| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.7B | — | $3.7B | — | -0.2% |
| Op. Income | $463M | — | $461M | — | 0.5% |
| Gross Margin | 40.3% | — | 40.4% | — | -0.1pp |
| Net Margin | 9.0% | — | 9.5% | — | -0.5pp |
| EPS (Diluted) | $8.30 | — | $8.53 | — | -2.7% |
| Free Cash Flow | $442M | — | $310M | — | 42.7% |
| Item | Amount |
|---|---|
| REVENUE | $3.7B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.0B |
| General & Administrative | $0 |
| SG&A Expenses | $1.0B |
| Other Expenses | $2M |
| Operating Expenses | $1.0B |
| Cost & Expenses | $3.2B |
| OPERATING INCOME | $463M |
| Interest Income | $3M |
| Interest Expense | $36M |
| Other Income/Expenses | -$38M |
| INCOME BEFORE TAX | $425M |
| Income Tax Expense | $95M |
| Net Income from Continuing Ops | $330M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $330M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $330M |
| D&A | $88M |
| EBIT | $460M |
| EBITDA | $548M |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| REVENUE | $3.7B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.0B |
| General & Administrative | $0 |
| SG&A Expenses | $1.0B |
| Other Expenses | $2M |
| Operating Expenses | $1.0B |
| Cost & Expenses | $3.2B |
| OPERATING INCOME | $463M |
| Interest Income | $3M |
| Interest Expense | $36M |
| Other Income/Expenses | -$38M |
| INCOME BEFORE TAX | $425M |
| Income Tax Expense | $95M |
| Net Income from Continuing Ops | $330M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $330M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $330M |
| D&A | $88M |
| EBIT | $460M |
| EBITDA | $548M |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| Net Income | $330M |
| Depreciation & Amortization | $88M |
| Stock-Based Compensation | $29M |
| Deferred Income Tax | $9M |
| Other Non-Cash Items | $900.0K |
| Change in Working Capital | $37M |
| OPERATING CASH FLOW | $495M |
| Capital Expenditure | -$53M |
| Acquisitions (Net) | -$3M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $3M |
| NET CASH FROM INVESTING | -$53M |
| Net Debt Issuance | -$400.0K |
| Common Stock Repurchased | -$82M |
| Common Dividends Paid | -$21M |
| Other Financing Activities | -$6M |
| NET CASH FROM FINANCING | -$108M |
| FREE CASH FLOW | $442M |
| Net Change in Cash | $332M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $461M |
| Short-Term Investments | $0 |
| Net Receivables | $561M |
| Inventory | $341M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.4B |
| PP&E (Net) | $277M |
| Goodwill | $967M |
| Intangible Assets | $466M |
| Long-Term Investments | $0 |
| Tax Assets | $2M |
| Other Non-Current Assets | $18M |
| TOTAL NON-CURRENT ASSETS | $1.7B |
| TOTAL ASSETS | $3.2B |
| Account Payables | $339M |
| Short-Term Debt | $9M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $73M |
| TOTAL CURRENT LIABILITIES | $596M |
| Long-Term Debt | $348M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $93M |
| Other Non-Current Liabilities | $217M |
| TOTAL NON-CURRENT LIABILITIES | $657M |
| TOTAL LIABILITIES | $1.3B |
| Common Stock | $500.0K |
| Additional Paid-In Capital | $930M |
| Retained Earnings | $2.3B |
| Treasury Stock | -$1.2B |
| Accum. Other Comp. Income | -$151M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.9B |
| TOTAL LIABILITIES & EQUITY | $3.2B |
| Total Debt | $357M |
| Net Debt | -$104M |