| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $396M | — | $411M | — | -3.7% |
| Op. Income | $90M | — | $131M | — | -31.1% |
| Gross Margin | 77.3% | — | 83.0% | — | -5.6pp |
| Net Margin | 18.6% | — | 25.6% | — | -7.1pp |
| EPS (Diluted) | $0.75 | — | $1.07 | — | -29.9% |
| Free Cash Flow | $98M | — | $90M | — | 8.7% |
| Item | Amount |
|---|---|
| REVENUE | $396M |
| Cost of Revenue | $90M |
| GROSS PROFIT | $306M |
| R&D Expenses | $0 |
| Selling & Marketing | $5M |
| General & Administrative | $125M |
| SG&A Expenses | $130M |
| Other Expenses | $86M |
| Operating Expenses | $216M |
| Cost & Expenses | $305M |
| OPERATING INCOME | $90M |
| Interest Income | $301M |
| Interest Expense | $33M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $90M |
| Income Tax Expense | $17M |
| Net Income from Continuing Ops | $73M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $73M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $73M |
| D&A | $12M |
| EBIT | $90M |
| EBITDA | $102M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $396M |
| Cost of Revenue | $90M |
| GROSS PROFIT | $306M |
| R&D Expenses | $0 |
| Selling & Marketing | $5M |
| General & Administrative | $125M |
| SG&A Expenses | $130M |
| Other Expenses | $86M |
| Operating Expenses | $216M |
| Cost & Expenses | $305M |
| OPERATING INCOME | $90M |
| Interest Income | $301M |
| Interest Expense | $33M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $90M |
| Income Tax Expense | $17M |
| Net Income from Continuing Ops | $73M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $73M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $73M |
| D&A | $12M |
| EBIT | $90M |
| EBITDA | $102M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $73M |
| Depreciation & Amortization | $12M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$8M |
| Other Non-Cash Items | $41M |
| Change in Working Capital | -$13M |
| OPERATING CASH FLOW | $106M |
| Capital Expenditure | -$8M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$497M |
| Sales/Maturities of Investments | $591M |
| Other Investing Activities | -$570M |
| NET CASH FROM INVESTING | -$483M |
| Net Debt Issuance | -$86M |
| Common Stock Repurchased | -$21M |
| Common Dividends Paid | -$43M |
| Other Financing Activities | $761M |
| NET CASH FROM FINANCING | $612M |
| FREE CASH FLOW | $98M |
| Net Change in Cash | $235M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $357M |
| Short-Term Investments | $831M |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.2B |
| PP&E (Net) | $126M |
| Goodwill | $303M |
| Intangible Assets | $13M |
| Long-Term Investments | $7.1B |
| Tax Assets | $0 |
| Other Non-Current Assets | $371M |
| TOTAL NON-CURRENT ASSETS | $7.9B |
| TOTAL ASSETS | $9.1B |
| Account Payables | $0 |
| Short-Term Debt | $117M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $7.4B |
| TOTAL CURRENT LIABILITIES | $7.6B |
| Long-Term Debt | $227M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $210M |
| TOTAL NON-CURRENT LIABILITIES | $443M |
| TOTAL LIABILITIES | $8.0B |
| Common Stock | $114M |
| Additional Paid-In Capital | $495M |
| Retained Earnings | $597M |
| Treasury Stock | -$154M |
| Accum. Other Comp. Income | $17M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.1B |
| TOTAL LIABILITIES & EQUITY | $9.1B |
| Total Debt | $351M |
| Net Debt | -$6M |