| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.3B | — | $2.7B | — | 21.6% |
| Op. Income | $475M | — | $376M | — | 26.3% |
| Gross Margin | 43.6% | — | 42.3% | — | 1.3pp |
| Net Margin | 8.8% | — | 8.2% | — | 0.6pp |
| EPS (Diluted) | $6.63 | — | $5.09 | — | 30.3% |
| Free Cash Flow | $262M | — | $232M | — | 12.7% |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $1.9B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $946M |
| General & Administrative | $0 |
| SG&A Expenses | $946M |
| Other Expenses | $15M |
| Operating Expenses | $961M |
| Cost & Expenses | $2.8B |
| OPERATING INCOME | $475M |
| Interest Income | $1M |
| Interest Expense | $33M |
| Other Income/Expenses | -$31M |
| INCOME BEFORE TAX | $445M |
| Income Tax Expense | $154M |
| Net Income from Continuing Ops | $291M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $291M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $291M |
| D&A | $63M |
| EBIT | $506M |
| EBITDA | $569M |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $1.9B |
| GROSS PROFIT | $1.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $946M |
| General & Administrative | $0 |
| SG&A Expenses | $946M |
| Other Expenses | $15M |
| Operating Expenses | $961M |
| Cost & Expenses | $2.8B |
| OPERATING INCOME | $475M |
| Interest Income | $1M |
| Interest Expense | $33M |
| Other Income/Expenses | -$31M |
| INCOME BEFORE TAX | $445M |
| Income Tax Expense | $154M |
| Net Income from Continuing Ops | $291M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $291M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $291M |
| D&A | $63M |
| EBIT | $506M |
| EBITDA | $569M |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| Net Income | $291M |
| Depreciation & Amortization | $63M |
| Stock-Based Compensation | $28M |
| Deferred Income Tax | -$6M |
| Other Non-Cash Items | -$21M |
| Change in Working Capital | -$8M |
| OPERATING CASH FLOW | $346M |
| Capital Expenditure | -$84M |
| Acquisitions (Net) | -$623M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $2M |
| NET CASH FROM INVESTING | -$705M |
| Net Debt Issuance | $3M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$23M |
| Other Financing Activities | $26M |
| NET CASH FROM FINANCING | $19M |
| FREE CASH FLOW | $262M |
| Net Change in Cash | -$344M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $413M |
| Short-Term Investments | $0 |
| Net Receivables | $573M |
| Inventory | $295M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.3B |
| PP&E (Net) | $268M |
| Goodwill | $948M |
| Intangible Assets | $382M |
| Long-Term Investments | $8M |
| Tax Assets | $5M |
| Other Non-Current Assets | $15M |
| TOTAL NON-CURRENT ASSETS | $1.6B |
| TOTAL ASSETS | $2.9B |
| Account Payables | $401M |
| Short-Term Debt | $200.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $95M |
| TOTAL CURRENT LIABILITIES | $673M |
| Long-Term Debt | $355M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $75M |
| Other Non-Current Liabilities | $186M |
| TOTAL NON-CURRENT LIABILITIES | $616M |
| TOTAL LIABILITIES | $1.3B |
| Common Stock | $500.0K |
| Additional Paid-In Capital | $856M |
| Retained Earnings | $1.4B |
| Treasury Stock | -$419M |
| Accum. Other Comp. Income | -$139M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.7B |
| TOTAL LIABILITIES & EQUITY | $2.9B |
| Total Debt | $355M |
| Net Debt | -$58M |