| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $184M | $184M | $174M | 0.2% | 5.7% |
| Op. Income | $57M | $57M | $64M | -0.5% | -11.3% |
| Gross Margin | 68.8% | 69.3% | 77.4% | -0.4pp | -8.6pp |
| Net Margin | 23.2% | 23.3% | 27.3% | -0.1pp | -4.1pp |
| EPS (Diluted) | $0.34 | $0.34 | $0.36 | 0.0% | -5.6% |
| Free Cash Flow | $15M | $71M | $51M | -78.9% | -70.7% |
| Item | Amount |
|---|---|
| REVENUE | $184M |
| Cost of Revenue | $57M |
| GROSS PROFIT | $127M |
| R&D Expenses | $0 |
| Selling & Marketing | $2M |
| General & Administrative | $43M |
| SG&A Expenses | $46M |
| Other Expenses | $24M |
| Operating Expenses | $70M |
| Cost & Expenses | $127M |
| OPERATING INCOME | $57M |
| Interest Income | $173M |
| Interest Expense | $56M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $57M |
| Income Tax Expense | $14M |
| Net Income from Continuing Ops | $43M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $43M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $43M |
| D&A | $0 |
| EBIT | $57M |
| EBITDA | $57M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $184M |
| Cost of Revenue | $57M |
| GROSS PROFIT | $127M |
| R&D Expenses | $0 |
| Selling & Marketing | $2M |
| General & Administrative | $43M |
| SG&A Expenses | $46M |
| Other Expenses | $24M |
| Operating Expenses | $70M |
| Cost & Expenses | $127M |
| OPERATING INCOME | $57M |
| Interest Income | $173M |
| Interest Expense | $56M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $57M |
| Income Tax Expense | $14M |
| Net Income from Continuing Ops | $43M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $43M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $43M |
| D&A | $0 |
| EBIT | $57M |
| EBITDA | $57M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $43M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | -$308.0K |
| Other Non-Cash Items | -$4M |
| Change in Working Capital | -$23M |
| OPERATING CASH FLOW | $17M |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$117M |
| Sales/Maturities of Investments | $133M |
| Other Investing Activities | $86M |
| NET CASH FROM INVESTING | $100M |
| Net Debt Issuance | -$25M |
| Common Stock Repurchased | -$278.0K |
| Common Dividends Paid | -$18M |
| Other Financing Activities | -$77M |
| NET CASH FROM FINANCING | -$120M |
| FREE CASH FLOW | $15M |
| Net Change in Cash | -$3M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $640M |
| Short-Term Investments | $1.8B |
| Net Receivables | $34M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.5B |
| PP&E (Net) | $113M |
| Goodwill | $464M |
| Intangible Assets | $13M |
| Long-Term Investments | $12.0B |
| Tax Assets | $30M |
| Other Non-Current Assets | $193M |
| TOTAL NON-CURRENT ASSETS | $12.8B |
| TOTAL ASSETS | $15.3B |
| Account Payables | $37M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $12.2B |
| TOTAL CURRENT LIABILITIES | $12.2B |
| Long-Term Debt | $994M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $79M |
| TOTAL NON-CURRENT LIABILITIES | $1.1B |
| TOTAL LIABILITIES | $13.3B |
| Common Stock | $136.0K |
| Additional Paid-In Capital | $1.4B |
| Retained Earnings | $712M |
| Treasury Stock | -$150M |
| Accum. Other Comp. Income | $7M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.0B |
| TOTAL LIABILITIES & EQUITY | $15.3B |
| Total Debt | $1.1B |
| Net Debt | $415M |
