| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $11.5B | — | $12.3B | — | -6.5% |
| Op. Income | $804M | — | $1.7B | — | -53.5% |
| Gross Margin | 47.2% | — | 50.5% | — | -3.3pp |
| Net Margin | -48.2% | — | 1.7% | — | -49.9pp |
| EPS (Diluted) | $-8.96 | — | $0.33 | — | -2819.6% |
| Free Cash Flow | -$325M | — | -$838M | — | 61.2% |
| Item | Amount |
|---|---|
| REVENUE | $11.5B |
| Cost of Revenue | $6.1B |
| GROSS PROFIT | $5.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $506M |
| General & Administrative | $2.2B |
| SG&A Expenses | $2.7B |
| Other Expenses | $0 |
| Operating Expenses | $12.2B |
| Cost & Expenses | $18.2B |
| OPERATING INCOME | $804M |
| Interest Income | $388M |
| Interest Expense | $0 |
| Other Income/Expenses | -$1.2B |
| INCOME BEFORE TAX | -$7.1B |
| Income Tax Expense | $1.6B |
| Net Income from Continuing Ops | $312M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$5.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $205M |
| D&A | $1.1B |
| EBIT | $1.7B |
| EBITDA | $2.1B |
| EPS | -$9 |
| EPS Diluted | -$9 |
| Item | Amount |
|---|---|
| Net Income | -$5.5B |
| Depreciation & Amortization | $1.3B |
| Stock-Based Compensation | $117M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $5.3B |
| Change in Working Capital | $593M |
| OPERATING CASH FLOW | $1.8B |
| Capital Expenditure | -$2.1B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$205M |
| NET CASH FROM INVESTING | -$2.3B |
| Net Debt Issuance | $1.4B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$601M |
| Other Financing Activities | $74M |
| NET CASH FROM FINANCING | $1.5B |
| FREE CASH FLOW | -$325M |
| Net Change in Cash | $1.1B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.1B |
| Short-Term Investments | $0 |
| Net Receivables | $1.7B |
| Inventory | $1.7B |
| Other Current Assets | $198M |
| TOTAL CURRENT ASSETS | $10.7B |
| PP&E (Net) | $14.6B |
| Goodwill | $0 |
| Intangible Assets | $169M |
| Long-Term Investments | $912M |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.2B |
| TOTAL NON-CURRENT ASSETS | $17.9B |
| TOTAL ASSETS | $28.6B |
| Account Payables | $817M |
| Short-Term Debt | $232M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $349M |
| TOTAL CURRENT LIABILITIES | $5.6B |
| Long-Term Debt | $9.9B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$254M |
| TOTAL NON-CURRENT LIABILITIES | $13.6B |
| TOTAL LIABILITIES | $19.2B |
| Common Stock | $597M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $5.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $3.2B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $9.1B |
| Minority Interest | $298M |
| TOTAL EQUITY | $9.4B |
| TOTAL LIABILITIES & EQUITY | $28.6B |
| Total Debt | $12.4B |
| Net Debt | $10.3B |
