| Metric | Q2 2020 | Q1 2020 | Q2 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $19.4B | — | $20.7B | — | -6.6% |
| Op. Income | $6.9B | — | $7.6B | — | -9.9% |
| Gross Margin | 35.5% | — | 36.8% | — | -1.3pp |
| Net Margin | 17.1% | — | 19.9% | — | -2.8pp |
| EPS (Diluted) | $2.04 | — | $2.51 | — | -18.7% |
| Free Cash Flow | $3.1B | — | $4.1B | — | -22.3% |
| Item | Amount |
|---|---|
| REVENUE | $19.4B |
| Cost of Revenue | $12.5B |
| GROSS PROFIT | $6.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $280M |
| Other Expenses | $0 |
| Operating Expenses | $2.0B |
| Cost & Expenses | $12.5B |
| OPERATING INCOME | $6.9B |
| Interest Income | $104M |
| Interest Expense | $344M |
| Other Income/Expenses | -$1.8B |
| INCOME BEFORE TAX | $5.1B |
| Income Tax Expense | $1.8B |
| Net Income from Continuing Ops | $3.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.3B |
| D&A | $2.1B |
| EBIT | $6.4B |
| EBITDA | $8.5B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $19.4B |
| Cost of Revenue | $12.5B |
| GROSS PROFIT | $6.9B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $280M |
| Other Expenses | $0 |
| Operating Expenses | $2.0B |
| Cost & Expenses | $12.5B |
| OPERATING INCOME | $6.9B |
| Interest Income | $104M |
| Interest Expense | $344M |
| Other Income/Expenses | -$1.8B |
| INCOME BEFORE TAX | $5.1B |
| Income Tax Expense | $1.8B |
| Net Income from Continuing Ops | $3.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.3B |
| D&A | $2.1B |
| EBIT | $6.4B |
| EBITDA | $8.5B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $3.3B |
| Depreciation & Amortization | $2.1B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $4.7B |
| Change in Working Capital | -$43M |
| OPERATING CASH FLOW | $5.8B |
| Capital Expenditure | -$2.7B |
| Acquisitions (Net) | $117M |
| Purchases of Investments | -$34M |
| Sales/Maturities of Investments | $87M |
| Other Investing Activities | -$333M |
| NET CASH FROM INVESTING | -$2.9B |
| Net Debt Issuance | -$709M |
| Common Stock Repurchased | -$208M |
| Common Dividends Paid | -$3.6B |
| Other Financing Activities | -$215M |
| NET CASH FROM FINANCING | -$4.7B |
| FREE CASH FLOW | $3.1B |
| Net Change in Cash | -$1.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.3B |
| Short-Term Investments | $2.7B |
| Net Receivables | $2.6B |
| Inventory | $3.6B |
| Other Current Assets | $133M |
| TOTAL CURRENT ASSETS | $15.2B |
| PP&E (Net) | $55.8B |
| Goodwill | $821M |
| Intangible Assets | $2.5B |
| Long-Term Investments | $2.2B |
| Tax Assets | $3.2B |
| Other Non-Current Assets | $4.8B |
| TOTAL NON-CURRENT ASSETS | $69.4B |
| TOTAL ASSETS | $84.5B |
| Account Payables | $6.2B |
| Short-Term Debt | $588M |
| Deferred Revenue | -$645M |
| Other Current Liabilities | $2.3B |
| TOTAL CURRENT LIABILITIES | $9.4B |
| Long-Term Debt | $13.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $2.9B |
| Other Non-Current Liabilities | $13.9B |
| TOTAL NON-CURRENT LIABILITIES | $31.5B |
| TOTAL LIABILITIES | $40.9B |
| Common Stock | $3.6B |
| Additional Paid-In Capital | $4.3B |
| Retained Earnings | $23.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $8.4B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $39.2B |
| Minority Interest | $4.4B |
| TOTAL EQUITY | $43.7B |
| TOTAL LIABILITIES & EQUITY | $84.5B |
| Total Debt | $14.1B |
| Net Debt | $7.8B |