| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.1B | — | $6.1B | — | -15.9% |
| Op. Income | $347M | — | $567M | — | -38.9% |
| Gross Margin | 39.4% | — | 41.6% | — | -2.2pp |
| Net Margin | 6.0% | — | 7.5% | — | -1.5pp |
| EPS (Diluted) | $2.70 | — | $3.90 | — | -30.8% |
| Free Cash Flow | $563M | — | $460M | — | 22.4% |
| Item | Amount |
|---|---|
| REVENUE | $5.1B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $2.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.7B |
| Other Expenses | $0 |
| Operating Expenses | $1.7B |
| Cost & Expenses | $4.8B |
| OPERATING INCOME | $347M |
| Interest Income | $1M |
| Interest Expense | $0 |
| Other Income/Expenses | $75M |
| INCOME BEFORE TAX | $422M |
| Income Tax Expense | $116M |
| Net Income from Continuing Ops | $306M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $306M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $306M |
| D&A | $64M |
| EBIT | $345M |
| EBITDA | $409M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $5.1B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $2.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.7B |
| Other Expenses | $0 |
| Operating Expenses | $1.7B |
| Cost & Expenses | $4.8B |
| OPERATING INCOME | $347M |
| Interest Income | $1M |
| Interest Expense | $0 |
| Other Income/Expenses | $75M |
| INCOME BEFORE TAX | $422M |
| Income Tax Expense | $116M |
| Net Income from Continuing Ops | $306M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $306M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $306M |
| D&A | $64M |
| EBIT | $345M |
| EBITDA | $409M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $306M |
| Depreciation & Amortization | $82M |
| Stock-Based Compensation | $52M |
| Deferred Income Tax | -$13M |
| Other Non-Cash Items | -$96M |
| Change in Working Capital | $265M |
| OPERATING CASH FLOW | $597M |
| Capital Expenditure | -$33M |
| Acquisitions (Net) | -$16M |
| Purchases of Investments | -$64M |
| Sales/Maturities of Investments | $123M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $9M |
| Net Debt Issuance | -$218.0K |
| Common Stock Repurchased | -$159M |
| Common Dividends Paid | -$156M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$315M |
| FREE CASH FLOW | $563M |
| Net Change in Cash | $304M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $574M |
| Short-Term Investments | $0 |
| Net Receivables | $714M |
| Inventory | $0 |
| Other Current Assets | $498M |
| TOTAL CURRENT ASSETS | $1.8B |
| PP&E (Net) | $373M |
| Goodwill | $223M |
| Intangible Assets | $6M |
| Long-Term Investments | $0 |
| Tax Assets | $114M |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $715M |
| TOTAL ASSETS | $2.6B |
| Account Payables | $113M |
| Short-Term Debt | $79M |
| Deferred Revenue | $18M |
| Other Current Liabilities | $68M |
| TOTAL CURRENT LIABILITIES | $1.0B |
| Long-Term Debt | $224M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$142M |
| TOTAL NON-CURRENT LIABILITIES | $306M |
| TOTAL LIABILITIES | $1.4B |
| Common Stock | $113.0K |
| Additional Paid-In Capital | $1.2B |
| Retained Earnings | $30M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$5M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.2B |
| TOTAL LIABILITIES & EQUITY | $2.6B |
| Total Debt | $527M |
| Net Debt | -$48M |