| Metric | Q1 2018 | Q4 2017 | Q1 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.9B | $4.0B | $4.0B | -3.8% | -2.9% |
| Op. Income | $1.1B | $236M | $2.4B | 348.7% | -55.2% |
| Gross Margin | 58.8% | 52.5% | 56.3% | 6.3pp | 2.5pp |
| Net Margin | 114.9% | 53.7% | 39.9% | 61.1pp | 75.0pp |
| EPS (Diluted) | $2.34 | $1.14 | $0.84 | 105.3% | 178.6% |
| Free Cash Flow | $2M | -$283M | -$478M | 100.7% | 100.4% |
| Item | Amount |
|---|---|
| REVENUE | $3.9B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $2.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $1.2B |
| Operating Expenses | $1.2B |
| Cost & Expenses | $2.8B |
| OPERATING INCOME | $1.1B |
| Interest Income | $18M |
| Interest Expense | $226M |
| Other Income/Expenses | $4.0B |
| INCOME BEFORE TAX | $5.1B |
| Income Tax Expense | $1.3B |
| Net Income from Continuing Ops | $3.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.4B |
| Net Income Deductions | -$9M |
| BOTTOM LINE NET INCOME | $4.4B |
| D&A | $925M |
| EBIT | $5.3B |
| EBITDA | $6.2B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $3.9B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $2.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $1.2B |
| Operating Expenses | $1.2B |
| Cost & Expenses | $2.8B |
| OPERATING INCOME | $1.1B |
| Interest Income | $18M |
| Interest Expense | $226M |
| Other Income/Expenses | $4.0B |
| INCOME BEFORE TAX | $5.1B |
| Income Tax Expense | $1.3B |
| Net Income from Continuing Ops | $3.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.4B |
| Net Income Deductions | -$9M |
| BOTTOM LINE NET INCOME | $4.4B |
| D&A | $925M |
| EBIT | $5.3B |
| EBITDA | $6.2B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $4.4B |
| Depreciation & Amortization | $924M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $1.3B |
| Other Non-Cash Items | -$4.9B |
| Change in Working Capital | -$395M |
| OPERATING CASH FLOW | $1.3B |
| Capital Expenditure | -$1.3B |
| Acquisitions (Net) | -$2.1B |
| Purchases of Investments | -$3.3B |
| Sales/Maturities of Investments | $919M |
| Other Investing Activities | $2.1B |
| NET CASH FROM INVESTING | -$3.7B |
| Net Debt Issuance | $1.9B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$523M |
| Other Financing Activities | -$63M |
| NET CASH FROM FINANCING | $1.3B |
| FREE CASH FLOW | $2M |
| Net Change in Cash | -$1.1B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $550M |
| Short-Term Investments | $0 |
| Net Receivables | $2.4B |
| Inventory | $1.2B |
| Other Current Assets | $1.5B |
| TOTAL CURRENT ASSETS | $5.6B |
| PP&E (Net) | $67.2B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $12.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.7B |
| TOTAL NON-CURRENT ASSETS | $88.7B |
| TOTAL ASSETS | $94.3B |
| Account Payables | $1.7B |
| Short-Term Debt | $4.1B |
| Deferred Revenue | $450M |
| Other Current Liabilities | $1.8B |
| TOTAL CURRENT LIABILITIES | $9.6B |
| Long-Term Debt | $28.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $7.0B |
| Other Non-Current Liabilities | $13.6B |
| TOTAL NON-CURRENT LIABILITIES | $48.7B |
| TOTAL LIABILITIES | $58.3B |
| Common Stock | $5M |
| Additional Paid-In Capital | $9.7B |
| Retained Earnings | $23.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$178M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $32.7B |
| Minority Interest | $3.3B |
| TOTAL EQUITY | $36.0B |
| TOTAL LIABILITIES & EQUITY | $94.3B |
| Total Debt | $32.2B |
| Net Debt | $31.6B |