| Metric | FY 2015 | Prior Q | FY 2014 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.7B | — | $2.4B | — | 13.1% |
| Op. Income | $376M | — | $299M | — | 25.8% |
| Gross Margin | 42.3% | — | 40.9% | — | 1.4pp |
| Net Margin | 8.2% | — | 7.3% | — | 0.9pp |
| EPS (Diluted) | $5.09 | — | $4.05 | — | 25.7% |
| Free Cash Flow | $232M | — | $198M | — | 17.5% |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $757M |
| General & Administrative | $0 |
| SG&A Expenses | $757M |
| Other Expenses | $12M |
| Operating Expenses | $769M |
| Cost & Expenses | $2.3B |
| OPERATING INCOME | $376M |
| Interest Income | $1M |
| Interest Expense | $33M |
| Other Income/Expenses | -$33M |
| INCOME BEFORE TAX | $344M |
| Income Tax Expense | $122M |
| Net Income from Continuing Ops | $222M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $222M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $222M |
| D&A | $46M |
| EBIT | $376M |
| EBITDA | $422M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $757M |
| General & Administrative | $0 |
| SG&A Expenses | $757M |
| Other Expenses | $12M |
| Operating Expenses | $769M |
| Cost & Expenses | $2.3B |
| OPERATING INCOME | $376M |
| Interest Income | $1M |
| Interest Expense | $33M |
| Other Income/Expenses | -$33M |
| INCOME BEFORE TAX | $344M |
| Income Tax Expense | $122M |
| Net Income from Continuing Ops | $222M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $222M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $222M |
| D&A | $46M |
| EBIT | $376M |
| EBITDA | $422M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $222M |
| Depreciation & Amortization | $46M |
| Stock-Based Compensation | $18M |
| Deferred Income Tax | $3M |
| Other Non-Cash Items | -$14M |
| Change in Working Capital | $14M |
| OPERATING CASH FLOW | $289M |
| Capital Expenditure | -$57M |
| Acquisitions (Net) | -$15M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1M |
| NET CASH FROM INVESTING | -$72M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$23M |
| Other Financing Activities | $19M |
| NET CASH FROM FINANCING | -$4M |
| FREE CASH FLOW | $232M |
| Net Change in Cash | $204M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $757M |
| Short-Term Investments | $0 |
| Net Receivables | $412M |
| Inventory | $225M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.4B |
| PP&E (Net) | $175M |
| Goodwill | $565M |
| Intangible Assets | $225M |
| Long-Term Investments | $8M |
| Tax Assets | $4M |
| Other Non-Current Assets | $18M |
| TOTAL NON-CURRENT ASSETS | $993M |
| TOTAL ASSETS | $2.4B |
| Account Payables | $311M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $80M |
| TOTAL CURRENT LIABILITIES | $521M |
| Long-Term Debt | $352M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $54M |
| Other Non-Current Liabilities | $142M |
| TOTAL NON-CURRENT LIABILITIES | $549M |
| TOTAL LIABILITIES | $1.1B |
| Common Stock | $500.0K |
| Additional Paid-In Capital | $797M |
| Retained Earnings | $1.1B |
| Treasury Stock | -$420M |
| Accum. Other Comp. Income | -$110M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.4B |
| TOTAL LIABILITIES & EQUITY | $2.4B |
| Total Debt | $352M |
| Net Debt | -$404M |