| Metric | FY 2014 | Prior Q | FY 2013 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.4B | — | $2.1B | — | 14.6% |
| Op. Income | $299M | — | $222M | — | 35.0% |
| Gross Margin | 40.9% | — | 40.1% | — | 0.8pp |
| Net Margin | 7.3% | — | 6.1% | — | 1.2pp |
| EPS (Diluted) | $4.05 | — | $2.95 | — | 37.3% |
| Free Cash Flow | $198M | — | $92M | — | 115.7% |
| Item | Amount |
|---|---|
| REVENUE | $2.4B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $979M |
| R&D Expenses | $0 |
| Selling & Marketing | $680M |
| General & Administrative | $0 |
| SG&A Expenses | $680M |
| Other Expenses | -$200.0K |
| Operating Expenses | $680M |
| Cost & Expenses | $2.1B |
| OPERATING INCOME | $299M |
| Interest Income | $500.0K |
| Interest Expense | $33M |
| Other Income/Expenses | -$33M |
| INCOME BEFORE TAX | $266M |
| Income Tax Expense | $90M |
| Net Income from Continuing Ops | $176M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $176M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $174M |
| D&A | $43M |
| EBIT | $298M |
| EBITDA | $342M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $2.4B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $979M |
| R&D Expenses | $0 |
| Selling & Marketing | $680M |
| General & Administrative | $0 |
| SG&A Expenses | $680M |
| Other Expenses | -$200.0K |
| Operating Expenses | $680M |
| Cost & Expenses | $2.1B |
| OPERATING INCOME | $299M |
| Interest Income | $500.0K |
| Interest Expense | $33M |
| Other Income/Expenses | -$33M |
| INCOME BEFORE TAX | $266M |
| Income Tax Expense | $90M |
| Net Income from Continuing Ops | $176M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $176M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $174M |
| D&A | $43M |
| EBIT | $298M |
| EBITDA | $342M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $176M |
| Depreciation & Amortization | $43M |
| Stock-Based Compensation | $18M |
| Deferred Income Tax | -$200.0K |
| Other Non-Cash Items | -$10M |
| Change in Working Capital | $6M |
| OPERATING CASH FLOW | $233M |
| Capital Expenditure | -$35M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $1M |
| NET CASH FROM INVESTING | -$34M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$23M |
| Other Financing Activities | $16M |
| NET CASH FROM FINANCING | -$6M |
| FREE CASH FLOW | $198M |
| Net Change in Cash | $193M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $553M |
| Short-Term Investments | $0 |
| Net Receivables | $373M |
| Inventory | $212M |
| Other Current Assets | $22M |
| TOTAL CURRENT ASSETS | $1.2B |
| PP&E (Net) | $153M |
| Goodwill | $569M |
| Intangible Assets | $234M |
| Long-Term Investments | $0 |
| Tax Assets | $3M |
| Other Non-Current Assets | $21M |
| TOTAL NON-CURRENT ASSETS | $981M |
| TOTAL ASSETS | $2.2B |
| Account Payables | $287M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $56M |
| TOTAL CURRENT LIABILITIES | $471M |
| Long-Term Debt | $354M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $58M |
| Other Non-Current Liabilities | $122M |
| TOTAL NON-CURRENT LIABILITIES | $534M |
| TOTAL LIABILITIES | $1.0B |
| Common Stock | $500.0K |
| Additional Paid-In Capital | $762M |
| Retained Earnings | $894M |
| Treasury Stock | -$420M |
| Accum. Other Comp. Income | -$72M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.2B |
| TOTAL LIABILITIES & EQUITY | $2.2B |
| Total Debt | $352M |
| Net Debt | -$201M |