| Metric | FY 2017 | Prior Q | FY 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $319M | — | — | — | — |
| Op. Income | $273M | — | — | — | — |
| Gross Margin | 83.2% | — | — | — | — |
| Net Margin | 78.1% | — | — | — | — |
| EPS (Diluted) | $1.20 | — | — | — | — |
| Free Cash Flow | -$103M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $319M |
| Cost of Revenue | $54M |
| GROSS PROFIT | $265M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $348.0K |
| SG&A Expenses | $348.0K |
| Other Expenses | $70M |
| Operating Expenses | $70M |
| Cost & Expenses | $70M |
| OPERATING INCOME | $273M |
| Interest Income | $8M |
| Interest Expense | $24M |
| Other Income/Expenses | -$24M |
| INCOME BEFORE TAX | $249M |
| Income Tax Expense | -$123.0K |
| Net Income from Continuing Ops | $249M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $249M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $249M |
| D&A | $12M |
| EBIT | $272M |
| EBITDA | $284M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $319M |
| Cost of Revenue | $54M |
| GROSS PROFIT | $265M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $348.0K |
| SG&A Expenses | $348.0K |
| Other Expenses | $70M |
| Operating Expenses | $70M |
| Cost & Expenses | $70M |
| OPERATING INCOME | $273M |
| Interest Income | $8M |
| Interest Expense | $24M |
| Other Income/Expenses | -$24M |
| INCOME BEFORE TAX | $249M |
| Income Tax Expense | -$123.0K |
| Net Income from Continuing Ops | $249M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $249M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $249M |
| D&A | $12M |
| EBIT | $272M |
| EBITDA | $284M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $249M |
| Depreciation & Amortization | $12M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | -$2M |
| Other Non-Cash Items | -$469M |
| Change in Working Capital | $103M |
| OPERATING CASH FLOW | -$102M |
| Capital Expenditure | -$650.0K |
| Acquisitions (Net) | -$58M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$59M |
| Net Debt Issuance | $182M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$20M |
| Other Financing Activities | -$26M |
| NET CASH FROM FINANCING | $136M |
| FREE CASH FLOW | -$103M |
| Net Change in Cash | -$23M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $135M |
| Short-Term Investments | $0 |
| Net Receivables | $4M |
| Inventory | -$45M |
| Other Current Assets | $45M |
| TOTAL CURRENT ASSETS | $200M |
| PP&E (Net) | $2M |
| Goodwill | $134M |
| Intangible Assets | $28M |
| Long-Term Investments | $1.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | -$1.3B |
| TOTAL NON-CURRENT ASSETS | $1.3B |
| TOTAL ASSETS | $1.5B |
| Account Payables | $6M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$30M |
| TOTAL CURRENT LIABILITIES | $6M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $487M |
| TOTAL LIABILITIES | $6M |
| Common Stock | $351M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $423M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $24M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $799M |
| Minority Interest | $0 |
| TOTAL EQUITY | $799M |
| TOTAL LIABILITIES & EQUITY | $1.5B |
| Total Debt | $487M |
| Net Debt | $352M |
