| Metric | Q4 2016 | Q3 2016 | Q4 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.6B | — | — | — | — |
| Op. Income | $4.0B | — | — | — | — |
| Gross Margin | 81.7% | — | — | — | — |
| Net Margin | 26.6% | — | — | — | — |
| EPS (Diluted) | $0.66 | — | — | — | — |
| Free Cash Flow | $3.5B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $10.6B |
| Cost of Revenue | $1.9B |
| GROSS PROFIT | $8.7B |
| R&D Expenses | $1.5B |
| Selling & Marketing | $2.3B |
| General & Administrative | $323M |
| SG&A Expenses | $2.6B |
| Other Expenses | $527M |
| Operating Expenses | $4.7B |
| Cost & Expenses | $6.7B |
| OPERATING INCOME | $4.0B |
| Interest Income | $156M |
| Interest Expense | $362M |
| Other Income/Expenses | -$236M |
| INCOME BEFORE TAX | $3.7B |
| Income Tax Expense | $918M |
| Net Income from Continuing Ops | $2.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.8B |
| D&A | $1.2B |
| EBIT | $4.1B |
| EBITDA | $5.3B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $10.6B |
| Cost of Revenue | $1.9B |
| GROSS PROFIT | $8.7B |
| R&D Expenses | $1.5B |
| Selling & Marketing | $2.3B |
| General & Administrative | $323M |
| SG&A Expenses | $2.6B |
| Other Expenses | $527M |
| Operating Expenses | $4.7B |
| Cost & Expenses | $6.7B |
| OPERATING INCOME | $4.0B |
| Interest Income | $156M |
| Interest Expense | $362M |
| Other Income/Expenses | -$236M |
| INCOME BEFORE TAX | $3.7B |
| Income Tax Expense | $918M |
| Net Income from Continuing Ops | $2.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.8B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.8B |
| D&A | $1.2B |
| EBIT | $4.1B |
| EBITDA | $5.3B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $2.8B |
| Depreciation & Amortization | $583M |
| Stock-Based Compensation | $269M |
| Deferred Income Tax | $38M |
| Other Non-Cash Items | $87M |
| Change in Working Capital | -$61M |
| OPERATING CASH FLOW | $3.7B |
| Capital Expenditure | -$180M |
| Acquisitions (Net) | -$337M |
| Purchases of Investments | -$3.0B |
| Sales/Maturities of Investments | $2.4B |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$1.1B |
| Net Debt Issuance | $3.8B |
| Common Stock Repurchased | -$2.0B |
| Common Dividends Paid | -$623M |
| Other Financing Activities | $63M |
| NET CASH FROM FINANCING | $1.8B |
| FREE CASH FLOW | $3.5B |
| Net Change in Cash | $4.6B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $20.2B |
| Short-Term Investments | $36.0B |
| Net Receivables | $5.4B |
| Inventory | $212M |
| Other Current Assets | $816M |
| TOTAL CURRENT ASSETS | $64.3B |
| PP&E (Net) | $4.0B |
| Goodwill | $34.6B |
| Intangible Assets | $4.9B |
| Long-Term Investments | $0 |
| Tax Assets | $1.3B |
| Other Non-Current Assets | $2.9B |
| TOTAL NON-CURRENT ASSETS | $47.9B |
| TOTAL ASSETS | $112.2B |
| Account Payables | $504M |
| Short-Term Debt | $3.8B |
| Deferred Revenue | $7.7B |
| Other Current Liabilities | $5.3B |
| TOTAL CURRENT LIABILITIES | $17.2B |
| Long-Term Debt | $40.1B |
| Deferred Revenue NC | $536M |
| Deferred Tax Liabilities | $160M |
| Other Non-Current Liabilities | $6.4B |
| TOTAL NON-CURRENT LIABILITIES | $47.2B |
| TOTAL LIABILITIES | $64.4B |
| Common Stock | $24.2B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $23.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$816M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $47.3B |
| Minority Interest | $501M |
| TOTAL EQUITY | $47.8B |
| TOTAL LIABILITIES & EQUITY | $112.2B |
| Total Debt | $43.9B |
| Net Debt | $23.7B |
