| Metric | Q3 2017 | Q2 2017 | Q3 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $8.1B | — | — | — | — |
| Op. Income | $2.6B | — | — | — | — |
| Gross Margin | 100.0% | — | — | — | — |
| Net Margin | 22.9% | — | — | — | — |
| EPS (Diluted) | $0.14 | — | — | — | — |
| Free Cash Flow | $0 | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $8.1B |
| Cost of Revenue | $0 |
| GROSS PROFIT | $8.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $4.0B |
| SG&A Expenses | $4.0B |
| Other Expenses | $0 |
| Operating Expenses | $5.5B |
| Cost & Expenses | $5.5B |
| OPERATING INCOME | $2.6B |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$16M |
| INCOME BEFORE TAX | $2.6B |
| Income Tax Expense | $635M |
| Net Income from Continuing Ops | $2.0B |
| 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 | -$2.6B |
| EBIT | $6.7B |
| EBITDA | -$120M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $8.1B |
| Cost of Revenue | $0 |
| GROSS PROFIT | $8.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $4.0B |
| SG&A Expenses | $4.0B |
| Other Expenses | $0 |
| Operating Expenses | $5.5B |
| Cost & Expenses | $5.5B |
| OPERATING INCOME | $2.6B |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$16M |
| INCOME BEFORE TAX | $2.6B |
| Income Tax Expense | $635M |
| Net Income from Continuing Ops | $2.0B |
| 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 | -$2.6B |
| EBIT | $6.7B |
| EBITDA | -$120M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $1.9B |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$1.9B |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $0 |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | $0 |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $400.8B |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $400.8B |
| PP&E (Net) | $8.3B |
| Goodwill | $0 |
| Intangible Assets | $7.5B |
| Long-Term Investments | $400M |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.5T |
| TOTAL NON-CURRENT ASSETS | $1.5T |
| TOTAL ASSETS | $1.9T |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$256M |
| TOTAL CURRENT LIABILITIES | $256M |
| Long-Term Debt | $252.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $1.5T |
| TOTAL NON-CURRENT LIABILITIES | $1.8T |
| TOTAL LIABILITIES | $1.8T |
| Common Stock | $13.4B |
| Additional Paid-In Capital | $8.9B |
| Retained Earnings | $57.3B |
| Treasury Stock | -$3.2B |
| Accum. Other Comp. Income | $15.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $92.0B |
| Minority Interest | $9.6B |
| TOTAL EQUITY | $101.6B |
| TOTAL LIABILITIES & EQUITY | $1.9T |
| Total Debt | $252.2B |
| Net Debt | -$148.6B |
