| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $14.9B | — | $13.6B | — | 9.5% |
| Op. Income | $856M | — | $697M | — | 22.8% |
| Gross Margin | 20.9% | — | 22.2% | — | -1.3pp |
| Net Margin | 5.8% | — | 4.3% | — | 1.5pp |
| EPS (Diluted) | $1.25 | — | $0.86 | — | 45.1% |
| Free Cash Flow | $1.4B | — | $1.2B | — | 19.2% |
| Item | Amount |
|---|---|
| REVENUE | $14.9B |
| Cost of Revenue | $11.8B |
| GROSS PROFIT | $3.1B |
| R&D Expenses | $178M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.2B |
| Other Expenses | -$97M |
| Operating Expenses | $2.3B |
| Cost & Expenses | $14.0B |
| OPERATING INCOME | $856M |
| Interest Income | $66M |
| Interest Expense | $10M |
| Other Income/Expenses | $174M |
| INCOME BEFORE TAX | $1.0B |
| Income Tax Expense | $165M |
| Net Income from Continuing Ops | $865M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $863M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $863M |
| D&A | $147M |
| EBIT | $844M |
| EBITDA | $991M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $14.9B |
| Cost of Revenue | $11.8B |
| GROSS PROFIT | $3.1B |
| R&D Expenses | $178M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2.2B |
| Other Expenses | -$97M |
| Operating Expenses | $2.3B |
| Cost & Expenses | $14.0B |
| OPERATING INCOME | $856M |
| Interest Income | $66M |
| Interest Expense | $10M |
| Other Income/Expenses | $174M |
| INCOME BEFORE TAX | $1.0B |
| Income Tax Expense | $165M |
| Net Income from Continuing Ops | $865M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $863M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $863M |
| D&A | $147M |
| EBIT | $844M |
| EBITDA | $991M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $865M |
| Depreciation & Amortization | $166M |
| Stock-Based Compensation | $139M |
| Deferred Income Tax | -$15M |
| Other Non-Cash Items | $52M |
| Change in Working Capital | $520M |
| OPERATING CASH FLOW | $1.7B |
| Capital Expenditure | -$332M |
| Acquisitions (Net) | -$235M |
| Purchases of Investments | -$2.1B |
| Sales/Maturities of Investments | $1.6B |
| Other Investing Activities | $125M |
| NET CASH FROM INVESTING | -$978M |
| Net Debt Issuance | -$21M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $18M |
| NET CASH FROM FINANCING | -$3M |
| FREE CASH FLOW | $1.4B |
| Net Change in Cash | $744M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.8B |
| Short-Term Investments | $1.1B |
| Net Receivables | $49M |
| Inventory | $1.1B |
| Other Current Assets | $441M |
| TOTAL CURRENT ASSETS | $4.6B |
| PP&E (Net) | $2.2B |
| Goodwill | $87M |
| Intangible Assets | $953M |
| Long-Term Investments | $703M |
| Tax Assets | $92M |
| Other Non-Current Assets | $15M |
| TOTAL NON-CURRENT ASSETS | $4.1B |
| TOTAL ASSETS | $8.6B |
| Account Payables | $2.2B |
| Short-Term Debt | $152M |
| Deferred Revenue | $335M |
| Other Current Liabilities | $81M |
| TOTAL CURRENT LIABILITIES | $3.9B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $156M |
| Deferred Tax Liabilities | $63M |
| Other Non-Current Liabilities | $18M |
| TOTAL NON-CURRENT LIABILITIES | $436M |
| TOTAL LIABILITIES | $4.3B |
| Common Stock | $12.9K |
| Additional Paid-In Capital | $1.6B |
| Retained Earnings | $2.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$9M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.2B |
| Minority Interest | $130M |
| TOTAL EQUITY | $4.3B |
| TOTAL LIABILITIES & EQUITY | $8.6B |
| Total Debt | $395M |
| Net Debt | -$1.4B |