| Metric | Q2 2021 | Q1 2021 | Q2 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | $1.4B | $1.1B | 1.2% | 28.5% |
| Op. Income | $128M | $135M | $24M | -4.9% | 443.8% |
| Gross Margin | 35.2% | 35.9% | 32.4% | -0.7pp | 2.9pp |
| Net Margin | 6.1% | 6.6% | 0.2% | -0.5pp | 5.8pp |
| EPS (Diluted) | $1.57 | $1.69 | $0.05 | -7.1% | 3184.5% |
| Free Cash Flow | $174M | -$6M | $217M | 2975.4% | -19.6% |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $887M |
| GROSS PROFIT | $483M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $355M |
| Other Expenses | $0 |
| Operating Expenses | $355M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $128M |
| Interest Income | $0 |
| Interest Expense | $7M |
| Other Income/Expenses | -$3M |
| INCOME BEFORE TAX | $125M |
| Income Tax Expense | $42M |
| Net Income from Continuing Ops | $83M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $83M |
| Net Income Deductions | -$18.0K |
| BOTTOM LINE NET INCOME | $82M |
| D&A | $71M |
| EBIT | $132M |
| EBITDA | $203M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $887M |
| GROSS PROFIT | $483M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $355M |
| Other Expenses | $0 |
| Operating Expenses | $355M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $128M |
| Interest Income | $0 |
| Interest Expense | $7M |
| Other Income/Expenses | -$3M |
| INCOME BEFORE TAX | $125M |
| Income Tax Expense | $42M |
| Net Income from Continuing Ops | $83M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $83M |
| Net Income Deductions | -$18.0K |
| BOTTOM LINE NET INCOME | $82M |
| D&A | $71M |
| EBIT | $132M |
| EBITDA | $203M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $83M |
| Depreciation & Amortization | $71M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | $4M |
| Other Non-Cash Items | -$3M |
| Change in Working Capital | $40M |
| OPERATING CASH FLOW | $203M |
| Capital Expenditure | -$29M |
| Acquisitions (Net) | -$3M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$32M |
| Net Debt Issuance | -$155M |
| Common Stock Repurchased | -$118.0K |
| Common Dividends Paid | $0 |
| Other Financing Activities | $3M |
| NET CASH FROM FINANCING | -$152M |
| FREE CASH FLOW | $174M |
| Net Change in Cash | $13M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $132M |
| Short-Term Investments | $0 |
| Net Receivables | $1.1B |
| Inventory | $0 |
| Other Current Assets | $255M |
| TOTAL CURRENT ASSETS | $1.5B |
| PP&E (Net) | $399M |
| Goodwill | $1.8B |
| Intangible Assets | $737M |
| Long-Term Investments | $0 |
| Tax Assets | $42M |
| Other Non-Current Assets | $610M |
| TOTAL NON-CURRENT ASSETS | $3.6B |
| TOTAL ASSETS | $5.1B |
| Account Payables | $110M |
| Short-Term Debt | $157M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $230M |
| TOTAL CURRENT LIABILITIES | $890M |
| Long-Term Debt | $959M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $128M |
| Other Non-Current Liabilities | $217M |
| TOTAL NON-CURRENT LIABILITIES | $1.7B |
| TOTAL LIABILITIES | $2.6B |
| Common Stock | $5.0K |
| Additional Paid-In Capital | $2.3B |
| Retained Earnings | $172M |
| Treasury Stock | -$527.0K |
| Accum. Other Comp. Income | $32M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.5B |
| TOTAL LIABILITIES & EQUITY | $5.1B |
| Total Debt | $1.5B |
| Net Debt | $1.4B |