| Metric | Q3 2018 | Q2 2018 | Q3 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.6B | $5.3B | $5.4B | 6.4% | 4.2% |
| Op. Income | $903M | $441M | $773M | 104.8% | 16.8% |
| Gross Margin | 55.5% | 57.4% | 53.7% | -1.9pp | 1.8pp |
| Net Margin | 21.8% | 6.9% | 16.1% | 14.9pp | 5.6pp |
| EPS (Diluted) | $0.81 | $0.22 | $0.58 | 268.2% | 39.7% |
| Free Cash Flow | $1.8B | $331M | -$95M | 455.6% | 2035.8% |
| Item | Amount |
|---|---|
| REVENUE | $5.6B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $3.1B |
| R&D Expenses | $1.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $655M |
| Other Expenses | $112M |
| Operating Expenses | $2.2B |
| Cost & Expenses | $4.7B |
| OPERATING INCOME | $903M |
| Interest Income | $182M |
| Interest Expense | $212M |
| Other Income/Expenses | $53M |
| INCOME BEFORE TAX | $956M |
| Income Tax Expense | -$263M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.2B |
| Net Income Deductions | $17M |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | $414M |
| EBIT | $1.1B |
| EBITDA | $1.6B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $5.6B |
| Cost of Revenue | $2.5B |
| GROSS PROFIT | $3.1B |
| R&D Expenses | $1.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $655M |
| Other Expenses | $112M |
| Operating Expenses | $2.2B |
| Cost & Expenses | $4.7B |
| OPERATING INCOME | $903M |
| Interest Income | $182M |
| Interest Expense | $212M |
| Other Income/Expenses | $53M |
| INCOME BEFORE TAX | $956M |
| Income Tax Expense | -$263M |
| Net Income from Continuing Ops | $1.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.2B |
| Net Income Deductions | $17M |
| BOTTOM LINE NET INCOME | $1.2B |
| D&A | $414M |
| EBIT | $1.1B |
| EBITDA | $1.6B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $1.2B |
| Depreciation & Amortization | $414M |
| Stock-Based Compensation | $189M |
| Deferred Income Tax | -$504M |
| Other Non-Cash Items | -$173M |
| Change in Working Capital | $908M |
| OPERATING CASH FLOW | $2.1B |
| Capital Expenditure | -$214M |
| Acquisitions (Net) | -$22M |
| Purchases of Investments | -$126M |
| Sales/Maturities of Investments | $1.5B |
| Other Investing Activities | $2M |
| NET CASH FROM INVESTING | $1.1B |
| Net Debt Issuance | -$3.4B |
| Common Stock Repurchased | -$1.0B |
| Common Dividends Paid | -$911M |
| Other Financing Activities | $2.8B |
| NET CASH FROM FINANCING | -$5.5B |
| FREE CASH FLOW | $1.8B |
| Net Change in Cash | -$2.3B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $35.6B |
| Short-Term Investments | $291M |
| Net Receivables | $3.2B |
| Inventory | $1.8B |
| Other Current Assets | $3.5B |
| TOTAL CURRENT ASSETS | $44.3B |
| PP&E (Net) | $3.1B |
| Goodwill | $6.6B |
| Intangible Assets | $3.2B |
| Long-Term Investments | $35M |
| Tax Assets | $844M |
| Other Non-Current Assets | $4.0B |
| TOTAL NON-CURRENT ASSETS | $17.8B |
| TOTAL ASSETS | $62.1B |
| Account Payables | $1.6B |
| Short-Term Debt | $7.1B |
| Deferred Revenue | $507M |
| Other Current Liabilities | $5.1B |
| TOTAL CURRENT LIABILITIES | $16.2B |
| Long-Term Debt | $15.4B |
| Deferred Revenue NC | $1.7B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $5.7B |
| TOTAL NON-CURRENT LIABILITIES | $22.8B |
| TOTAL LIABILITIES | $39.0B |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $22.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $323M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $23.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $23.1B |
| TOTAL LIABILITIES & EQUITY | $62.1B |
| Total Debt | $22.5B |
| Net Debt | -$13.1B |