| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $55.8B | — | $40.7B | — | 37.4% |
| Op. Income | $24.9B | — | $20.2B | — | 23.3% |
| Gross Margin | 83.2% | — | 86.6% | — | -3.3pp |
| Net Margin | 39.6% | — | 39.2% | — | 0.4pp |
| EPS (Diluted) | $7.57 | — | $5.39 | — | 40.4% |
| Free Cash Flow | $15.4B | — | $17.5B | — | -12.1% |
| Item | Amount |
|---|---|
| REVENUE | $55.8B |
| Cost of Revenue | $9.4B |
| GROSS PROFIT | $46.5B |
| R&D Expenses | $10.3B |
| Selling & Marketing | $7.8B |
| General & Administrative | $3.5B |
| SG&A Expenses | $11.3B |
| Other Expenses | $0 |
| Operating Expenses | $21.6B |
| Cost & Expenses | $30.9B |
| OPERATING INCOME | $24.9B |
| Interest Income | $652M |
| Interest Expense | $9M |
| Other Income/Expenses | $448M |
| INCOME BEFORE TAX | $25.4B |
| Income Tax Expense | $3.2B |
| Net Income from Continuing Ops | $22.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $22.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $22.1B |
| D&A | $4.3B |
| EBIT | $24.9B |
| EBITDA | $29.2B |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| REVENUE | $55.8B |
| Cost of Revenue | $9.4B |
| GROSS PROFIT | $46.5B |
| R&D Expenses | $10.3B |
| Selling & Marketing | $7.8B |
| General & Administrative | $3.5B |
| SG&A Expenses | $11.3B |
| Other Expenses | $0 |
| Operating Expenses | $21.6B |
| Cost & Expenses | $30.9B |
| OPERATING INCOME | $24.9B |
| Interest Income | $652M |
| Interest Expense | $9M |
| Other Income/Expenses | $448M |
| INCOME BEFORE TAX | $25.4B |
| Income Tax Expense | $3.2B |
| Net Income from Continuing Ops | $22.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $22.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $22.1B |
| D&A | $4.3B |
| EBIT | $24.9B |
| EBITDA | $29.2B |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| Net Income | $22.1B |
| Depreciation & Amortization | $4.3B |
| Stock-Based Compensation | $4.2B |
| Deferred Income Tax | $286M |
| Other Non-Cash Items | -$64M |
| Change in Working Capital | -$1.5B |
| OPERATING CASH FLOW | $29.3B |
| Capital Expenditure | -$13.9B |
| Acquisitions (Net) | -$137M |
| Purchases of Investments | -$14.7B |
| Sales/Maturities of Investments | $17.1B |
| Other Investing Activities | -$25M |
| NET CASH FROM INVESTING | -$11.6B |
| Net Debt Issuance | $500M |
| Common Stock Repurchased | -$12.9B |
| Common Dividends Paid | $0 |
| Other Financing Activities | $15M |
| NET CASH FROM FINANCING | -$15.6B |
| FREE CASH FLOW | $15.4B |
| Net Change in Cash | $1.9B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $10.0B |
| Short-Term Investments | $31.1B |
| Net Receivables | $7.6B |
| Inventory | $0 |
| Other Current Assets | $10M |
| TOTAL CURRENT ASSETS | $50.5B |
| PP&E (Net) | $24.7B |
| Goodwill | $18.3B |
| Intangible Assets | $1.3B |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.6B |
| TOTAL NON-CURRENT ASSETS | $46.9B |
| TOTAL ASSETS | $97.3B |
| Account Payables | $820M |
| Short-Term Debt | $500M |
| Deferred Revenue | $147M |
| Other Current Liabilities | $3.0B |
| TOTAL CURRENT LIABILITIES | $7.0B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $673M |
| Other Non-Current Liabilities | $5.5B |
| TOTAL NON-CURRENT LIABILITIES | $6.2B |
| TOTAL LIABILITIES | $13.2B |
| Common Stock | $0 |
| Additional Paid-In Capital | $42.9B |
| Retained Earnings | $42.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$760M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $84.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $84.1B |
| TOTAL LIABILITIES & EQUITY | $97.3B |
| Total Debt | $500M |
| Net Debt | -$9.5B |