|
| REVENUE | $5.4B |
| Cost of Revenue | $2.6B |
| GROSS PROFIT | $2.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $542M |
| Other Expenses | -$65M |
| Operating Expenses | $477M |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $2.3B |
| Interest Income | $100.0K |
| Interest Expense | $240M |
| Other Income/Expenses | -$244M |
| INCOME BEFORE TAX | $2.0B |
| Income Tax Expense | $522M |
| Net Income from Continuing Ops | $1.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.5B |
| D&A | $365M |
| EBIT | $2.3B |
| EBITDA | $2.6B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $5.4B |
| Cost of Revenue | $2.6B |
| GROSS PROFIT | $2.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $542M |
| Other Expenses | -$65M |
| Operating Expenses | $477M |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $2.3B |
| Interest Income | $100.0K |
| Interest Expense | $240M |
| Other Income/Expenses | -$244M |
| INCOME BEFORE TAX | $2.0B |
| Income Tax Expense | $522M |
| Net Income from Continuing Ops | $1.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.5B |
| D&A | $365M |
| EBIT | $2.3B |
| EBITDA | $2.6B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.5B |
| Depreciation & Amortization | $365M |
| Stock-Based Compensation | $24M |
| Deferred Income Tax | $54M |
| Other Non-Cash Items | -$91M |
| Change in Working Capital | -$510M |
| OPERATING CASH FLOW | $1.3B |
| Capital Expenditure | -$611M |
| Acquisitions (Net) | $132M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$11M |
| NET CASH FROM INVESTING | -$491M |
| Net Debt Issuance | $739M |
| Common Stock Repurchased | -$1.6B |
| Common Dividends Paid | -$786M |
| Other Financing Activities | $90M |
| NET CASH FROM FINANCING | -$1.6B |
| FREE CASH FLOW | $728M |
| Net Change in Cash | -$845M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.6B |
| Short-Term Investments | $0 |
| Net Receivables | $2.2B |
| Inventory | $50M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $4.4B |
| PP&E (Net) | $22.4B |
| Goodwill | $2.3B |
| Intangible Assets | $0 |
| Long-Term Investments | $1.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.5B |
| TOTAL NON-CURRENT ASSETS | $28.4B |
| TOTAL ASSETS | $32.7B |
| Account Payables | $918M |
| Short-Term Debt | $292M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $3.0B |
| Long-Term Debt | $30.7B |
| Deferred Revenue NC | $607M |
| Deferred Tax Liabilities | $1.2B |
| Other Non-Current Liabilities | $3.1B |
| TOTAL NON-CURRENT LIABILITIES | $35.6B |
| TOTAL LIABILITIES | $38.6B |
| Common Stock | $17M |
| Additional Paid-In Capital | $7.2B |
| Retained Earnings | $49.1B |
| Treasury Stock | -$59.7B |
| Accum. Other Comp. Income | -$2.4B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$5.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | -$5.9B |
| TOTAL LIABILITIES & EQUITY | $32.7B |
| Total Debt | $31.0B |
| Net Debt | $29.4B |