| Metric | Q2 2018 | Q1 2018 | Q2 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.4B | $6.8B | $4.6B | 8.1% | 58.2% |
| Op. Income | $3.6B | $3.1B | $1.0B | 15.2% | 241.7% |
| Gross Margin | 58.1% | 55.1% | 36.7% | 3.0pp | 21.4pp |
| Net Margin | 45.0% | 39.4% | 19.2% | 5.6pp | 25.8pp |
| EPS (Diluted) | $2.67 | $2.19 | $0.77 | 21.9% | 246.8% |
| Free Cash Flow | $2.1B | $1.5B | $232M | 33.6% | 790.9% |
| Item | Amount |
|---|---|
| REVENUE | $7.4B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $4.3B |
| R&D Expenses | $581M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $196M |
| Other Expenses | -$74M |
| Operating Expenses | $703M |
| Cost & Expenses | $3.8B |
| OPERATING INCOME | $3.6B |
| Interest Income | $27M |
| Interest Expense | $88M |
| Other Income/Expenses | -$113M |
| INCOME BEFORE TAX | $3.5B |
| Income Tax Expense | $143M |
| Net Income from Continuing Ops | $3.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.3B |
| D&A | $1.2B |
| EBIT | $3.6B |
| EBITDA | $4.7B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $7.4B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $4.3B |
| R&D Expenses | $581M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $196M |
| Other Expenses | -$74M |
| Operating Expenses | $703M |
| Cost & Expenses | $3.8B |
| OPERATING INCOME | $3.6B |
| Interest Income | $27M |
| Interest Expense | $88M |
| Other Income/Expenses | -$113M |
| INCOME BEFORE TAX | $3.5B |
| Income Tax Expense | $143M |
| Net Income from Continuing Ops | $3.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.3B |
| D&A | $1.2B |
| EBIT | $3.6B |
| EBITDA | $4.7B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $3.3B |
| Depreciation & Amortization | $1.2B |
| Stock-Based Compensation | $52M |
| Deferred Income Tax | -$3M |
| Other Non-Cash Items | -$236M |
| Change in Working Capital | $47M |
| OPERATING CASH FLOW | $4.3B |
| Capital Expenditure | -$2.3B |
| Acquisitions (Net) | $163M |
| Purchases of Investments | -$327M |
| Sales/Maturities of Investments | $144M |
| Other Investing Activities | -$108M |
| NET CASH FROM INVESTING | -$2.4B |
| Net Debt Issuance | -$155M |
| Common Stock Repurchased | -$44M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $61M |
| NET CASH FROM FINANCING | -$138M |
| FREE CASH FLOW | $2.1B |
| Net Change in Cash | $1.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $7.8B |
| Short-Term Investments | $214M |
| Net Receivables | $4.4B |
| Inventory | $3.2B |
| Other Current Assets | $173M |
| TOTAL CURRENT ASSETS | $15.8B |
| PP&E (Net) | $21.9B |
| Goodwill | $1.2B |
| Intangible Assets | $348M |
| Long-Term Investments | $520M |
| Tax Assets | $1.0B |
| Other Non-Current Assets | $441M |
| TOTAL NON-CURRENT ASSETS | $25.4B |
| TOTAL ASSETS | $41.3B |
| Account Payables | $1.6B |
| Short-Term Debt | $1.1B |
| Deferred Revenue | $603M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $6.1B |
| Long-Term Debt | $7.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $746M |
| TOTAL NON-CURRENT LIABILITIES | $8.6B |
| TOTAL LIABILITIES | $14.7B |
| Common Stock | $116M |
| Additional Paid-In Capital | $9.6B |
| Retained Earnings | $16.2B |
| Treasury Stock | -$313M |
| Accum. Other Comp. Income | $43M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $25.7B |
| Minority Interest | $869M |
| TOTAL EQUITY | $26.6B |
| TOTAL LIABILITIES & EQUITY | $41.3B |
| Total Debt | $9.3B |
| Net Debt | $1.5B |