| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.1B | — | $4.2B | — | -3.4% |
| Op. Income | $490M | — | $370M | — | 32.4% |
| Gross Margin | 67.2% | — | 63.5% | — | 3.7pp |
| Net Margin | 6.5% | — | 5.5% | — | 1.0pp |
| EPS (Diluted) | $2.96 | — | $2.56 | — | 15.6% |
| Free Cash Flow | $819M | — | $416M | — | 96.8% |
| Item | Amount |
|---|---|
| REVENUE | $4.1B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.0B |
| Other Expenses | $225M |
| Operating Expenses | $2.3B |
| Cost & Expenses | $3.6B |
| OPERATING INCOME | $490M |
| Interest Income | $2M |
| Interest Expense | $116M |
| Other Income/Expenses | -$164M |
| INCOME BEFORE TAX | $326M |
| Income Tax Expense | $59M |
| Net Income from Continuing Ops | $267M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $267M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $267M |
| D&A | $219M |
| EBIT | $442M |
| EBITDA | $661M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $4.1B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $2.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.0B |
| Other Expenses | $225M |
| Operating Expenses | $2.3B |
| Cost & Expenses | $3.6B |
| OPERATING INCOME | $490M |
| Interest Income | $2M |
| Interest Expense | $116M |
| Other Income/Expenses | -$164M |
| INCOME BEFORE TAX | $326M |
| Income Tax Expense | $59M |
| Net Income from Continuing Ops | $267M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $267M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $267M |
| D&A | $219M |
| EBIT | $442M |
| EBITDA | $661M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $267M |
| Depreciation & Amortization | $219M |
| Stock-Based Compensation | $63M |
| Deferred Income Tax | -$53M |
| Other Non-Cash Items | $143M |
| Change in Working Capital | $265M |
| OPERATING CASH FLOW | $903M |
| Capital Expenditure | -$84M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$84M |
| Net Debt Issuance | -$232M |
| Common Stock Repurchased | -$176M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$8M |
| NET CASH FROM FINANCING | -$416M |
| FREE CASH FLOW | $819M |
| Net Change in Cash | $432M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $713M |
| Short-Term Investments | $0 |
| Net Receivables | $1.2B |
| Inventory | $0 |
| Other Current Assets | $260M |
| TOTAL CURRENT ASSETS | $2.3B |
| PP&E (Net) | $984M |
| Goodwill | $2.9B |
| Intangible Assets | $807M |
| Long-Term Investments | $0 |
| Tax Assets | $104M |
| Other Non-Current Assets | $153M |
| TOTAL NON-CURRENT ASSETS | $5.0B |
| TOTAL ASSETS | $7.3B |
| Account Payables | $39M |
| Short-Term Debt | $105M |
| Deferred Revenue | $2.0B |
| Other Current Liabilities | $229M |
| TOTAL CURRENT LIABILITIES | $2.9B |
| Long-Term Debt | $2.0B |
| Deferred Revenue NC | $27M |
| Deferred Tax Liabilities | $173M |
| Other Non-Current Liabilities | $340M |
| TOTAL NON-CURRENT LIABILITIES | $3.3B |
| TOTAL LIABILITIES | $6.2B |
| Common Stock | $82.0K |
| Additional Paid-In Capital | $2.0B |
| Retained Earnings | $2.3B |
| Treasury Stock | -$3.0B |
| Accum. Other Comp. Income | -$99M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.1B |
| TOTAL LIABILITIES & EQUITY | $7.3B |
| Total Debt | $2.8B |
| Net Debt | $2.1B |