| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $94.2B | — | — | — | — |
| Op. Income | $32.1B | — | — | — | — |
| Gross Margin | 89.7% | — | — | — | — |
| Net Margin | 23.3% | — | — | — | — |
| EPS (Diluted) | $3.99 | — | — | — | — |
| Free Cash Flow | $1.0B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $94.2B |
| Cost of Revenue | $9.7B |
| GROSS PROFIT | $84.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $33.1B |
| SG&A Expenses | $33.1B |
| Other Expenses | $19.3B |
| Operating Expenses | $52.4B |
| Cost & Expenses | $62.1B |
| OPERATING INCOME | $32.1B |
| Interest Income | $53.7B |
| Interest Expense | $5.9B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $32.1B |
| Income Tax Expense | $10.1B |
| Net Income from Continuing Ops | $22.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $21.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $20.4B |
| D&A | $5.0B |
| EBIT | $32.1B |
| EBITDA | $37.1B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $94.2B |
| Cost of Revenue | $9.7B |
| GROSS PROFIT | $84.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $33.1B |
| SG&A Expenses | $33.1B |
| Other Expenses | $19.3B |
| Operating Expenses | $52.4B |
| Cost & Expenses | $62.1B |
| OPERATING INCOME | $32.1B |
| Interest Income | $53.7B |
| Interest Expense | $5.9B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $32.1B |
| Income Tax Expense | $10.1B |
| Net Income from Continuing Ops | $22.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $21.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $20.4B |
| D&A | $5.0B |
| EBIT | $32.1B |
| EBITDA | $37.1B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $22.0B |
| Depreciation & Amortization | $5.0B |
| Stock-Based Compensation | $1.9B |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$80.2B |
| Change in Working Capital | $52.3B |
| OPERATING CASH FLOW | $1.0B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | -$30.6B |
| Purchases of Investments | -$150.0B |
| Sales/Maturities of Investments | $83.6B |
| Other Investing Activities | -$45.0B |
| NET CASH FROM INVESTING | -$141.9B |
| Net Debt Issuance | $54.5B |
| Common Stock Repurchased | -$8.1B |
| Common Dividends Paid | -$7.5B |
| Other Financing Activities | $82.0B |
| NET CASH FROM FINANCING | $122.8B |
| FREE CASH FLOW | $1.0B |
| Net Change in Cash | -$18.1B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $20.7B |
| Short-Term Investments | $6.4B |
| Net Receivables | $55.7B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $82.8B |
| PP&E (Net) | $18.4B |
| Goodwill | $26.7B |
| Intangible Assets | $17.1B |
| Long-Term Investments | $1.4T |
| Tax Assets | $0 |
| Other Non-Current Assets | $378.4B |
| TOTAL NON-CURRENT ASSETS | $1.8T |
| TOTAL ASSETS | $1.9T |
| Account Payables | $0 |
| Short-Term Debt | $96.8B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.3T |
| TOTAL CURRENT LIABILITIES | $1.5T |
| Long-Term Debt | $255.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $14.5B |
| TOTAL NON-CURRENT LIABILITIES | $269.6B |
| TOTAL LIABILITIES | $1.7T |
| Common Stock | $9.1B |
| Additional Paid-In Capital | $60.2B |
| Retained Earnings | $133.1B |
| Treasury Stock | -$22.7B |
| Accum. Other Comp. Income | -$3.1B |
| Other Equity | -$1.6B |
| TOTAL STOCKHOLDERS' EQUITY | $199.6B |
| Minority Interest | $916M |
| TOTAL EQUITY | $200.5B |
| TOTAL LIABILITIES & EQUITY | $1.9T |
| Total Debt | $351.9B |
| Net Debt | $331.1B |