| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $34.6B | — | $31.9B | — | 8.5% |
| Op. Income | $5.3B | — | $4.6B | — | 15.2% |
| Gross Margin | 50.2% | — | 52.3% | — | -2.1pp |
| Net Margin | 13.0% | — | 11.6% | — | 1.4pp |
| EPS (Diluted) | $2.50 | — | $2.06 | — | 21.4% |
| Free Cash Flow | $5.7B | — | $4.5B | — | 27.3% |
| Item | Amount |
|---|---|
| REVENUE | $34.6B |
| Cost of Revenue | $17.2B |
| GROSS PROFIT | $17.4B |
| R&D Expenses | $2.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $9.7B |
| Other Expenses | $0 |
| Operating Expenses | $12.1B |
| Cost & Expenses | $29.3B |
| OPERATING INCOME | $5.3B |
| Interest Income | $46M |
| Interest Expense | $708M |
| Other Income/Expenses | -$323M |
| INCOME BEFORE TAX | $5.0B |
| Income Tax Expense | $497M |
| Net Income from Continuing Ops | $4.5B |
| Net Income from Discontinued Ops | $24M |
| Other Adjustments | $0 |
| NET INCOME | $4.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4.5B |
| D&A | $3.3B |
| EBIT | $5.7B |
| EBITDA | $9.0B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $34.6B |
| Cost of Revenue | $17.2B |
| GROSS PROFIT | $17.4B |
| R&D Expenses | $2.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $9.7B |
| Other Expenses | $0 |
| Operating Expenses | $12.1B |
| Cost & Expenses | $29.3B |
| OPERATING INCOME | $5.3B |
| Interest Income | $46M |
| Interest Expense | $708M |
| Other Income/Expenses | -$323M |
| INCOME BEFORE TAX | $5.0B |
| Income Tax Expense | $497M |
| Net Income from Continuing Ops | $4.5B |
| Net Income from Discontinued Ops | $24M |
| Other Adjustments | $0 |
| NET INCOME | $4.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4.5B |
| D&A | $3.3B |
| EBIT | $5.7B |
| EBITDA | $9.0B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $4.5B |
| Depreciation & Amortization | $3.3B |
| Stock-Based Compensation | $546M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $425M |
| Change in Working Capital | -$892M |
| OPERATING CASH FLOW | $7.9B |
| Capital Expenditure | -$2.2B |
| Acquisitions (Net) | $16M |
| Purchases of Investments | -$83M |
| Sales/Maturities of Investments | $10M |
| Other Investing Activities | $19M |
| NET CASH FROM INVESTING | -$2.2B |
| Net Debt Issuance | -$50M |
| Common Stock Repurchased | -$403M |
| Common Dividends Paid | -$2.6B |
| Other Financing Activities | $234M |
| NET CASH FROM FINANCING | -$2.8B |
| FREE CASH FLOW | $5.7B |
| Net Change in Cash | $3.0B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.8B |
| Short-Term Investments | $310M |
| Net Receivables | $6.4B |
| Inventory | $5.0B |
| Other Current Assets | $1.9B |
| TOTAL CURRENT ASSETS | $20.4B |
| PP&E (Net) | $10.1B |
| Goodwill | $23.7B |
| Intangible Assets | $14.8B |
| Long-Term Investments | $1.0B |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.4B |
| TOTAL NON-CURRENT ASSETS | $52.1B |
| TOTAL ASSETS | $72.5B |
| Account Payables | $3.9B |
| Short-Term Debt | $461M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $5.7B |
| TOTAL CURRENT LIABILITIES | $11.9B |
| Long-Term Debt | $18.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $2.1B |
| Other Non-Current Liabilities | $6.1B |
| TOTAL NON-CURRENT LIABILITIES | $27.6B |
| TOTAL LIABILITIES | $39.5B |
| Common Stock | $24.1B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $27.6B |
| Treasury Stock | -$10.0B |
| Accum. Other Comp. Income | -$8.9B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $32.8B |
| Minority Interest | $219M |
| TOTAL EQUITY | $33.0B |
| TOTAL LIABILITIES & EQUITY | $72.5B |
| Total Debt | $19.9B |
| Net Debt | $13.1B |