| Metric | Q2 2021 | Q1 2021 | Q2 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.3B | $2.0B | $1.6B | 11.8% | 40.9% |
| Op. Income | $399M | $306M | $225M | 30.4% | 77.1% |
| Gross Margin | 61.7% | 60.0% | 62.0% | 1.7pp | -0.4pp |
| Net Margin | 13.3% | 11.5% | 10.6% | 1.8pp | 2.7pp |
| EPS (Diluted) | $2.72 | $2.10 | $1.52 | 29.5% | 78.9% |
| Free Cash Flow | $214M | $195M | $315M | 9.6% | -32.1% |
| Item | Amount |
|---|---|
| REVENUE | $2.3B |
| Cost of Revenue | $869M |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $588M |
| SG&A Expenses | $588M |
| Other Expenses | $410M |
| Operating Expenses | $998M |
| Cost & Expenses | $1.9B |
| OPERATING INCOME | $399M |
| Interest Income | $0 |
| Interest Expense | $16M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $399M |
| Income Tax Expense | $95M |
| Net Income from Continuing Ops | $304M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $302M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $302M |
| D&A | $41M |
| EBIT | $415M |
| EBITDA | $456M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $2.3B |
| Cost of Revenue | $869M |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $588M |
| SG&A Expenses | $588M |
| Other Expenses | $410M |
| Operating Expenses | $998M |
| Cost & Expenses | $1.9B |
| OPERATING INCOME | $399M |
| Interest Income | $0 |
| Interest Expense | $16M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $399M |
| Income Tax Expense | $95M |
| Net Income from Continuing Ops | $304M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $302M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $302M |
| D&A | $41M |
| EBIT | $415M |
| EBITDA | $456M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $304M |
| Depreciation & Amortization | $41M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$42M |
| Change in Working Capital | -$59M |
| OPERATING CASH FLOW | $253M |
| Capital Expenditure | -$39M |
| Acquisitions (Net) | -$4M |
| Purchases of Investments | -$1.7B |
| Sales/Maturities of Investments | $953M |
| Other Investing Activities | $48M |
| NET CASH FROM INVESTING | -$753M |
| Net Debt Issuance | -$34M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$50M |
| Other Financing Activities | $779M |
| NET CASH FROM FINANCING | $695M |
| FREE CASH FLOW | $214M |
| Net Change in Cash | $197M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.3B |
| Short-Term Investments | $0 |
| Net Receivables | $1.1B |
| Inventory | $0 |
| Other Current Assets | -$3.4B |
| TOTAL CURRENT ASSETS | $0 |
| PP&E (Net) | $705M |
| Goodwill | $1.4B |
| Intangible Assets | $763M |
| Long-Term Investments | $8.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | -$11.6B |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $15.4B |
| Account Payables | $1.1B |
| Short-Term Debt | $611M |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$1.7B |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $1.0B |
| Deferred Revenue NC | $250M |
| Deferred Tax Liabilities | $291M |
| Other Non-Current Liabilities | -$1.8B |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $10.2B |
| Common Stock | $1.0K |
| Additional Paid-In Capital | $2.2B |
| Retained Earnings | $3.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$12M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.3B |
| Minority Interest | $11M |
| TOTAL EQUITY | $5.3B |
| TOTAL LIABILITIES & EQUITY | $15.4B |
| Total Debt | $1.9B |
| Net Debt | -$375M |