| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.1B | — | $6.2B | — | 14.2% |
| Op. Income | $923M | — | $905M | — | 2.0% |
| Gross Margin | 61.0% | — | 62.6% | — | -1.6pp |
| Net Margin | 9.8% | — | 11.4% | — | -1.6pp |
| EPS (Diluted) | $6.16 | — | $6.22 | — | -1.0% |
| Free Cash Flow | $971M | — | $806M | — | 20.4% |
| Item | Amount |
|---|---|
| REVENUE | $7.1B |
| Cost of Revenue | $2.8B |
| GROSS PROFIT | $4.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $1.9B |
| SG&A Expenses | $1.9B |
| Other Expenses | $1.5B |
| Operating Expenses | $3.4B |
| Cost & Expenses | $6.2B |
| OPERATING INCOME | $923M |
| Interest Income | $206M |
| Interest Expense | $57M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $923M |
| Income Tax Expense | $223M |
| Net Income from Continuing Ops | $700M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $696M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $696M |
| D&A | $149M |
| EBIT | $980M |
| EBITDA | $1.1B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $7.1B |
| Cost of Revenue | $2.8B |
| GROSS PROFIT | $4.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $1.9B |
| SG&A Expenses | $1.9B |
| Other Expenses | $1.5B |
| Operating Expenses | $3.4B |
| Cost & Expenses | $6.2B |
| OPERATING INCOME | $923M |
| Interest Income | $206M |
| Interest Expense | $57M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $923M |
| Income Tax Expense | $223M |
| Net Income from Continuing Ops | $700M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $696M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $696M |
| D&A | $149M |
| EBIT | $980M |
| EBITDA | $1.1B |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $700M |
| Depreciation & Amortization | $149M |
| Stock-Based Compensation | $52M |
| Deferred Income Tax | -$10M |
| Other Non-Cash Items | $68M |
| Change in Working Capital | $125M |
| OPERATING CASH FLOW | $1.1B |
| Capital Expenditure | -$114M |
| Acquisitions (Net) | -$462M |
| Purchases of Investments | -$2.9B |
| Sales/Maturities of Investments | $2.5B |
| Other Investing Activities | -$446M |
| NET CASH FROM INVESTING | -$1.4B |
| Net Debt Issuance | $515M |
| Common Stock Repurchased | -$139M |
| Common Dividends Paid | -$199M |
| Other Financing Activities | -$63M |
| NET CASH FROM FINANCING | $114M |
| FREE CASH FLOW | $971M |
| Net Change in Cash | -$210M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.3B |
| Short-Term Investments | $0 |
| Net Receivables | $386M |
| Inventory | $0 |
| Other Current Assets | -$1.7B |
| TOTAL CURRENT ASSETS | $0 |
| PP&E (Net) | $711M |
| Goodwill | $1.4B |
| Intangible Assets | $779M |
| Long-Term Investments | $7.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | -$10.0B |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $12.8B |
| Account Payables | $56M |
| Short-Term Debt | $516M |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$1.1B |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $1.0B |
| Deferred Revenue NC | $272M |
| Deferred Tax Liabilities | $291M |
| Other Non-Current Liabilities | -$1.9B |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $7.9B |
| Common Stock | $0 |
| Additional Paid-In Capital | $2.2B |
| Retained Earnings | $2.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $40M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.9B |
| Minority Interest | $12M |
| TOTAL EQUITY | $4.9B |
| TOTAL LIABILITIES & EQUITY | $12.8B |
| Total Debt | $1.8B |
| Net Debt | $502M |