| Metric | Q2 2020 | Q1 2020 | Q2 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $18.1B | $17.6B | $19.2B | 3.1% | -5.4% |
| Op. Income | $2.2B | $1.2B | $2.4B | 86.2% | -6.7% |
| Gross Margin | 48.0% | 45.1% | 47.0% | 2.9pp | 1.0pp |
| Net Margin | 7.5% | 6.7% | 13.0% | 0.8pp | -5.5pp |
| EPS (Diluted) | $1.52 | $1.31 | $2.81 | 16.0% | -45.9% |
| Free Cash Flow | $2.8B | $3.7B | $2.2B | -23.0% | 28.7% |
| Item | Amount |
|---|---|
| REVENUE | $18.1B |
| Cost of Revenue | $9.4B |
| GROSS PROFIT | $8.7B |
| R&D Expenses | $1.6B |
| Selling & Marketing | $363M |
| General & Administrative | $4.4B |
| SG&A Expenses | $4.8B |
| Other Expenses | $151M |
| Operating Expenses | $6.5B |
| Cost & Expenses | $15.9B |
| OPERATING INCOME | $2.2B |
| Interest Income | $23M |
| Interest Expense | $323M |
| Other Income/Expenses | -$639M |
| INCOME BEFORE TAX | $1.6B |
| Income Tax Expense | $209M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | -$1M |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $1.7B |
| EBIT | $1.9B |
| EBITDA | $3.6B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $18.1B |
| Cost of Revenue | $9.4B |
| GROSS PROFIT | $8.7B |
| R&D Expenses | $1.6B |
| Selling & Marketing | $363M |
| General & Administrative | $4.4B |
| SG&A Expenses | $4.8B |
| Other Expenses | $151M |
| Operating Expenses | $6.5B |
| Cost & Expenses | $15.9B |
| OPERATING INCOME | $2.2B |
| Interest Income | $23M |
| Interest Expense | $323M |
| Other Income/Expenses | -$639M |
| INCOME BEFORE TAX | $1.6B |
| Income Tax Expense | $209M |
| Net Income from Continuing Ops | $1.4B |
| Net Income from Discontinued Ops | -$1M |
| Other Adjustments | $0 |
| NET INCOME | $1.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.4B |
| D&A | $1.7B |
| EBIT | $1.9B |
| EBITDA | $3.6B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.4B |
| Depreciation & Amortization | $1.7B |
| Stock-Based Compensation | $247M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$155M |
| Change in Working Capital | $444M |
| OPERATING CASH FLOW | $3.6B |
| Capital Expenditure | -$733M |
| Acquisitions (Net) | $725M |
| Purchases of Investments | -$2.4B |
| Sales/Maturities of Investments | $1.0B |
| Other Investing Activities | $2M |
| NET CASH FROM INVESTING | -$1.2B |
| Net Debt Issuance | -$38M |
| Common Stock Repurchased | -$167M |
| Common Dividends Paid | -$1.4B |
| Other Financing Activities | $31M |
| NET CASH FROM FINANCING | -$1.6B |
| FREE CASH FLOW | $2.8B |
| Net Change in Cash | $817M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $12.0B |
| Short-Term Investments | $2.1B |
| Net Receivables | $20.0B |
| Inventory | $1.9B |
| Other Current Assets | $1.8B |
| TOTAL CURRENT ASSETS | $40.0B |
| PP&E (Net) | $14.5B |
| Goodwill | $57.8B |
| Intangible Assets | $14.3B |
| Long-Term Investments | $1.9B |
| Tax Assets | $8.7B |
| Other Non-Current Assets | $17.1B |
| TOTAL NON-CURRENT ASSETS | $114.2B |
| TOTAL ASSETS | $154.2B |
| Account Payables | $4.7B |
| Short-Term Debt | $9.3B |
| Deferred Revenue | $12.5B |
| Other Current Liabilities | $3.5B |
| TOTAL CURRENT LIABILITIES | $38.4B |
| Long-Term Debt | $55.2B |
| Deferred Revenue NC | $3.8B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $32.4B |
| TOTAL NON-CURRENT LIABILITIES | $95.1B |
| TOTAL LIABILITIES | $133.5B |
| Common Stock | $56.1B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $162.6B |
| Treasury Stock | -$169.4B |
| Accum. Other Comp. Income | -$28.8B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $20.6B |
| Minority Interest | $137M |
| TOTAL EQUITY | $20.7B |
| TOTAL LIABILITIES & EQUITY | $154.2B |
| Total Debt | $69.8B |
| Net Debt | $57.7B |