| Metric | Q2 2020 | Q1 2020 | Q2 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $15.4B | $12.2B | $14.2B | 26.3% | 8.7% |
| Op. Income | $1.3B | $1.3B | $3.1B | -4.2% | -58.7% |
| Gross Margin | 76.1% | 64.1% | 65.3% | 12.0pp | 10.7pp |
| Net Margin | 2.4% | 10.0% | 17.1% | -7.5pp | -14.7pp |
| EPS (Diluted) | $1.04 | $3.11 | $5.81 | -66.6% | -82.1% |
| Free Cash Flow | -$12.7B | -$55.9B | $7.4B | 77.2% | -271.8% |
| Item | Amount |
|---|---|
| REVENUE | $15.4B |
| Cost of Revenue | $3.7B |
| GROSS PROFIT | $11.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $89M |
| General & Administrative | $4.5B |
| SG&A Expenses | $4.6B |
| Other Expenses | $5.8B |
| Operating Expenses | $10.4B |
| Cost & Expenses | $14.1B |
| OPERATING INCOME | $1.3B |
| Interest Income | $3.0B |
| Interest Expense | $2.1B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.3B |
| Income Tax Expense | $918M |
| Net Income from Continuing Ops | $373M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $373M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $197M |
| D&A | $499M |
| EBIT | $1.3B |
| EBITDA | $1.8B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $15.4B |
| Cost of Revenue | $3.7B |
| GROSS PROFIT | $11.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $89M |
| General & Administrative | $4.5B |
| SG&A Expenses | $4.6B |
| Other Expenses | $5.8B |
| Operating Expenses | $10.4B |
| Cost & Expenses | $14.1B |
| OPERATING INCOME | $1.3B |
| Interest Income | $3.0B |
| Interest Expense | $2.1B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $1.3B |
| Income Tax Expense | $918M |
| Net Income from Continuing Ops | $373M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $373M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $197M |
| D&A | $499M |
| EBIT | $1.3B |
| EBITDA | $1.8B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $373M |
| Depreciation & Amortization | $499M |
| Stock-Based Compensation | $185M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$16.7B |
| Change in Working Capital | $4.0B |
| OPERATING CASH FLOW | -$11.6B |
| Capital Expenditure | -$1.1B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$18.1B |
| Sales/Maturities of Investments | $11.8B |
| Other Investing Activities | $11.3B |
| NET CASH FROM INVESTING | $3.9B |
| Net Debt Issuance | -$16.2B |
| Common Stock Repurchased | -$16M |
| Common Dividends Paid | -$626M |
| Other Financing Activities | $51.7B |
| NET CASH FROM FINANCING | $34.9B |
| FREE CASH FLOW | -$12.7B |
| Net Change in Cash | $27.1B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $132.6B |
| Short-Term Investments | $465.2B |
| Net Receivables | $113.4B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $711.2B |
| PP&E (Net) | $26.0B |
| Goodwill | $4.2B |
| Intangible Assets | $596M |
| Long-Term Investments | $260.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $138.9B |
| TOTAL NON-CURRENT ASSETS | $430.3B |
| TOTAL ASSETS | $1.1T |
| Account Payables | $199.2B |
| Short-Term Debt | $144.8B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $377.9B |
| TOTAL CURRENT LIABILITIES | $732.7B |
| Long-Term Debt | $236.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $80.2B |
| TOTAL NON-CURRENT LIABILITIES | $318.8B |
| TOTAL LIABILITIES | $1.1T |
| Common Stock | $9M |
| Additional Paid-In Capital | $55.6B |
| Retained Earnings | $106.2B |
| Treasury Stock | -$85.9B |
| Accum. Other Comp. Income | -$341M |
| Other Equity | $3.2B |
| TOTAL STOCKHOLDERS' EQUITY | $90.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $90.0B |
| TOTAL LIABILITIES & EQUITY | $1.1T |
| Total Debt | $383.4B |
| Net Debt | $250.8B |