| Metric | Q2 2021 | Q1 2021 | Q2 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.8B | $4.3B | $3.5B | -11.0% | 9.3% |
| Op. Income | $791M | $809M | $714M | -2.2% | 10.8% |
| Gross Margin | 30.1% | 27.0% | 29.6% | 3.1pp | 0.5pp |
| Net Margin | 15.2% | 13.4% | 14.9% | 1.7pp | 0.2pp |
| EPS (Diluted) | $1.15 | $1.15 | $1.05 | 0.0% | 9.5% |
| Free Cash Flow | -$138M | -$1.7B | -$358M | 91.7% | 61.4% |
| Item | Amount |
|---|---|
| REVENUE | $3.8B |
| Cost of Revenue | $2.7B |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $354M |
| Operating Expenses | $354M |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $791M |
| Interest Income | $0 |
| Interest Expense | $300M |
| Other Income/Expenses | -$156M |
| INCOME BEFORE TAX | $635M |
| Income Tax Expense | $61M |
| Net Income from Continuing Ops | $574M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $578M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $578M |
| D&A | $725M |
| EBIT | $904M |
| EBITDA | $1.6B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.8B |
| Cost of Revenue | $2.7B |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $354M |
| Operating Expenses | $354M |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $791M |
| Interest Income | $0 |
| Interest Expense | $300M |
| Other Income/Expenses | -$156M |
| INCOME BEFORE TAX | $635M |
| Income Tax Expense | $61M |
| Net Income from Continuing Ops | $574M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $578M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $578M |
| D&A | $725M |
| EBIT | $904M |
| EBITDA | $1.6B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $578M |
| Depreciation & Amortization | $652M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $285M |
| Other Non-Cash Items | $38M |
| Change in Working Capital | -$392M |
| OPERATING CASH FLOW | $1.2B |
| Capital Expenditure | -$1.3B |
| Acquisitions (Net) | -$281M |
| Purchases of Investments | -$825M |
| Sales/Maturities of Investments | $806M |
| Other Investing Activities | $4M |
| NET CASH FROM INVESTING | -$1.6B |
| Net Debt Issuance | $821M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$372M |
| Other Financing Activities | -$51M |
| NET CASH FROM FINANCING | $470M |
| FREE CASH FLOW | -$138M |
| Net Change in Cash | $36M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $313M |
| Short-Term Investments | $222M |
| Net Receivables | $2.1B |
| Inventory | $1.2B |
| Other Current Assets | $675M |
| TOTAL CURRENT ASSETS | $4.6B |
| PP&E (Net) | $66.5B |
| Goodwill | $53M |
| Intangible Assets | $0 |
| Long-Term Investments | $4.2B |
| Tax Assets | $0 |
| Other Non-Current Assets | $9.0B |
| TOTAL NON-CURRENT ASSETS | $79.8B |
| TOTAL ASSETS | $84.4B |
| Account Payables | $1.6B |
| Short-Term Debt | $5.6B |
| Deferred Revenue | $350M |
| Other Current Liabilities | $1.1B |
| TOTAL CURRENT LIABILITIES | $10.4B |
| Long-Term Debt | $30.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $8.4B |
| Other Non-Current Liabilities | $12.7B |
| TOTAL NON-CURRENT LIABILITIES | $52.3B |
| TOTAL LIABILITIES | $62.7B |
| Common Stock | $3.4B |
| Additional Paid-In Capital | $6.8B |
| Retained Earnings | $11.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $97M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $21.4B |
| Minority Interest | $251M |
| TOTAL EQUITY | $21.6B |
| TOTAL LIABILITIES & EQUITY | $84.4B |
| Total Debt | $37.1B |
| Net Debt | $36.7B |