| Metric | Q2 2016 | Q1 2016 | Q2 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | $1.2B | — | 13.3% | — |
| Op. Income | $154M | $76M | — | 103.2% | — |
| Gross Margin | 61.4% | 57.4% | — | 4.0pp | — |
| Net Margin | 7.5% | 4.4% | — | 3.1pp | — |
| EPS (Diluted) | $0.92 | $0.47 | — | 95.7% | — |
| Free Cash Flow | $172M | -$86M | — | 299.1% | — |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $526M |
| GROSS PROFIT | $836M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $418M |
| SG&A Expenses | $418M |
| Other Expenses | $264M |
| Operating Expenses | $682M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $154M |
| Interest Income | $0 |
| Interest Expense | $8M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $154M |
| Income Tax Expense | $51M |
| Net Income from Continuing Ops | $102M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $102M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $102M |
| D&A | $24M |
| EBIT | $161M |
| EBITDA | $185M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $526M |
| GROSS PROFIT | $836M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $418M |
| SG&A Expenses | $418M |
| Other Expenses | $264M |
| Operating Expenses | $682M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $154M |
| Interest Income | $0 |
| Interest Expense | $8M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $154M |
| Income Tax Expense | $51M |
| Net Income from Continuing Ops | $102M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $102M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $102M |
| D&A | $24M |
| EBIT | $161M |
| EBITDA | $185M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $102M |
| Depreciation & Amortization | $24M |
| Stock-Based Compensation | $6M |
| Deferred Income Tax | -$3M |
| Other Non-Cash Items | $2M |
| Change in Working Capital | $71M |
| OPERATING CASH FLOW | $203M |
| Capital Expenditure | -$31M |
| Acquisitions (Net) | -$18M |
| Purchases of Investments | -$616M |
| Sales/Maturities of Investments | $417M |
| Other Investing Activities | $607.0K |
| NET CASH FROM INVESTING | -$247M |
| Net Debt Issuance | -$1M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$28M |
| Other Financing Activities | $344M |
| NET CASH FROM FINANCING | $314M |
| FREE CASH FLOW | $172M |
| Net Change in Cash | $266M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.3B |
| Short-Term Investments | $0 |
| Net Receivables | $286M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.5B |
| PP&E (Net) | $413M |
| Goodwill | $983M |
| Intangible Assets | $51M |
| Long-Term Investments | $4.9B |
| Tax Assets | $22M |
| Other Non-Current Assets | -$4.9B |
| TOTAL NON-CURRENT ASSETS | $1.5B |
| TOTAL ASSETS | $11.8B |
| Account Payables | $825M |
| Short-Term Debt | $0 |
| Deferred Revenue | $212M |
| Other Current Liabilities | -$613M |
| TOTAL CURRENT LIABILITIES | $260M |
| Long-Term Debt | $579M |
| Deferred Revenue NC | $212M |
| Deferred Tax Liabilities | $133M |
| Other Non-Current Liabilities | -$925M |
| TOTAL NON-CURRENT LIABILITIES | $925M |
| TOTAL LIABILITIES | $8.8B |
| Common Stock | $1.0K |
| Additional Paid-In Capital | $2.2B |
| Retained Earnings | $943M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$176M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.9B |
| Minority Interest | $3M |
| TOTAL EQUITY | $2.9B |
| TOTAL LIABILITIES & EQUITY | $11.8B |
| Total Debt | $579M |
| Net Debt | -$684M |