| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $62.3B | — | $58.2B | — | 7.1% |
| Op. Income | $63M | — | -$6.3B | — | 101.0% |
| Gross Margin | 10.4% | — | 1.7% | — | 8.7pp |
| Net Margin | -6.7% | — | -20.4% | — | 13.7pp |
| EPS (Diluted) | $-7.15 | — | $-20.99 | — | 65.9% |
| Free Cash Flow | -$4.4B | — | -$19.7B | — | 77.7% |
| Item | Amount |
|---|---|
| REVENUE | $62.3B |
| Cost of Revenue | $55.8B |
| GROSS PROFIT | $6.5B |
| R&D Expenses | $2.2B |
| Selling & Marketing | $0 |
| General & Administrative | $4.2B |
| SG&A Expenses | $4.2B |
| Other Expenses | $0 |
| Operating Expenses | $6.4B |
| Cost & Expenses | $62.2B |
| OPERATING INCOME | $63M |
| Interest Income | $0 |
| Interest Expense | $2.7B |
| Other Income/Expenses | -$5.1B |
| INCOME BEFORE TAX | -$5.0B |
| Income Tax Expense | -$743M |
| Net Income from Continuing Ops | -$4.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$4.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$4.2B |
| D&A | $2.1B |
| EBIT | -$2.4B |
| EBITDA | -$207M |
| EPS | -$7 |
| EPS Diluted | -$7 |
| Item | Amount |
|---|---|
| Net Income | -$4.2B |
| Depreciation & Amortization | $2.1B |
| Stock-Based Compensation | $2.1B |
| Deferred Income Tax | $3.3B |
| Other Non-Cash Items | $227M |
| Change in Working Capital | -$7.0B |
| OPERATING CASH FLOW | -$3.4B |
| Capital Expenditure | -$980M |
| Acquisitions (Net) | -$6M |
| Purchases of Investments | -$35.7B |
| Sales/Maturities of Investments | $45.5B |
| Other Investing Activities | $534M |
| NET CASH FROM INVESTING | $9.3B |
| Net Debt Issuance | -$5.6B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$66M |
| NET CASH FROM FINANCING | -$5.6B |
| FREE CASH FLOW | -$4.4B |
| Net Change in Cash | $300M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $8.1B |
| Short-Term Investments | $8.2B |
| Net Receivables | $11.4B |
| Inventory | $78.8B |
| Other Current Assets | $2.2B |
| TOTAL CURRENT ASSETS | $108.7B |
| PP&E (Net) | $10.9B |
| Goodwill | $8.1B |
| Intangible Assets | $2.6B |
| Long-Term Investments | $975M |
| Tax Assets | $77M |
| Other Non-Current Assets | $7.3B |
| TOTAL NON-CURRENT ASSETS | $29.9B |
| TOTAL ASSETS | $138.6B |
| Account Payables | $9.3B |
| Short-Term Debt | $1.2B |
| Deferred Revenue | $53.0B |
| Other Current Liabilities | $10.5B |
| TOTAL CURRENT LIABILITIES | $82.0B |
| Long-Term Debt | $56.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $218M |
| Other Non-Current Liabilities | $14.4B |
| TOTAL NON-CURRENT LIABILITIES | $71.4B |
| TOTAL LIABILITIES | $153.4B |
| Common Stock | $5.1B |
| Additional Paid-In Capital | $9.1B |
| Retained Earnings | $34.4B |
| Treasury Stock | -$51.9B |
| Accum. Other Comp. Income | -$11.7B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$15.0B |
| Minority Interest | $153M |
| TOTAL EQUITY | -$14.8B |
| TOTAL LIABILITIES & EQUITY | $138.6B |
| Total Debt | $58.4B |
| Net Debt | $50.3B |
