| Metric | Q2 2016 | Q1 2016 | Q2 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $610M | $557M | — | 9.5% | — |
| Op. Income | $83M | $64M | — | 29.3% | — |
| Gross Margin | 62.1% | 61.9% | — | 0.1pp | — |
| Net Margin | 7.9% | 7.2% | — | 0.6pp | — |
| EPS (Diluted) | $0.62 | $0.54 | — | 14.8% | — |
| Free Cash Flow | $126M | $2M | — | 6135.5% | — |
| Item | Amount |
|---|---|
| REVENUE | $610M |
| Cost of Revenue | $231M |
| GROSS PROFIT | $379M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $272M |
| SG&A Expenses | $272M |
| Other Expenses | $23M |
| Operating Expenses | $295M |
| Cost & Expenses | $527M |
| OPERATING INCOME | $83M |
| Interest Income | $0 |
| Interest Expense | $7M |
| Other Income/Expenses | -$6M |
| INCOME BEFORE TAX | $77M |
| Income Tax Expense | $29M |
| Net Income from Continuing Ops | $52M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $48M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $52M |
| D&A | $15M |
| EBIT | $85M |
| EBITDA | $100M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $610M |
| Cost of Revenue | $231M |
| GROSS PROFIT | $379M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $272M |
| SG&A Expenses | $272M |
| Other Expenses | $23M |
| Operating Expenses | $295M |
| Cost & Expenses | $527M |
| OPERATING INCOME | $83M |
| Interest Income | $0 |
| Interest Expense | $7M |
| Other Income/Expenses | -$6M |
| INCOME BEFORE TAX | $77M |
| Income Tax Expense | $29M |
| Net Income from Continuing Ops | $52M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $48M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $52M |
| D&A | $15M |
| EBIT | $85M |
| EBITDA | $100M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $48M |
| Depreciation & Amortization | $15M |
| Stock-Based Compensation | $11M |
| Deferred Income Tax | $1M |
| Other Non-Cash Items | -$2M |
| Change in Working Capital | $71M |
| OPERATING CASH FLOW | $145M |
| Capital Expenditure | -$19M |
| Acquisitions (Net) | -$29M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$48M |
| Net Debt Issuance | -$55M |
| Common Stock Repurchased | -$6M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$3M |
| NET CASH FROM FINANCING | -$61M |
| FREE CASH FLOW | $126M |
| Net Change in Cash | $41M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $445M |
| Short-Term Investments | $0 |
| Net Receivables | $614M |
| Inventory | $0 |
| Other Current Assets | $111M |
| TOTAL CURRENT ASSETS | $1.2B |
| PP&E (Net) | $117M |
| Goodwill | $743M |
| Intangible Assets | $99M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $112M |
| TOTAL NON-CURRENT ASSETS | $1.1B |
| TOTAL ASSETS | $2.3B |
| Account Payables | $287M |
| Short-Term Debt | $70M |
| Deferred Revenue | $1.0B |
| Other Current Liabilities | $93.0K |
| TOTAL CURRENT LIABILITIES | $1.4B |
| Long-Term Debt | $756M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $214M |
| TOTAL NON-CURRENT LIABILITIES | $970M |
| TOTAL LIABILITIES | $2.4B |
| Common Stock | $78.0K |
| Additional Paid-In Capital | $847M |
| Retained Earnings | $1.5B |
| Treasury Stock | -$2.4B |
| Accum. Other Comp. Income | -$48M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$53M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$53M |
| TOTAL LIABILITIES & EQUITY | $2.3B |
| Total Debt | $826M |
| Net Debt | $381M |