| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.4B | $5.0B | $5.4B | 7.7% | 1.0% |
| Op. Income | $2.3B | $2.1B | $2.3B | 8.6% | 0.5% |
| Gross Margin | 52.5% | 50.8% | 51.2% | 1.8pp | 1.4pp |
| Net Margin | 28.0% | 26.4% | 27.9% | 1.6pp | 0.1pp |
| EPS (Diluted) | $1.97 | $1.72 | $1.90 | 14.5% | 3.7% |
| Free Cash Flow | $1.3B | $1.5B | $728M | -11.8% | 82.5% |
| Item | Amount |
|---|---|
| REVENUE | $5.4B |
| Cost of Revenue | $2.6B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $470M |
| Other Expenses | $99M |
| Operating Expenses | $569M |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $2.3B |
| Interest Income | $11M |
| Interest Expense | $287M |
| Other Income/Expenses | -$266M |
| INCOME BEFORE TAX | $2.0B |
| Income Tax Expense | $491M |
| 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 | $398M |
| EBIT | $2.3B |
| EBITDA | $2.7B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $5.4B |
| Cost of Revenue | $2.6B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $470M |
| Other Expenses | $99M |
| Operating Expenses | $569M |
| Cost & Expenses | $3.1B |
| OPERATING INCOME | $2.3B |
| Interest Income | $11M |
| Interest Expense | $287M |
| Other Income/Expenses | -$266M |
| INCOME BEFORE TAX | $2.0B |
| Income Tax Expense | $491M |
| 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 | $398M |
| EBIT | $2.3B |
| EBITDA | $2.7B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.5B |
| Depreciation & Amortization | $398M |
| Stock-Based Compensation | $29M |
| Deferred Income Tax | $58M |
| Other Non-Cash Items | $15M |
| Change in Working Capital | -$92M |
| OPERATING CASH FLOW | $1.9B |
| Capital Expenditure | -$598M |
| Acquisitions (Net) | -$316M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $14M |
| NET CASH FROM INVESTING | -$900M |
| Net Debt Issuance | -$386M |
| Common Stock Repurchased | -$1.1B |
| Common Dividends Paid | -$883M |
| Other Financing Activities | $140M |
| NET CASH FROM FINANCING | -$2.2B |
| FREE CASH FLOW | $1.3B |
| Net Change in Cash | -$1.2B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.1B |
| Short-Term Investments | $0 |
| Net Receivables | $2.1B |
| Inventory | $44M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.9B |
| PP&E (Net) | $36.0B |
| Goodwill | $2.6B |
| Intangible Assets | $0 |
| Long-Term Investments | $1.2B |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.4B |
| TOTAL NON-CURRENT ASSETS | $42.3B |
| TOTAL ASSETS | $46.2B |
| Account Payables | $797M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $3.2B |
| Long-Term Debt | $32.7B |
| Deferred Revenue NC | $640M |
| Deferred Tax Liabilities | $1.4B |
| Other Non-Current Liabilities | $3.2B |
| TOTAL NON-CURRENT LIABILITIES | $49.8B |
| TOTAL LIABILITIES | $53.0B |
| Common Stock | $17M |
| Additional Paid-In Capital | $7.5B |
| Retained Earnings | $51.6B |
| Treasury Stock | -$63.4B |
| Accum. Other Comp. Income | -$2.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$6.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | -$6.8B |
| TOTAL LIABILITIES & EQUITY | $46.2B |
| Total Debt | $45.3B |
| Net Debt | $44.2B |