| Metric | Q2 2021 | Q1 2021 | Q2 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.8B | $4.5B | — | 7.1% | — |
| Op. Income | $261M | $268M | — | -2.8% | — |
| Gross Margin | 35.3% | 34.5% | — | 0.8pp | — |
| Net Margin | 4.1% | 4.9% | — | -0.8pp | — |
| EPS (Diluted) | $1.36 | $1.50 | — | -9.3% | — |
| Free Cash Flow | $362M | $253M | — | 43.3% | — |
| Item | Amount |
|---|---|
| REVENUE | $4.8B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.3B |
| Other Expenses | $79M |
| Operating Expenses | $1.4B |
| Cost & Expenses | $4.5B |
| OPERATING INCOME | $261M |
| Interest Income | $0 |
| Interest Expense | $15M |
| Other Income/Expenses | $9M |
| INCOME BEFORE TAX | $270M |
| Income Tax Expense | $73M |
| Net Income from Continuing Ops | $196M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $196M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $196M |
| D&A | $74M |
| EBIT | $285M |
| EBITDA | $359M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $4.8B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.3B |
| Other Expenses | $79M |
| Operating Expenses | $1.4B |
| Cost & Expenses | $4.5B |
| OPERATING INCOME | $261M |
| Interest Income | $0 |
| Interest Expense | $15M |
| Other Income/Expenses | $9M |
| INCOME BEFORE TAX | $270M |
| Income Tax Expense | $73M |
| Net Income from Continuing Ops | $196M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $196M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $196M |
| D&A | $74M |
| EBIT | $285M |
| EBITDA | $359M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $196M |
| Depreciation & Amortization | $74M |
| Stock-Based Compensation | $8M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$5M |
| Change in Working Capital | $130M |
| OPERATING CASH FLOW | $403M |
| Capital Expenditure | -$42M |
| Acquisitions (Net) | -$74M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $5M |
| NET CASH FROM INVESTING | -$111M |
| Net Debt Issuance | -$116M |
| Common Stock Repurchased | -$184M |
| Common Dividends Paid | -$118M |
| Other Financing Activities | -$15M |
| NET CASH FROM FINANCING | -$432M |
| FREE CASH FLOW | $362M |
| Net Change in Cash | -$131M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $987M |
| Short-Term Investments | $0 |
| Net Receivables | $1.9B |
| Inventory | $3.7B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $7.7B |
| PP&E (Net) | $2.2B |
| Goodwill | $1.9B |
| Intangible Assets | $1.5B |
| Long-Term Investments | $0 |
| Tax Assets | $52M |
| Other Non-Current Assets | $693M |
| TOTAL NON-CURRENT ASSETS | $6.4B |
| TOTAL ASSETS | $14.1B |
| Account Payables | $4.7B |
| Short-Term Debt | $48M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.6B |
| TOTAL CURRENT LIABILITIES | $6.5B |
| Long-Term Debt | $2.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $230M |
| Other Non-Current Liabilities | $818M |
| TOTAL NON-CURRENT LIABILITIES | $4.3B |
| TOTAL LIABILITIES | $10.8B |
| Common Stock | $143M |
| Additional Paid-In Capital | $112M |
| Retained Earnings | $4.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$1.0B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.2B |
| Minority Interest | $11M |
| TOTAL EQUITY | $3.2B |
| TOTAL LIABILITIES & EQUITY | $14.1B |
| Total Debt | $3.3B |
| Net Debt | $2.3B |