| Metric | Q3 2016 | Q2 2016 | Q3 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.0B | $5.6B | — | 8.9% | — |
| Op. Income | $1.6B | $1.4B | — | 12.5% | — |
| Gross Margin | 58.1% | 61.4% | — | -3.4pp | — |
| Net Margin | 23.9% | 21.0% | — | 2.9pp | — |
| EPS (Diluted) | $0.97 | $0.78 | — | 24.4% | — |
| Free Cash Flow | $1.7B | $612M | — | 178.4% | — |
| Item | Amount |
|---|---|
| REVENUE | $6.0B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $3.5B |
| R&D Expenses | $1.3B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $620M |
| Other Expenses | $2M |
| Operating Expenses | $1.9B |
| Cost & Expenses | $4.5B |
| OPERATING INCOME | $1.6B |
| Interest Income | $156M |
| Interest Expense | $75M |
| Other Income/Expenses | $101M |
| INCOME BEFORE TAX | $1.7B |
| Income Tax Expense | $250M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $356M |
| EBIT | $1.7B |
| EBITDA | $2.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $6.0B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $3.5B |
| R&D Expenses | $1.3B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $620M |
| Other Expenses | $2M |
| Operating Expenses | $1.9B |
| Cost & Expenses | $4.5B |
| OPERATING INCOME | $1.6B |
| Interest Income | $156M |
| Interest Expense | $75M |
| Other Income/Expenses | $101M |
| INCOME BEFORE TAX | $1.7B |
| Income Tax Expense | $250M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $356M |
| EBIT | $1.7B |
| EBITDA | $2.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $1.4B |
| Depreciation & Amortization | $356M |
| Stock-Based Compensation | $236M |
| Deferred Income Tax | -$47M |
| Other Non-Cash Items | -$38M |
| Change in Working Capital | -$110M |
| OPERATING CASH FLOW | $1.8B |
| Capital Expenditure | -$136M |
| Acquisitions (Net) | -$40M |
| Purchases of Investments | -$5.2B |
| Sales/Maturities of Investments | $4.5B |
| Other Investing Activities | $47M |
| NET CASH FROM INVESTING | -$794M |
| Net Debt Issuance | -$200M |
| Common Stock Repurchased | -$100M |
| Common Dividends Paid | -$781M |
| Other Financing Activities | -$13M |
| NET CASH FROM FINANCING | -$943M |
| FREE CASH FLOW | $1.7B |
| Net Change in Cash | $110M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $5.9B |
| Short-Term Investments | $11.2B |
| Net Receivables | $1.9B |
| Inventory | $1.3B |
| Other Current Assets | $592M |
| TOTAL CURRENT ASSETS | $21.0B |
| PP&E (Net) | $2.3B |
| Goodwill | $5.7B |
| Intangible Assets | $3.7B |
| Long-Term Investments | $13.9B |
| Tax Assets | $2.1B |
| Other Non-Current Assets | $2.1B |
| TOTAL NON-CURRENT ASSETS | $29.8B |
| TOTAL ASSETS | $50.8B |
| Account Payables | $1.6B |
| Short-Term Debt | $1.7B |
| Deferred Revenue | $535M |
| Other Current Liabilities | $2.1B |
| TOTAL CURRENT LIABILITIES | $6.8B |
| Long-Term Debt | $10.0B |
| Deferred Revenue NC | $2.4B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $855M |
| TOTAL NON-CURRENT LIABILITIES | $13.3B |
| TOTAL LIABILITIES | $20.1B |
| Common Stock | $169M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $30.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $344M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $30.6B |
| Minority Interest | -$9M |
| TOTAL EQUITY | $30.6B |
| TOTAL LIABILITIES & EQUITY | $50.8B |
| Total Debt | $11.8B |
| Net Debt | $5.9B |