| Metric | FY 2014 | Prior Q | FY 2013 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | — | $1.3B | — | 4.5% |
| Op. Income | $138M | — | $173M | — | -20.4% |
| Gross Margin | 14.5% | — | 17.8% | — | -3.3pp |
| Net Margin | 5.3% | — | 8.1% | — | -2.8pp |
| EPS (Diluted) | $3.86 | — | $5.44 | — | -29.0% |
| Free Cash Flow | $65M | — | $41M | — | 56.7% |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $197M |
| R&D Expenses | $81M |
| Selling & Marketing | $0 |
| General & Administrative | $81M |
| SG&A Expenses | $81M |
| Other Expenses | $30M |
| Operating Expenses | $83M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $138M |
| Interest Income | $1M |
| Interest Expense | $38M |
| Other Income/Expenses | -$31M |
| INCOME BEFORE TAX | $107M |
| Income Tax Expense | $35M |
| Net Income from Continuing Ops | $72M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $72M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $72M |
| D&A | $31M |
| EBIT | $139M |
| EBITDA | $171M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $197M |
| R&D Expenses | $81M |
| Selling & Marketing | $0 |
| General & Administrative | $81M |
| SG&A Expenses | $81M |
| Other Expenses | $30M |
| Operating Expenses | $83M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $138M |
| Interest Income | $1M |
| Interest Expense | $38M |
| Other Income/Expenses | -$31M |
| INCOME BEFORE TAX | $107M |
| Income Tax Expense | $35M |
| Net Income from Continuing Ops | $72M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $72M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $72M |
| D&A | $31M |
| EBIT | $139M |
| EBITDA | $171M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $72M |
| Depreciation & Amortization | $31M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | $34M |
| Other Non-Cash Items | -$19M |
| Change in Working Capital | -$800.0K |
| OPERATING CASH FLOW | $124M |
| Capital Expenditure | -$59M |
| Acquisitions (Net) | $59M |
| Purchases of Investments | -$94M |
| Sales/Maturities of Investments | $108M |
| Other Investing Activities | -$59M |
| NET CASH FROM INVESTING | -$45M |
| Net Debt Issuance | -$100.0K |
| Common Stock Repurchased | -$47M |
| Common Dividends Paid | -$25M |
| Other Financing Activities | $800.0K |
| NET CASH FROM FINANCING | -$71M |
| FREE CASH FLOW | $65M |
| Net Change in Cash | $8M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $178M |
| Short-Term Investments | $114M |
| Net Receivables | $140M |
| Inventory | $215M |
| Other Current Assets | $177M |
| TOTAL CURRENT ASSETS | $825M |
| PP&E (Net) | $455M |
| Goodwill | $37M |
| Intangible Assets | $32M |
| Long-Term Investments | $340M |
| Tax Assets | $31M |
| Other Non-Current Assets | $23M |
| TOTAL NON-CURRENT ASSETS | $919M |
| TOTAL ASSETS | $1.7B |
| Account Payables | $81M |
| Short-Term Debt | $173M |
| Deferred Revenue | $200.0K |
| Other Current Liabilities | $114M |
| TOTAL CURRENT LIABILITIES | $426M |
| Long-Term Debt | $225M |
| Deferred Revenue NC | $500.0K |
| Deferred Tax Liabilities | $900.0K |
| Other Non-Current Liabilities | $75M |
| TOTAL NON-CURRENT LIABILITIES | $301M |
| TOTAL LIABILITIES | $728M |
| Common Stock | $200.0K |
| Additional Paid-In Capital | $1.0B |
| Retained Earnings | $280M |
| Treasury Stock | -$197M |
| Accum. Other Comp. Income | -$96M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.0B |
| TOTAL LIABILITIES & EQUITY | $1.7B |
| Total Debt | $398M |
| Net Debt | $220M |