| Metric | FY 2014 | Prior Q | FY 2013 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $409M | — | $383M | — | 6.8% |
| Op. Income | $125M | — | $110M | — | 13.8% |
| Gross Margin | 54.2% | — | 51.3% | — | 2.9pp |
| Net Margin | 18.4% | — | 16.3% | — | 2.0pp |
| EPS (Diluted) | $0.67 | — | $0.72 | — | -6.9% |
| Free Cash Flow | -$226M | — | -$220M | — | -2.6% |
| Item | Amount |
|---|---|
| REVENUE | $409M |
| Cost of Revenue | $187M |
| GROSS PROFIT | $221M |
| R&D Expenses | $18M |
| Selling & Marketing | $0 |
| General & Administrative | $79M |
| SG&A Expenses | $79M |
| Other Expenses | $0 |
| Operating Expenses | $96M |
| Cost & Expenses | $283M |
| OPERATING INCOME | $125M |
| Interest Income | $4M |
| Interest Expense | $6M |
| Other Income/Expenses | -$9M |
| INCOME BEFORE TAX | $116M |
| Income Tax Expense | $41M |
| Net Income from Continuing Ops | $75M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$43.0K |
| NET INCOME | $75M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $75M |
| D&A | $73M |
| EBIT | $122M |
| EBITDA | $193M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $409M |
| Cost of Revenue | $187M |
| GROSS PROFIT | $221M |
| R&D Expenses | $18M |
| Selling & Marketing | $0 |
| General & Administrative | $79M |
| SG&A Expenses | $79M |
| Other Expenses | $0 |
| Operating Expenses | $96M |
| Cost & Expenses | $283M |
| OPERATING INCOME | $125M |
| Interest Income | $4M |
| Interest Expense | $6M |
| Other Income/Expenses | -$9M |
| INCOME BEFORE TAX | $116M |
| Income Tax Expense | $41M |
| Net Income from Continuing Ops | $75M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$43.0K |
| NET INCOME | $75M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $75M |
| D&A | $73M |
| EBIT | $122M |
| EBITDA | $193M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $75M |
| Depreciation & Amortization | $73M |
| Stock-Based Compensation | $10M |
| Deferred Income Tax | $40M |
| Other Non-Cash Items | $7M |
| Change in Working Capital | $11M |
| OPERATING CASH FLOW | $215M |
| Capital Expenditure | -$441M |
| Acquisitions (Net) | $441M |
| Purchases of Investments | -$276M |
| Sales/Maturities of Investments | $91M |
| Other Investing Activities | -$441M |
| NET CASH FROM INVESTING | -$626M |
| Net Debt Issuance | $252M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $199M |
| NET CASH FROM FINANCING | $439M |
| FREE CASH FLOW | -$226M |
| Net Change in Cash | $25M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $211M |
| Short-Term Investments | $261M |
| Net Receivables | $51M |
| Inventory | $28M |
| Other Current Assets | $22M |
| TOTAL CURRENT ASSETS | $573M |
| PP&E (Net) | $2.0B |
| Goodwill | $87M |
| Intangible Assets | $47M |
| Long-Term Investments | $86M |
| Tax Assets | $0 |
| Other Non-Current Assets | $144M |
| TOTAL NON-CURRENT ASSETS | $2.3B |
| TOTAL ASSETS | $2.9B |
| Account Payables | $18M |
| Short-Term Debt | $0 |
| Deferred Revenue | $37M |
| Other Current Liabilities | $48M |
| TOTAL CURRENT LIABILITIES | $102M |
| Long-Term Debt | $1.3B |
| Deferred Revenue NC | $21M |
| Deferred Tax Liabilities | $245M |
| Other Non-Current Liabilities | $18M |
| TOTAL NON-CURRENT LIABILITIES | $1.6B |
| TOTAL LIABILITIES | $1.7B |
| Common Stock | $94.0K |
| Additional Paid-In Capital | $1.0B |
| Retained Earnings | $202M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.2B |
| TOTAL LIABILITIES & EQUITY | $2.9B |
| Total Debt | $1.3B |
| Net Debt | $1.1B |