| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.9B | — | $1.8B | — | 6.3% |
| Op. Income | $223M | — | -$2M | — | 11699.0% |
| Gross Margin | 48.9% | — | 46.7% | — | 2.3pp |
| Net Margin | 6.0% | — | 0.3% | — | 5.7pp |
| EPS (Diluted) | $0.60 | — | $0.03 | — | 1888.9% |
| Free Cash Flow | $293M | — | $155M | — | 88.9% |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $972M |
| GROSS PROFIT | $932M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $709M |
| Other Expenses | $0 |
| Operating Expenses | $709M |
| Cost & Expenses | $1.7B |
| OPERATING INCOME | $223M |
| Interest Income | $3M |
| Interest Expense | $5M |
| Other Income/Expenses | -$2M |
| INCOME BEFORE TAX | $221M |
| Income Tax Expense | $106M |
| Net Income from Continuing Ops | $114M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $114M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $114M |
| D&A | $49M |
| EBIT | $225M |
| EBITDA | $274M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $972M |
| GROSS PROFIT | $932M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $709M |
| Other Expenses | $0 |
| Operating Expenses | $709M |
| Cost & Expenses | $1.7B |
| OPERATING INCOME | $223M |
| Interest Income | $3M |
| Interest Expense | $5M |
| Other Income/Expenses | -$2M |
| INCOME BEFORE TAX | $221M |
| Income Tax Expense | $106M |
| Net Income from Continuing Ops | $114M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $114M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $114M |
| D&A | $49M |
| EBIT | $225M |
| EBITDA | $274M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $114M |
| Depreciation & Amortization | $49M |
| Stock-Based Compensation | $14M |
| Deferred Income Tax | $8M |
| Other Non-Cash Items | $7M |
| Change in Working Capital | $135M |
| OPERATING CASH FLOW | $327M |
| Capital Expenditure | -$35M |
| Acquisitions (Net) | $116.0K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $116.0K |
| NET CASH FROM INVESTING | -$35M |
| Net Debt Issuance | -$688.0K |
| Common Stock Repurchased | -$158M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$158M |
| FREE CASH FLOW | $293M |
| Net Change in Cash | $138M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $430M |
| Short-Term Investments | $0 |
| Net Receivables | $146M |
| Inventory | $300M |
| Other Current Assets | $17M |
| TOTAL CURRENT ASSETS | $911M |
| PP&E (Net) | $220M |
| Goodwill | $14M |
| Intangible Assets | $58M |
| Long-Term Investments | $0 |
| Tax Assets | $38M |
| Other Non-Current Assets | $23M |
| TOTAL NON-CURRENT ASSETS | $354M |
| TOTAL ASSETS | $1.3B |
| Account Payables | $94M |
| Short-Term Debt | $578.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $189M |
| Long-Term Debt | $32M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $103M |
| TOTAL NON-CURRENT LIABILITIES | $134M |
| TOTAL LIABILITIES | $324M |
| Common Stock | $304.0K |
| Additional Paid-In Capital | $168M |
| Retained Earnings | $786M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$13M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $941M |
| Minority Interest | $0 |
| TOTAL EQUITY | $941M |
| TOTAL LIABILITIES & EQUITY | $1.3B |
| Total Debt | $32M |
| Net Debt | -$398M |