| Metric | FY 2017 | Prior Q | FY 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $223M | — | $203M | — | 9.7% |
| Op. Income | $89M | — | $133M | — | -33.5% |
| Gross Margin | 73.2% | — | 73.3% | — | -0.2pp |
| Net Margin | 23.2% | — | 35.7% | — | -12.4pp |
| EPS (Diluted) | $1.38 | — | $1.97 | — | -29.9% |
| Free Cash Flow | $34M | — | $14M | — | 138.2% |
| Item | Amount |
|---|---|
| REVENUE | $223M |
| Cost of Revenue | $60M |
| GROSS PROFIT | $163M |
| R&D Expenses | $0 |
| Selling & Marketing | $6M |
| General & Administrative | $50M |
| SG&A Expenses | $56M |
| Other Expenses | $19M |
| Operating Expenses | $75M |
| Cost & Expenses | $134M |
| OPERATING INCOME | $89M |
| Interest Income | $212M |
| Interest Expense | $59M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $89M |
| Income Tax Expense | $37M |
| Net Income from Continuing Ops | $52M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $52M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $52M |
| D&A | $4M |
| EBIT | $89M |
| EBITDA | $92M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $223M |
| Cost of Revenue | $60M |
| GROSS PROFIT | $163M |
| R&D Expenses | $0 |
| Selling & Marketing | $6M |
| General & Administrative | $50M |
| SG&A Expenses | $56M |
| Other Expenses | $19M |
| Operating Expenses | $75M |
| Cost & Expenses | $134M |
| OPERATING INCOME | $89M |
| Interest Income | $212M |
| Interest Expense | $59M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $89M |
| Income Tax Expense | $37M |
| Net Income from Continuing Ops | $52M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $52M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $52M |
| D&A | $4M |
| EBIT | $89M |
| EBITDA | $92M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $52M |
| Depreciation & Amortization | $4M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $11M |
| Other Non-Cash Items | -$14M |
| Change in Working Capital | -$10M |
| OPERATING CASH FLOW | $43M |
| Capital Expenditure | -$9M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$364M |
| Sales/Maturities of Investments | $30M |
| Other Investing Activities | $11M |
| NET CASH FROM INVESTING | -$332M |
| Net Debt Issuance | $452M |
| Common Stock Repurchased | -$350.0K |
| Common Dividends Paid | -$21M |
| Other Financing Activities | -$16M |
| NET CASH FROM FINANCING | $345M |
| FREE CASH FLOW | $34M |
| Net Change in Cash | $56M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $169M |
| Short-Term Investments | $355M |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $525M |
| PP&E (Net) | $24M |
| Goodwill | $56M |
| Intangible Assets | $0 |
| Long-Term Investments | $5.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $218M |
| TOTAL NON-CURRENT ASSETS | $5.9B |
| TOTAL ASSETS | $6.4B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $4.4B |
| TOTAL CURRENT LIABILITIES | $4.4B |
| Long-Term Debt | $1.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $118M |
| TOTAL NON-CURRENT LIABILITIES | $1.4B |
| TOTAL LIABILITIES | $5.8B |
| Common Stock | $536.0K |
| Additional Paid-In Capital | $277M |
| Retained Earnings | $535M |
| Treasury Stock | -$205M |
| Accum. Other Comp. Income | -$4M |
| Other Equity | -$6M |
| TOTAL STOCKHOLDERS' EQUITY | $599M |
| Minority Interest | $0 |
| TOTAL EQUITY | $599M |
| TOTAL LIABILITIES & EQUITY | $6.4B |
| Total Debt | $1.3B |
| Net Debt | $1.1B |