| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $672M | — | $571M | — | 17.7% |
| Op. Income | $41M | — | $35M | — | 18.1% |
| Gross Margin | 36.8% | — | 39.2% | — | -2.4pp |
| Net Margin | 3.7% | — | 5.2% | — | -1.5pp |
| EPS (Diluted) | $1.03 | — | $1.24 | — | -16.9% |
| Free Cash Flow | $59M | — | $42M | — | 42.1% |
| Item | Amount |
|---|---|
| REVENUE | $672M |
| Cost of Revenue | $424M |
| GROSS PROFIT | $247M |
| R&D Expenses | $56M |
| Selling & Marketing | $0 |
| General & Administrative | $129M |
| SG&A Expenses | $129M |
| Other Expenses | $18M |
| Operating Expenses | $203M |
| Cost & Expenses | $628M |
| OPERATING INCOME | $41M |
| Interest Income | $0 |
| Interest Expense | $9M |
| Other Income/Expenses | -$12M |
| INCOME BEFORE TAX | $29M |
| Income Tax Expense | $4M |
| Net Income from Continuing Ops | $25M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $25M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $25M |
| D&A | $30M |
| EBIT | $38M |
| EBITDA | $68M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $672M |
| Cost of Revenue | $424M |
| GROSS PROFIT | $247M |
| R&D Expenses | $56M |
| Selling & Marketing | $0 |
| General & Administrative | $129M |
| SG&A Expenses | $129M |
| Other Expenses | $18M |
| Operating Expenses | $203M |
| Cost & Expenses | $628M |
| OPERATING INCOME | $41M |
| Interest Income | $0 |
| Interest Expense | $9M |
| Other Income/Expenses | -$12M |
| INCOME BEFORE TAX | $29M |
| Income Tax Expense | $4M |
| Net Income from Continuing Ops | $25M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $25M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $25M |
| D&A | $30M |
| EBIT | $38M |
| EBITDA | $68M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $25M |
| Depreciation & Amortization | $30M |
| Stock-Based Compensation | $11M |
| Deferred Income Tax | $4M |
| Other Non-Cash Items | $15M |
| Change in Working Capital | -$18M |
| OPERATING CASH FLOW | $68M |
| Capital Expenditure | -$9M |
| Acquisitions (Net) | -$36M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$10.0B |
| NET CASH FROM INVESTING | -$45M |
| Net Debt Issuance | -$7M |
| Common Stock Repurchased | -$935M |
| Common Dividends Paid | -$10M |
| Other Financing Activities | $1M |
| NET CASH FROM FINANCING | -$21M |
| FREE CASH FLOW | $59M |
| Net Change in Cash | $2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $46M |
| Short-Term Investments | $0 |
| Net Receivables | $145M |
| Inventory | $75M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $280M |
| PP&E (Net) | $28M |
| Goodwill | $310M |
| Intangible Assets | $262M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $7M |
| TOTAL NON-CURRENT ASSETS | $607M |
| TOTAL ASSETS | $888M |
| Account Payables | $24M |
| Short-Term Debt | $0 |
| Deferred Revenue | $39M |
| Other Current Liabilities | $16M |
| TOTAL CURRENT LIABILITIES | $145M |
| Long-Term Debt | $165M |
| Deferred Revenue NC | $11M |
| Deferred Tax Liabilities | $12M |
| Other Non-Current Liabilities | $19M |
| TOTAL NON-CURRENT LIABILITIES | $207M |
| TOTAL LIABILITIES | $353M |
| Common Stock | $4M |
| Additional Paid-In Capital | $553M |
| Retained Earnings | $420M |
| Treasury Stock | -$442M |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $535M |
| Minority Interest | $0 |
| TOTAL EQUITY | $535M |
| TOTAL LIABILITIES & EQUITY | $888M |
| Total Debt | $166M |
| Net Debt | $120M |