| Metric | Q4 2016 | Q3 2016 | Q4 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $18.3B | — | $16.8B | — | 8.5% |
| Op. Income | $4.4B | — | $503M | — | 773.6% |
| Gross Margin | 27.1% | — | 17.4% | — | 9.7pp |
| Net Margin | 15.9% | — | -9.9% | — | 25.8pp |
| EPS (Diluted) | $1.60 | — | $-0.92 | — | 273.9% |
| Free Cash Flow | $3.5B | — | $2.7B | — | 29.0% |
| Item | Amount |
|---|---|
| REVENUE | $18.3B |
| Cost of Revenue | $13.3B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $60M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $230M |
| Other Expenses | $0 |
| Operating Expenses | $264M |
| Cost & Expenses | $13.6B |
| OPERATING INCOME | $4.4B |
| Interest Income | $451M |
| Interest Expense | $0 |
| Other Income/Expenses | -$466M |
| INCOME BEFORE TAX | $4.2B |
| Income Tax Expense | $1.2B |
| Net Income from Continuing Ops | $3.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.9B |
| Net Income Deductions | -$166M |
| BOTTOM LINE NET INCOME | $3.1B |
| D&A | $2.4B |
| EBIT | $4.4B |
| EBITDA | $6.8B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $18.3B |
| Cost of Revenue | $13.3B |
| GROSS PROFIT | $5.0B |
| R&D Expenses | $60M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $230M |
| Other Expenses | $0 |
| Operating Expenses | $264M |
| Cost & Expenses | $13.6B |
| OPERATING INCOME | $4.4B |
| Interest Income | $451M |
| Interest Expense | $0 |
| Other Income/Expenses | -$466M |
| INCOME BEFORE TAX | $4.2B |
| Income Tax Expense | $1.2B |
| Net Income from Continuing Ops | $3.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.9B |
| Net Income Deductions | -$166M |
| BOTTOM LINE NET INCOME | $3.1B |
| D&A | $2.4B |
| EBIT | $4.4B |
| EBITDA | $6.8B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $2.9B |
| Depreciation & Amortization | $2.4B |
| Stock-Based Compensation | $61M |
| Deferred Income Tax | $1.0B |
| Other Non-Cash Items | $921M |
| Change in Working Capital | -$1.1B |
| OPERATING CASH FLOW | $5.2B |
| Capital Expenditure | -$1.7B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $227M |
| NET CASH FROM INVESTING | -$1.5B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$809M |
| Other Financing Activities | -$3.0B |
| NET CASH FROM FINANCING | -$3.8B |
| FREE CASH FLOW | $3.5B |
| Net Change in Cash | -$45M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.8B |
| Short-Term Investments | $335M |
| Net Receivables | $3.3B |
| Inventory | $2.9B |
| Other Current Assets | $1.0B |
| TOTAL CURRENT ASSETS | $15.1B |
| PP&E (Net) | $59.6B |
| Goodwill | $951M |
| Intangible Assets | $2.6B |
| Long-Term Investments | $5.0B |
| Tax Assets | $3.7B |
| Other Non-Current Assets | $2.4B |
| TOTAL NON-CURRENT ASSETS | $74.2B |
| TOTAL ASSETS | $89.3B |
| Account Payables | $2.8B |
| Short-Term Debt | $696M |
| Deferred Revenue | $5.9B |
| Other Current Liabilities | $3.6B |
| TOTAL CURRENT LIABILITIES | $9.4B |
| Long-Term Debt | $16.9B |
| Deferred Revenue NC | $325M |
| Deferred Tax Liabilities | $3.1B |
| Other Non-Current Liabilities | $17.2B |
| TOTAL NON-CURRENT LIABILITIES | $34.1B |
| TOTAL LIABILITIES | $43.5B |
| Common Stock | $4.1B |
| Additional Paid-In Capital | $4.3B |
| Retained Earnings | $21.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$50.9B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $39.3B |
| Minority Interest | $6.4B |
| TOTAL EQUITY | $45.7B |
| TOTAL LIABILITIES & EQUITY | $89.3B |
| Total Debt | $17.6B |
| Net Debt | $10.8B |