| Metric | Q3 2019 | Q2 2019 | Q3 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.7B | $1.5B | $1.5B | 11.5% | 8.4% |
| Op. Income | $245M | $229M | $196M | 6.9% | 25.4% |
| Gross Margin | 61.5% | 64.1% | 60.6% | -2.6pp | 0.9pp |
| Net Margin | 11.2% | 12.5% | 9.8% | -1.3pp | 1.4pp |
| EPS (Diluted) | $1.65 | $1.64 | $1.34 | 0.6% | 23.1% |
| Free Cash Flow | $286M | $240M | $199M | 19.3% | 43.8% |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $644M |
| GROSS PROFIT | $1.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $471M |
| SG&A Expenses | $471M |
| Other Expenses | $312M |
| Operating Expenses | $782M |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $245M |
| Interest Income | $0 |
| Interest Expense | $12M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $245M |
| Income Tax Expense | $57M |
| Net Income from Continuing Ops | $188M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $187M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $187M |
| D&A | $32M |
| EBIT | $258M |
| EBITDA | $289M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $644M |
| GROSS PROFIT | $1.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $471M |
| SG&A Expenses | $471M |
| Other Expenses | $312M |
| Operating Expenses | $782M |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $245M |
| Interest Income | $0 |
| Interest Expense | $12M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $245M |
| Income Tax Expense | $57M |
| Net Income from Continuing Ops | $188M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $187M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $187M |
| D&A | $32M |
| EBIT | $258M |
| EBITDA | $289M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $188M |
| Depreciation & Amortization | $32M |
| Stock-Based Compensation | $8M |
| Deferred Income Tax | $6M |
| Other Non-Cash Items | $22M |
| Change in Working Capital | $55M |
| OPERATING CASH FLOW | $311M |
| Capital Expenditure | -$24M |
| Acquisitions (Net) | -$15M |
| Purchases of Investments | -$471M |
| Sales/Maturities of Investments | $605M |
| Other Investing Activities | -$152M |
| NET CASH FROM INVESTING | -$58M |
| Net Debt Issuance | $42M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$47M |
| Other Financing Activities | $55M |
| NET CASH FROM FINANCING | $50M |
| FREE CASH FLOW | $286M |
| Net Change in Cash | $299M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.7B |
| Short-Term Investments | $0 |
| Net Receivables | $352M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.1B |
| PP&E (Net) | $736M |
| Goodwill | $1.1B |
| Intangible Assets | $93M |
| Long-Term Investments | $6.3B |
| Tax Assets | $17M |
| Other Non-Current Assets | -$6.0B |
| TOTAL NON-CURRENT ASSETS | $2.3B |
| TOTAL ASSETS | $11.8B |
| Account Payables | $812M |
| Short-Term Debt | $0 |
| Deferred Revenue | $261M |
| Other Current Liabilities | $499M |
| TOTAL CURRENT LIABILITIES | $352M |
| Long-Term Debt | $728M |
| Deferred Revenue NC | $261M |
| Deferred Tax Liabilities | $217M |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $1.5B |
| TOTAL LIABILITIES | $7.6B |
| Common Stock | $1.0K |
| Additional Paid-In Capital | $2.3B |
| Retained Earnings | $2.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$32M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.2B |
| Minority Interest | $4M |
| TOTAL EQUITY | $4.2B |
| TOTAL LIABILITIES & EQUITY | $11.8B |
| Total Debt | $1.3B |
| Net Debt | -$468M |