| Metric | Q2 2020 | Q1 2020 | Q2 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.2B | $1.2B | $1.2B | -1.8% | 4.9% |
| Op. Income | $118M | $43M | $256M | 174.4% | -53.9% |
| Gross Margin | 43.3% | 37.0% | 56.7% | 6.4pp | -13.3pp |
| Net Margin | 7.3% | 2.6% | 16.6% | 4.7pp | -9.3pp |
| EPS (Diluted) | $0.66 | $0.24 | $1.42 | 175.0% | -53.5% |
| Free Cash Flow | $639M | $565M | $597M | 13.1% | 7.0% |
| Item | Amount |
|---|---|
| REVENUE | $1.2B |
| Cost of Revenue | $694M |
| GROSS PROFIT | $531M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $274M |
| SG&A Expenses | $274M |
| Other Expenses | $139M |
| Operating Expenses | $413M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $118M |
| Interest Income | $1.1B |
| Interest Expense | $271M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $118M |
| Income Tax Expense | $29M |
| Net Income from Continuing Ops | $89M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $89M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $89M |
| D&A | $66M |
| EBIT | $118M |
| EBITDA | $184M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.2B |
| Cost of Revenue | $694M |
| GROSS PROFIT | $531M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $274M |
| SG&A Expenses | $274M |
| Other Expenses | $139M |
| Operating Expenses | $413M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $118M |
| Interest Income | $1.1B |
| Interest Expense | $271M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $118M |
| Income Tax Expense | $29M |
| Net Income from Continuing Ops | $89M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $89M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $89M |
| D&A | $66M |
| EBIT | $118M |
| EBITDA | $184M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $89M |
| Depreciation & Amortization | $66M |
| Stock-Based Compensation | $3M |
| Deferred Income Tax | -$33M |
| Other Non-Cash Items | $416M |
| Change in Working Capital | $98M |
| OPERATING CASH FLOW | $639M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$77M |
| Sales/Maturities of Investments | $136M |
| Other Investing Activities | $243M |
| NET CASH FROM INVESTING | $302M |
| Net Debt Issuance | -$2.4B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$44M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$2.5B |
| FREE CASH FLOW | $639M |
| Net Change in Cash | -$1.6B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.7B |
| Short-Term Investments | $502M |
| Net Receivables | $284M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.5B |
| PP&E (Net) | $0 |
| Goodwill | $1.4B |
| Intangible Assets | $324M |
| Long-Term Investments | $16.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | $479M |
| TOTAL NON-CURRENT ASSETS | $19.0B |
| TOTAL ASSETS | $22.5B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $18.0B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $124M |
| Other Non-Current Liabilities | $1.2B |
| TOTAL NON-CURRENT LIABILITIES | $19.3B |
| TOTAL LIABILITIES | $19.3B |
| Common Stock | $1M |
| Additional Paid-In Capital | $1.6B |
| Retained Earnings | $1.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $65M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.2B |
| TOTAL LIABILITIES & EQUITY | $22.5B |
| Total Debt | $18.0B |
| Net Debt | $15.3B |