| Metric | Q3 2019 | Q2 2019 | Q3 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $9.6B | $5.0B | $5.6B | 93.4% | 72.1% |
| Op. Income | $5.3B | $940M | $903M | 465.6% | 488.8% |
| Gross Margin | 78.1% | 56.3% | 55.5% | 21.8pp | 22.5pp |
| Net Margin | 22.3% | 13.3% | 21.8% | 9.0pp | 0.5pp |
| EPS (Diluted) | $1.75 | $0.55 | $0.81 | 218.2% | 116.0% |
| Free Cash Flow | $4.7B | $624M | $1.8B | 647.0% | 153.5% |
| Item | Amount |
|---|---|
| REVENUE | $9.6B |
| Cost of Revenue | $2.1B |
| GROSS PROFIT | $7.5B |
| R&D Expenses | $1.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $547M |
| Other Expenses | $277M |
| Operating Expenses | $2.2B |
| Cost & Expenses | $4.3B |
| OPERATING INCOME | $5.3B |
| Interest Income | $80M |
| Interest Expense | $160M |
| Other Income/Expenses | $184M |
| INCOME BEFORE TAX | $5.5B |
| Income Tax Expense | $3.4B |
| Net Income from Continuing Ops | $2.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.1B |
| D&A | $353M |
| EBIT | $5.6B |
| EBITDA | $5.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $9.6B |
| Cost of Revenue | $2.1B |
| GROSS PROFIT | $7.5B |
| R&D Expenses | $1.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $547M |
| Other Expenses | $277M |
| Operating Expenses | $2.2B |
| Cost & Expenses | $4.3B |
| OPERATING INCOME | $5.3B |
| Interest Income | $80M |
| Interest Expense | $160M |
| Other Income/Expenses | $184M |
| INCOME BEFORE TAX | $5.5B |
| Income Tax Expense | $3.4B |
| Net Income from Continuing Ops | $2.1B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.1B |
| D&A | $353M |
| EBIT | $5.6B |
| EBITDA | $5.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $2.1B |
| Depreciation & Amortization | $353M |
| Stock-Based Compensation | $246M |
| Deferred Income Tax | $3.2B |
| Other Non-Cash Items | -$306M |
| Change in Working Capital | -$697M |
| OPERATING CASH FLOW | $4.9B |
| Capital Expenditure | -$248M |
| Acquisitions (Net) | -$67M |
| Purchases of Investments | $248M |
| Sales/Maturities of Investments | $38M |
| Other Investing Activities | -$179M |
| NET CASH FROM INVESTING | -$208M |
| Net Debt Issuance | $1M |
| Common Stock Repurchased | -$69M |
| Common Dividends Paid | -$755M |
| Other Financing Activities | -$179M |
| NET CASH FROM FINANCING | -$915M |
| FREE CASH FLOW | $4.7B |
| Net Change in Cash | $3.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $13.9B |
| Short-Term Investments | $435M |
| Net Receivables | $2.4B |
| Inventory | $1.8B |
| Other Current Assets | $682M |
| TOTAL CURRENT ASSETS | $19.2B |
| PP&E (Net) | $3.0B |
| Goodwill | $6.3B |
| Intangible Assets | $2.4B |
| Long-Term Investments | $0 |
| Tax Assets | $1.2B |
| Other Non-Current Assets | $2.1B |
| TOTAL NON-CURRENT ASSETS | $14.9B |
| TOTAL ASSETS | $34.1B |
| Account Payables | $1.6B |
| Short-Term Debt | $3.0B |
| Deferred Revenue | $527M |
| Other Current Liabilities | $4.1B |
| TOTAL CURRENT LIABILITIES | $10.9B |
| Long-Term Debt | $13.4B |
| Deferred Revenue NC | $1.3B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $3.1B |
| TOTAL NON-CURRENT LIABILITIES | $17.8B |
| TOTAL LIABILITIES | $28.7B |
| Common Stock | $581M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $4.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $195M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $5.5B |
| TOTAL LIABILITIES & EQUITY | $34.1B |
| Total Debt | $16.4B |
| Net Debt | $2.5B |