| Metric | Q3 2017 | Q2 2017 | Q3 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.8B | $6.0B | $6.4B | -4.9% | -10.4% |
| Op. Income | $3.1B | $2.3B | $2.1B | 34.2% | 44.1% |
| Gross Margin | 49.0% | 44.8% | 42.8% | 4.2pp | 6.2pp |
| Net Margin | 32.7% | 23.1% | 19.9% | 9.7pp | 12.9pp |
| EPS (Diluted) | $2.32 | $1.70 | $1.50 | 36.5% | 54.7% |
| Free Cash Flow | $1.3B | $845M | $1.8B | 50.1% | -31.3% |
| Item | Amount |
|---|---|
| REVENUE | $5.8B |
| Cost of Revenue | $2.9B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $567M |
| Other Expenses | -$829M |
| Operating Expenses | -$262M |
| Cost & Expenses | $2.7B |
| OPERATING INCOME | $3.1B |
| Interest Income | $7M |
| Interest Expense | $237M |
| Other Income/Expenses | -$260M |
| INCOME BEFORE TAX | $2.8B |
| Income Tax Expense | $936M |
| Net Income from Continuing Ops | $1.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.9B |
| D&A | $356M |
| EBIT | $3.1B |
| EBITDA | $3.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $5.8B |
| Cost of Revenue | $2.9B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $567M |
| Other Expenses | -$829M |
| Operating Expenses | -$262M |
| Cost & Expenses | $2.7B |
| OPERATING INCOME | $3.1B |
| Interest Income | $7M |
| Interest Expense | $237M |
| Other Income/Expenses | -$260M |
| INCOME BEFORE TAX | $2.8B |
| Income Tax Expense | $936M |
| Net Income from Continuing Ops | $1.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.9B |
| D&A | $356M |
| EBIT | $3.1B |
| EBITDA | $3.4B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.9B |
| Depreciation & Amortization | $356M |
| Stock-Based Compensation | $40M |
| Deferred Income Tax | $225M |
| Other Non-Cash Items | -$944M |
| Change in Working Capital | $125M |
| OPERATING CASH FLOW | $1.7B |
| Capital Expenditure | -$417M |
| Acquisitions (Net) | $1.6B |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $14M |
| NET CASH FROM INVESTING | $1.2B |
| Net Debt Issuance | -$59M |
| Common Stock Repurchased | -$2.1B |
| Common Dividends Paid | -$755M |
| Other Financing Activities | $86M |
| NET CASH FROM FINANCING | -$2.8B |
| FREE CASH FLOW | $1.3B |
| Net Change in Cash | $279M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.7B |
| Short-Term Investments | $0 |
| Net Receivables | $1.6B |
| Inventory | $54M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $4.8B |
| PP&E (Net) | $22.0B |
| Goodwill | $2.4B |
| Intangible Assets | $0 |
| Long-Term Investments | $1000M |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.4B |
| TOTAL NON-CURRENT ASSETS | $27.8B |
| TOTAL ASSETS | $32.6B |
| Account Payables | $685M |
| Short-Term Debt | $216M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $3.7B |
| Long-Term Debt | $28.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.6B |
| Other Non-Current Liabilities | $2.3B |
| TOTAL NON-CURRENT LIABILITIES | $32.3B |
| TOTAL LIABILITIES | $36.0B |
| Common Stock | $17M |
| Additional Paid-In Capital | $7.0B |
| Retained Earnings | $47.6B |
| Treasury Stock | -$55.9B |
| Accum. Other Comp. Income | -$2.2B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$3.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | -$3.5B |
| TOTAL LIABILITIES & EQUITY | $32.6B |
| Total Debt | $28.6B |
| Net Debt | $25.9B |