| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $20.7B | — | $19.9B | — | 4.1% |
| Op. Income | $7.6B | — | $6.0B | — | 26.8% |
| Gross Margin | 36.8% | — | 32.3% | — | 4.4pp |
| Net Margin | 19.9% | — | 22.0% | — | -2.1pp |
| EPS (Diluted) | $2.51 | — | $2.50 | — | 0.4% |
| Free Cash Flow | $4.1B | — | $2.9B | — | 41.5% |
| Item | Amount |
|---|---|
| REVENUE | $20.7B |
| Cost of Revenue | $13.1B |
| GROSS PROFIT | $7.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $287M |
| Other Expenses | $0 |
| Operating Expenses | $2.8B |
| Cost & Expenses | $13.1B |
| OPERATING INCOME | $7.6B |
| Interest Income | $175M |
| Interest Expense | $439M |
| Other Income/Expenses | -$2.6B |
| INCOME BEFORE TAX | $5.0B |
| Income Tax Expense | $2.3B |
| Net Income from Continuing Ops | $2.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4.1B |
| D&A | $2.1B |
| EBIT | $7.3B |
| EBITDA | $9.4B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $20.7B |
| Cost of Revenue | $13.1B |
| GROSS PROFIT | $7.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $287M |
| Other Expenses | $0 |
| Operating Expenses | $2.8B |
| Cost & Expenses | $13.1B |
| OPERATING INCOME | $7.6B |
| Interest Income | $175M |
| Interest Expense | $439M |
| Other Income/Expenses | -$2.6B |
| INCOME BEFORE TAX | $5.0B |
| Income Tax Expense | $2.3B |
| Net Income from Continuing Ops | $2.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.1B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4.1B |
| D&A | $2.1B |
| EBIT | $7.3B |
| EBITDA | $9.4B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $4.1B |
| Depreciation & Amortization | $2.1B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $5.2B |
| Change in Working Capital | -$372M |
| OPERATING CASH FLOW | $6.4B |
| Capital Expenditure | -$2.4B |
| Acquisitions (Net) | $106M |
| Purchases of Investments | -$59M |
| Sales/Maturities of Investments | $7M |
| Other Investing Activities | $5M |
| NET CASH FROM INVESTING | -$2.3B |
| Net Debt Issuance | -$93M |
| Common Stock Repurchased | -$988M |
| Common Dividends Paid | -$2.9B |
| Other Financing Activities | -$57M |
| NET CASH FROM FINANCING | -$8.0B |
| FREE CASH FLOW | $4.1B |
| Net Change in Cash | -$3.9B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.9B |
| Short-Term Investments | $2.8B |
| Net Receivables | $3.3B |
| Inventory | $3.6B |
| Other Current Assets | $534M |
| TOTAL CURRENT ASSETS | $16.9B |
| PP&E (Net) | $56.3B |
| Goodwill | $919M |
| Intangible Assets | $2.6B |
| Long-Term Investments | $2.4B |
| Tax Assets | $3.1B |
| Other Non-Current Assets | $4.5B |
| TOTAL NON-CURRENT ASSETS | $69.9B |
| TOTAL ASSETS | $86.8B |
| Account Payables | $6.4B |
| Short-Term Debt | $2.0B |
| Deferred Revenue | -$2.0B |
| Other Current Liabilities | $2.4B |
| TOTAL CURRENT LIABILITIES | $11.1B |
| Long-Term Debt | $13.3B |
| Deferred Revenue NC | -$13.3B |
| Deferred Tax Liabilities | $3.5B |
| Other Non-Current Liabilities | $13.6B |
| TOTAL NON-CURRENT LIABILITIES | $31.4B |
| TOTAL LIABILITIES | $42.5B |
| Common Stock | $3.7B |
| Additional Paid-In Capital | $4.3B |
| Retained Earnings | $22.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $8.9B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $39.6B |
| Minority Interest | $4.7B |
| TOTAL EQUITY | $44.3B |
| TOTAL LIABILITIES & EQUITY | $86.8B |
| Total Debt | $15.3B |
| Net Debt | $8.5B |