| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $21.4B | — | $21.3B | — | 0.5% |
| Op. Income | $9.1B | — | $8.8B | — | 2.8% |
| Gross Margin | 52.3% | — | 51.0% | — | 1.4pp |
| Net Margin | 28.2% | — | 27.9% | — | 0.3pp |
| EPS (Diluted) | $7.88 | — | $7.54 | — | 4.5% |
| Free Cash Flow | $5.7B | — | $4.2B | — | 35.6% |
| Item | Amount |
|---|---|
| REVENUE | $21.4B |
| Cost of Revenue | $10.2B |
| GROSS PROFIT | $11.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.0B |
| Other Expenses | $143M |
| Operating Expenses | $2.1B |
| Cost & Expenses | $12.3B |
| OPERATING INCOME | $9.1B |
| Interest Income | $37M |
| Interest Expense | $1.1B |
| Other Income/Expenses | -$1.1B |
| INCOME BEFORE TAX | $8.0B |
| Income Tax Expense | $2.0B |
| Net Income from Continuing Ops | $6.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $6.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $6.0B |
| D&A | $1.6B |
| EBIT | $9.1B |
| EBITDA | $10.8B |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| REVENUE | $21.4B |
| Cost of Revenue | $10.2B |
| GROSS PROFIT | $11.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.0B |
| Other Expenses | $143M |
| Operating Expenses | $2.1B |
| Cost & Expenses | $12.3B |
| OPERATING INCOME | $9.1B |
| Interest Income | $37M |
| Interest Expense | $1.1B |
| Other Income/Expenses | -$1.1B |
| INCOME BEFORE TAX | $8.0B |
| Income Tax Expense | $2.0B |
| Net Income from Continuing Ops | $6.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $6.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $6.0B |
| D&A | $1.6B |
| EBIT | $9.1B |
| EBITDA | $10.8B |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| Net Income | $6.0B |
| Depreciation & Amortization | $1.6B |
| Stock-Based Compensation | $110M |
| Deferred Income Tax | $150M |
| Other Non-Cash Items | -$79M |
| Change in Working Capital | $299M |
| OPERATING CASH FLOW | $8.1B |
| Capital Expenditure | -$2.4B |
| Acquisitions (Net) | -$49M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$629M |
| NET CASH FROM INVESTING | -$3.1B |
| Net Debt Issuance | $3.2B |
| Common Stock Repurchased | -$5.0B |
| Common Dividends Paid | -$3.6B |
| Other Financing Activities | $327M |
| NET CASH FROM FINANCING | -$5.0B |
| FREE CASH FLOW | $5.7B |
| Net Change in Cash | $33M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $899M |
| Short-Term Investments | $0 |
| Net Receivables | $2.2B |
| Inventory | $50M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.6B |
| PP&E (Net) | $37.4B |
| Goodwill | $2.7B |
| Intangible Assets | $0 |
| Long-Term Investments | $1.3B |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.6B |
| TOTAL NON-CURRENT ASSETS | $44.0B |
| TOTAL ASSETS | $47.5B |
| Account Payables | $988M |
| Short-Term Debt | $59M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $3.6B |
| Long-Term Debt | $34.1B |
| Deferred Revenue NC | $661M |
| Deferred Tax Liabilities | $1.3B |
| Other Non-Current Liabilities | $3.2B |
| TOTAL NON-CURRENT LIABILITIES | $52.1B |
| TOTAL LIABILITIES | $55.7B |
| Common Stock | $17M |
| Additional Paid-In Capital | $7.7B |
| Retained Earnings | $52.9B |
| Treasury Stock | -$66.3B |
| Accum. Other Comp. Income | -$2.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$8.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | -$8.2B |
| TOTAL LIABILITIES & EQUITY | $47.5B |
| Total Debt | $47.6B |
| Net Debt | $46.7B |