| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.5B | $1.3B | $1.5B | 15.0% | 0.5% |
| Op. Income | $229M | $142M | $202M | 62.0% | 13.6% |
| Gross Margin | 64.1% | 62.1% | 62.9% | 2.0pp | 1.2pp |
| Net Margin | 12.5% | 8.4% | 10.4% | 4.0pp | 2.1pp |
| EPS (Diluted) | $1.64 | $0.97 | $1.37 | 69.1% | 19.7% |
| Free Cash Flow | $240M | $7M | $178M | 3288.5% | 35.2% |
| Item | Amount |
|---|---|
| REVENUE | $1.5B |
| Cost of Revenue | $538M |
| GROSS PROFIT | $960M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $447M |
| SG&A Expenses | $447M |
| Other Expenses | $284M |
| Operating Expenses | $731M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $229M |
| Interest Income | $0 |
| Interest Expense | $12M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $229M |
| Income Tax Expense | $42M |
| Net Income from Continuing Ops | $187M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $187M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $187M |
| D&A | $33M |
| EBIT | $241M |
| EBITDA | $274M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.5B |
| Cost of Revenue | $538M |
| GROSS PROFIT | $960M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $447M |
| SG&A Expenses | $447M |
| Other Expenses | $284M |
| Operating Expenses | $731M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $229M |
| Interest Income | $0 |
| Interest Expense | $12M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $229M |
| Income Tax Expense | $42M |
| Net Income from Continuing Ops | $187M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $187M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $187M |
| D&A | $33M |
| EBIT | $241M |
| EBITDA | $274M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $187M |
| Depreciation & Amortization | $33M |
| Stock-Based Compensation | $8M |
| Deferred Income Tax | -$1M |
| Other Non-Cash Items | -$190.0K |
| Change in Working Capital | $40M |
| OPERATING CASH FLOW | $267M |
| Capital Expenditure | -$27M |
| Acquisitions (Net) | -$5M |
| Purchases of Investments | -$496M |
| Sales/Maturities of Investments | $517M |
| Other Investing Activities | -$67M |
| NET CASH FROM INVESTING | -$77M |
| Net Debt Issuance | $61M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$47M |
| Other Financing Activities | -$129M |
| NET CASH FROM FINANCING | -$115M |
| FREE CASH FLOW | $240M |
| Net Change in Cash | $75M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.5B |
| Short-Term Investments | $0 |
| Net Receivables | $352M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.8B |
| PP&E (Net) | $752M |
| Goodwill | $1.2B |
| Intangible Assets | $97M |
| Long-Term Investments | $6.4B |
| Tax Assets | $17M |
| Other Non-Current Assets | -$6.1B |
| TOTAL NON-CURRENT ASSETS | $2.3B |
| TOTAL ASSETS | $15.5B |
| Account Payables | $709M |
| Short-Term Debt | $0 |
| Deferred Revenue | $243M |
| Other Current Liabilities | -$818M |
| TOTAL CURRENT LIABILITIES | $352M |
| Long-Term Debt | $730M |
| Deferred Revenue NC | $243M |
| Deferred Tax Liabilities | $217M |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $1.5B |
| TOTAL LIABILITIES | $11.4B |
| Common Stock | $1.0K |
| Additional Paid-In Capital | $2.3B |
| Retained Earnings | $1.8B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$38M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.1B |
| Minority Interest | $3M |
| TOTAL EQUITY | $4.1B |
| TOTAL LIABILITIES & EQUITY | $15.5B |
| Total Debt | $1.2B |
| Net Debt | -$205M |