| Metric | Q3 2018 | Q2 2018 | Q3 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.4B | $5.4B | $5.8B | 0.3% | -6.7% |
| Op. Income | $2.4B | $2.3B | $3.1B | 6.9% | -21.5% |
| Gross Margin | 52.6% | 51.2% | 49.0% | 1.4pp | 3.6pp |
| Net Margin | 30.5% | 27.9% | 32.7% | 2.5pp | -2.2pp |
| EPS (Diluted) | $2.10 | $1.90 | $2.32 | 10.5% | -9.5% |
| Free Cash Flow | $1.8B | $728M | $1.3B | 142.9% | 39.4% |
| Item | Amount |
|---|---|
| REVENUE | $5.4B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $515M |
| Other Expenses | -$111M |
| Operating Expenses | $404M |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $2.4B |
| Interest Income | $0 |
| Interest Expense | $251M |
| Other Income/Expenses | -$259M |
| INCOME BEFORE TAX | $2.2B |
| Income Tax Expense | $521M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $375M |
| EBIT | $2.4B |
| EBITDA | $2.8B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $5.4B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $515M |
| Other Expenses | -$111M |
| Operating Expenses | $404M |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $2.4B |
| Interest Income | $0 |
| Interest Expense | $251M |
| Other Income/Expenses | -$259M |
| INCOME BEFORE TAX | $2.2B |
| Income Tax Expense | $521M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $375M |
| EBIT | $2.4B |
| EBITDA | $2.8B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.6B |
| Depreciation & Amortization | $375M |
| Stock-Based Compensation | $36M |
| Deferred Income Tax | $31M |
| Other Non-Cash Items | -$53M |
| Change in Working Capital | $444M |
| OPERATING CASH FLOW | $2.5B |
| Capital Expenditure | -$704M |
| Acquisitions (Net) | $69M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$87M |
| NET CASH FROM INVESTING | -$721M |
| Net Debt Issuance | $989M |
| Common Stock Repurchased | -$1.0B |
| Common Dividends Paid | -$780M |
| Other Financing Activities | $64M |
| NET CASH FROM FINANCING | -$768M |
| FREE CASH FLOW | $1.8B |
| Net Change in Cash | $951M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.6B |
| Short-Term Investments | $0 |
| Net Receivables | $2.3B |
| Inventory | $42M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $5.6B |
| PP&E (Net) | $22.6B |
| Goodwill | $2.3B |
| Intangible Assets | $0 |
| Long-Term Investments | $1.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.4B |
| TOTAL NON-CURRENT ASSETS | $28.5B |
| TOTAL ASSETS | $34.1B |
| Account Payables | $933M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $3.6B |
| Long-Term Debt | $31.9B |
| Deferred Revenue NC | $617M |
| Deferred Tax Liabilities | $1.2B |
| Other Non-Current Liabilities | $3.5B |
| TOTAL NON-CURRENT LIABILITIES | $37.2B |
| TOTAL LIABILITIES | $40.8B |
| Common Stock | $17M |
| Additional Paid-In Capital | $7.3B |
| Retained Earnings | $49.1B |
| Treasury Stock | -$60.6B |
| Accum. Other Comp. Income | -$2.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$6.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | -$6.8B |
| TOTAL LIABILITIES & EQUITY | $34.1B |
| Total Debt | $31.9B |
| Net Debt | $29.3B |