| Metric | Q2 2018 | Q1 2018 | Q2 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.5B | $1.3B | $1.5B | 14.9% | 2.5% |
| Op. Income | $202M | $93M | $184M | 117.0% | 9.7% |
| Gross Margin | 62.9% | 60.1% | 62.4% | 2.8pp | 0.5pp |
| Net Margin | 10.4% | 5.9% | 8.4% | 4.5pp | 2.0pp |
| EPS (Diluted) | $1.37 | $0.67 | $1.09 | 104.5% | 25.7% |
| Free Cash Flow | $178M | $21M | $189M | 752.7% | -6.0% |
| Item | Amount |
|---|---|
| REVENUE | $1.5B |
| Cost of Revenue | $553M |
| GROSS PROFIT | $938M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $449M |
| SG&A Expenses | $449M |
| Other Expenses | $287M |
| Operating Expenses | $736M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $202M |
| Interest Income | $0 |
| Interest Expense | $10M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $202M |
| Income Tax Expense | $47M |
| Net Income from Continuing Ops | $155M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $155M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $155M |
| D&A | $31M |
| EBIT | $212M |
| EBITDA | $243M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.5B |
| Cost of Revenue | $553M |
| GROSS PROFIT | $938M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $449M |
| SG&A Expenses | $449M |
| Other Expenses | $287M |
| Operating Expenses | $736M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $202M |
| Interest Income | $0 |
| Interest Expense | $10M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $202M |
| Income Tax Expense | $47M |
| Net Income from Continuing Ops | $155M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $155M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $155M |
| D&A | $31M |
| EBIT | $212M |
| EBITDA | $243M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $155M |
| Depreciation & Amortization | $31M |
| Stock-Based Compensation | $8M |
| Deferred Income Tax | $1M |
| Other Non-Cash Items | $587.0K |
| Change in Working Capital | $15M |
| OPERATING CASH FLOW | $211M |
| Capital Expenditure | -$33M |
| Acquisitions (Net) | -$49M |
| Purchases of Investments | -$581M |
| Sales/Maturities of Investments | $413M |
| Other Investing Activities | -$29M |
| NET CASH FROM INVESTING | -$279M |
| Net Debt Issuance | $25M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$42M |
| Other Financing Activities | $138M |
| NET CASH FROM FINANCING | $121M |
| FREE CASH FLOW | $178M |
| Net Change in Cash | $50M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.3B |
| Short-Term Investments | $0 |
| Net Receivables | $349M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.6B |
| PP&E (Net) | $446M |
| Goodwill | $1.2B |
| Intangible Assets | $104M |
| Long-Term Investments | $5.6B |
| Tax Assets | $23M |
| Other Non-Current Assets | -$5.6B |
| TOTAL NON-CURRENT ASSETS | $1.7B |
| TOTAL ASSETS | $10.0B |
| Account Payables | $771M |
| Short-Term Debt | $96M |
| Deferred Revenue | $240M |
| Other Current Liabilities | -$872M |
| TOTAL CURRENT LIABILITIES | $245M |
| Long-Term Debt | $736M |
| Deferred Revenue NC | $240M |
| Deferred Tax Liabilities | $219M |
| Other Non-Current Liabilities | $4.1B |
| TOTAL NON-CURRENT LIABILITIES | $1.2B |
| TOTAL LIABILITIES | $6.4B |
| Common Stock | $1.0K |
| Additional Paid-In Capital | $2.3B |
| Retained Earnings | $1.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$181M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.6B |
| Minority Interest | $2M |
| TOTAL EQUITY | $3.6B |
| TOTAL LIABILITIES & EQUITY | $10.0B |
| Total Debt | $833M |
| Net Debt | -$435M |