| Metric | Q2 2022 | Q1 2022 | Q2 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $276M | $262M | $257M | 5.2% | 7.2% |
| Op. Income | $118M | $109M | $115M | 7.9% | 2.5% |
| Gross Margin | 90.5% | 93.5% | 95.3% | -3.0pp | -4.8pp |
| Net Margin | 32.6% | 31.1% | 34.3% | 1.5pp | -1.7pp |
| EPS (Diluted) | $1.30 | $1.17 | $1.27 | 11.1% | 2.4% |
| Free Cash Flow | $349M | $357M | $369M | -2.3% | -5.5% |
| Item | Amount |
|---|---|
| REVENUE | $276M |
| Cost of Revenue | $26M |
| GROSS PROFIT | $250M |
| R&D Expenses | $0 |
| Selling & Marketing | $3M |
| General & Administrative | $82M |
| SG&A Expenses | $85M |
| Other Expenses | $47M |
| Operating Expenses | $132M |
| Cost & Expenses | $158M |
| OPERATING INCOME | $118M |
| Interest Income | $203M |
| Interest Expense | $11M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $118M |
| Income Tax Expense | $28M |
| Net Income from Continuing Ops | $90M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $90M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $90M |
| D&A | $13M |
| EBIT | $118M |
| EBITDA | $131M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $276M |
| Cost of Revenue | $26M |
| GROSS PROFIT | $250M |
| R&D Expenses | $0 |
| Selling & Marketing | $3M |
| General & Administrative | $82M |
| SG&A Expenses | $85M |
| Other Expenses | $47M |
| Operating Expenses | $132M |
| Cost & Expenses | $158M |
| OPERATING INCOME | $118M |
| Interest Income | $203M |
| Interest Expense | $11M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $118M |
| Income Tax Expense | $28M |
| Net Income from Continuing Ops | $90M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $90M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $90M |
| D&A | $13M |
| EBIT | $118M |
| EBITDA | $131M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $90M |
| Depreciation & Amortization | $13M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $4M |
| Other Non-Cash Items | $255M |
| Change in Working Capital | -$10M |
| OPERATING CASH FLOW | $353M |
| Capital Expenditure | -$5M |
| Acquisitions (Net) | -$766.0K |
| Purchases of Investments | -$619M |
| Sales/Maturities of Investments | $76M |
| Other Investing Activities | -$1.4B |
| NET CASH FROM INVESTING | -$1.9B |
| Net Debt Issuance | -$36.0K |
| Common Stock Repurchased | -$5M |
| Common Dividends Paid | -$10M |
| Other Financing Activities | $96M |
| NET CASH FROM FINANCING | $81M |
| FREE CASH FLOW | $349M |
| Net Change in Cash | -$1.5B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $346M |
| Short-Term Investments | $1.1B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.4B |
| PP&E (Net) | $224M |
| Goodwill | $1.0B |
| Intangible Assets | $116M |
| Long-Term Investments | $18.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.8B |
| TOTAL NON-CURRENT ASSETS | $22.3B |
| TOTAL ASSETS | $23.7B |
| Account Payables | $0 |
| Short-Term Debt | $953.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $19.7B |
| TOTAL CURRENT LIABILITIES | $19.7B |
| Long-Term Debt | $553M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $375M |
| TOTAL NON-CURRENT LIABILITIES | $928M |
| TOTAL LIABILITIES | $20.6B |
| Common Stock | $72M |
| Additional Paid-In Capital | $1.9B |
| Retained Earnings | $1.2B |
| Treasury Stock | -$75M |
| Accum. Other Comp. Income | -$13M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.1B |
| TOTAL LIABILITIES & EQUITY | $23.7B |
| Total Debt | $554M |
| Net Debt | $208M |