| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $488M | $472M | $468M | 3.5% | 4.3% |
| Op. Income | $213M | $206M | $224M | 3.1% | -5.1% |
| Gross Margin | 89.3% | 89.6% | 89.6% | -0.4pp | -0.3pp |
| Net Margin | 38.0% | 38.1% | 42.3% | -0.1pp | -4.3pp |
| EPS (Diluted) | $1.21 | $1.15 | $1.24 | 5.2% | -2.4% |
| Free Cash Flow | $228M | $369M | $208M | -38.3% | 9.3% |
| Item | Amount |
|---|---|
| REVENUE | $488M |
| Cost of Revenue | $52M |
| GROSS PROFIT | $436M |
| R&D Expenses | $59M |
| Selling & Marketing | $138M |
| General & Administrative | $26M |
| SG&A Expenses | $164M |
| Other Expenses | $0 |
| Operating Expenses | $223M |
| Cost & Expenses | $276M |
| OPERATING INCOME | $213M |
| Interest Income | $21M |
| Interest Expense | $0 |
| Other Income/Expenses | $21M |
| INCOME BEFORE TAX | $233M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $186M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $186M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $186M |
| D&A | $5M |
| EBIT | $213M |
| EBITDA | $218M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $488M |
| Cost of Revenue | $52M |
| GROSS PROFIT | $436M |
| R&D Expenses | $59M |
| Selling & Marketing | $138M |
| General & Administrative | $26M |
| SG&A Expenses | $164M |
| Other Expenses | $0 |
| Operating Expenses | $223M |
| Cost & Expenses | $276M |
| OPERATING INCOME | $213M |
| Interest Income | $21M |
| Interest Expense | $0 |
| Other Income/Expenses | $21M |
| INCOME BEFORE TAX | $233M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $186M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $186M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $186M |
| D&A | $5M |
| EBIT | $213M |
| EBITDA | $218M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $186M |
| Depreciation & Amortization | $5M |
| Stock-Based Compensation | $26M |
| Deferred Income Tax | $3M |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $13M |
| OPERATING CASH FLOW | $233M |
| Capital Expenditure | -$5M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$5M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$325M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $7M |
| NET CASH FROM FINANCING | -$318M |
| FREE CASH FLOW | $228M |
| Net Change in Cash | -$65M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $249M |
| Short-Term Investments | $1.4B |
| Net Receivables | $321M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.0B |
| PP&E (Net) | $86M |
| Goodwill | $0 |
| Intangible Assets | $994M |
| Long-Term Investments | $2.5B |
| Tax Assets | $66M |
| Other Non-Current Assets | $91M |
| TOTAL NON-CURRENT ASSETS | $3.7B |
| TOTAL ASSETS | $5.7B |
| Account Payables | $359M |
| Short-Term Debt | $0 |
| Deferred Revenue | $940M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $1.3B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $347M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $441M |
| TOTAL NON-CURRENT LIABILITIES | $788M |
| TOTAL LIABILITIES | $2.1B |
| Common Stock | $774.0K |
| Additional Paid-In Capital | $1.7B |
| Retained Earnings | $9.4B |
| Treasury Stock | -$7.5B |
| Accum. Other Comp. Income | $16M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.7B |
| TOTAL LIABILITIES & EQUITY | $5.7B |
| Total Debt | $0 |
| Net Debt | -$249M |