| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $23.6B | — | $25.3B | — | -6.8% |
| Op. Income | $6.5B | — | $5.8B | — | 12.4% |
| Gross Margin | 58.6% | — | 58.9% | — | -0.3pp |
| Net Margin | 24.2% | — | 20.8% | — | 3.4pp |
| EPS (Diluted) | $3.81 | — | $3.22 | — | 18.3% |
| Free Cash Flow | $6.9B | — | $4.5B | — | 52.1% |
| Item | Amount |
|---|---|
| REVENUE | $23.6B |
| Cost of Revenue | $9.7B |
| GROSS PROFIT | $13.8B |
| R&D Expenses | $5.2B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.4B |
| Other Expenses | -$226M |
| Operating Expenses | $7.3B |
| Cost & Expenses | $17.1B |
| OPERATING INCOME | $6.5B |
| Interest Income | $611M |
| Interest Expense | $297M |
| Other Income/Expenses | $338M |
| INCOME BEFORE TAX | $6.8B |
| Income Tax Expense | $1.1B |
| Net Income from Continuing Ops | $5.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.7B |
| D&A | $1.4B |
| EBIT | $6.8B |
| EBITDA | $8.2B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $23.6B |
| Cost of Revenue | $9.7B |
| GROSS PROFIT | $13.8B |
| R&D Expenses | $5.2B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.4B |
| Other Expenses | -$226M |
| Operating Expenses | $7.3B |
| Cost & Expenses | $17.1B |
| OPERATING INCOME | $6.5B |
| Interest Income | $611M |
| Interest Expense | $297M |
| Other Income/Expenses | $338M |
| INCOME BEFORE TAX | $6.8B |
| Income Tax Expense | $1.1B |
| Net Income from Continuing Ops | $5.7B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.7B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.7B |
| D&A | $1.4B |
| EBIT | $6.8B |
| EBITDA | $8.2B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $5.7B |
| Depreciation & Amortization | $1.4B |
| Stock-Based Compensation | $943M |
| Deferred Income Tax | -$200M |
| Other Non-Cash Items | -$320M |
| Change in Working Capital | -$153M |
| OPERATING CASH FLOW | $7.4B |
| Capital Expenditure | -$539M |
| Acquisitions (Net) | -$812M |
| Purchases of Investments | -$18.2B |
| Sales/Maturities of Investments | $15.6B |
| Other Investing Activities | $440M |
| NET CASH FROM INVESTING | -$3.5B |
| Net Debt Issuance | $749M |
| Common Stock Repurchased | -$3.9B |
| Common Dividends Paid | -$3.0B |
| Other Financing Activities | $866M |
| NET CASH FROM FINANCING | -$5.5B |
| FREE CASH FLOW | $6.9B |
| Net Change in Cash | -$1.6B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $5.9B |
| Short-Term Investments | $12.7B |
| Net Receivables | $2.2B |
| Inventory | $1.6B |
| Other Current Assets | $558M |
| TOTAL CURRENT ASSETS | $23.0B |
| PP&E (Net) | $2.3B |
| Goodwill | $5.7B |
| Intangible Assets | $3.5B |
| Long-Term Investments | $13.7B |
| Tax Assets | $2.0B |
| Other Non-Current Assets | $2.2B |
| TOTAL NON-CURRENT ASSETS | $29.4B |
| TOTAL ASSETS | $52.4B |
| Account Payables | $1.9B |
| Short-Term Debt | $1.7B |
| Deferred Revenue | $509M |
| Other Current Liabilities | $2.3B |
| TOTAL CURRENT LIABILITIES | $7.3B |
| Long-Term Debt | $10.0B |
| Deferred Revenue NC | $2.4B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $895M |
| TOTAL NON-CURRENT LIABILITIES | $13.3B |
| TOTAL LIABILITIES | $20.6B |
| Common Stock | $414M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $30.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $428M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $31.8B |
| Minority Interest | -$10M |
| TOTAL EQUITY | $31.8B |
| TOTAL LIABILITIES & EQUITY | $52.4B |
| Total Debt | $11.8B |
| Net Debt | $5.8B |