| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12.9B | — | $12.0B | — | 8.1% |
| Op. Income | $755M | — | $872M | — | -13.4% |
| Gross Margin | 14.6% | — | 15.7% | — | -1.1pp |
| Net Margin | 4.1% | — | 6.8% | — | -2.7pp |
| EPS (Diluted) | $0.24 | — | $0.38 | — | -35.0% |
| Free Cash Flow | $285M | — | $301M | — | -5.4% |
| Item | Amount |
|---|---|
| REVENUE | $12.9B |
| Cost of Revenue | $11.1B |
| GROSS PROFIT | $1.9B |
| R&D Expenses | $576M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $556M |
| Other Expenses | $0 |
| Operating Expenses | $1.1B |
| Cost & Expenses | $12.2B |
| OPERATING INCOME | $755M |
| Interest Income | $563.1K |
| Interest Expense | $4M |
| Other Income/Expenses | -$24M |
| INCOME BEFORE TAX | $732M |
| Income Tax Expense | $166M |
| Net Income from Continuing Ops | $565M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $528M |
| Net Income Deductions | $12M |
| BOTTOM LINE NET INCOME | $516M |
| D&A | $1.6B |
| EBIT | $855M |
| EBITDA | $2.4B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $12.9B |
| Cost of Revenue | $11.1B |
| GROSS PROFIT | $1.9B |
| R&D Expenses | $576M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $556M |
| Other Expenses | $0 |
| Operating Expenses | $1.1B |
| Cost & Expenses | $12.2B |
| OPERATING INCOME | $755M |
| Interest Income | $563.1K |
| Interest Expense | $4M |
| Other Income/Expenses | -$24M |
| INCOME BEFORE TAX | $732M |
| Income Tax Expense | $166M |
| Net Income from Continuing Ops | $565M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $528M |
| Net Income Deductions | $12M |
| BOTTOM LINE NET INCOME | $516M |
| D&A | $1.6B |
| EBIT | $855M |
| EBITDA | $2.4B |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $528M |
| Depreciation & Amortization | $1.6B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$25M |
| Change in Working Capital | $8M |
| OPERATING CASH FLOW | $2.1B |
| Capital Expenditure | -$1.8B |
| Acquisitions (Net) | -$368M |
| Purchases of Investments | -$151M |
| Sales/Maturities of Investments | $269M |
| Other Investing Activities | $847.1K |
| NET CASH FROM INVESTING | -$2.1B |
| Net Debt Issuance | $493M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$333M |
| Other Financing Activities | -$20M |
| NET CASH FROM FINANCING | $176M |
| FREE CASH FLOW | $285M |
| Net Change in Cash | $319M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.9B |
| Short-Term Investments | $155M |
| Net Receivables | $2.7B |
| Inventory | $1.4B |
| Other Current Assets | $216M |
| TOTAL CURRENT ASSETS | $6.4B |
| PP&E (Net) | $7.7B |
| Goodwill | $1.6B |
| Intangible Assets | $919M |
| Long-Term Investments | $493M |
| Tax Assets | $149M |
| Other Non-Current Assets | $438M |
| TOTAL NON-CURRENT ASSETS | $11.2B |
| TOTAL ASSETS | $17.6B |
| Account Payables | $1.8B |
| Short-Term Debt | $1.4B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $628M |
| TOTAL CURRENT LIABILITIES | $4.9B |
| Long-Term Debt | $5.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $183M |
| Other Non-Current Liabilities | $220M |
| TOTAL NON-CURRENT LIABILITIES | $6.0B |
| TOTAL LIABILITIES | $10.9B |
| Common Stock | $1.4B |
| Additional Paid-In Capital | $4.4B |
| Retained Earnings | $666M |
| Treasury Stock | -$62M |
| Accum. Other Comp. Income | $288M |
| Other Equity | -$347M |
| TOTAL STOCKHOLDERS' EQUITY | $6.3B |
| Minority Interest | $424M |
| TOTAL EQUITY | $6.7B |
| TOTAL LIABILITIES & EQUITY | $17.6B |
| Total Debt | $7.0B |
| Net Debt | $5.1B |