| Metric | Q2 2017 | Q1 2017 | Q2 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $342M | $325M | — | 5.3% | — |
| Op. Income | $37M | $40M | — | -9.0% | — |
| Gross Margin | 28.2% | 29.5% | — | -1.3pp | — |
| Net Margin | 5.4% | 5.2% | — | 0.2pp | — |
| EPS (Diluted) | $0.30 | $0.28 | — | 7.1% | — |
| Free Cash Flow | $21M | -$5M | — | 550.3% | — |
| Item | Amount |
|---|---|
| REVENUE | $342M |
| Cost of Revenue | $246M |
| GROSS PROFIT | $96M |
| R&D Expenses | $5M |
| Selling & Marketing | $34M |
| General & Administrative | $19M |
| SG&A Expenses | $53M |
| Other Expenses | $0 |
| Operating Expenses | $56M |
| Cost & Expenses | $293M |
| OPERATING INCOME | $37M |
| Interest Income | $7M |
| Interest Expense | $18M |
| Other Income/Expenses | -$9M |
| INCOME BEFORE TAX | $27M |
| Income Tax Expense | $9M |
| Net Income from Continuing Ops | $19M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $19M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $19M |
| D&A | $25M |
| EBIT | $36M |
| EBITDA | $60M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $342M |
| Cost of Revenue | $246M |
| GROSS PROFIT | $96M |
| R&D Expenses | $5M |
| Selling & Marketing | $34M |
| General & Administrative | $19M |
| SG&A Expenses | $53M |
| Other Expenses | $0 |
| Operating Expenses | $56M |
| Cost & Expenses | $293M |
| OPERATING INCOME | $37M |
| Interest Income | $7M |
| Interest Expense | $18M |
| Other Income/Expenses | -$9M |
| INCOME BEFORE TAX | $27M |
| Income Tax Expense | $9M |
| Net Income from Continuing Ops | $19M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $19M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $19M |
| D&A | $25M |
| EBIT | $36M |
| EBITDA | $60M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $19M |
| Depreciation & Amortization | $24M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $5M |
| Change in Working Capital | -$8M |
| OPERATING CASH FLOW | $40M |
| Capital Expenditure | -$19M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$19M |
| Net Debt Issuance | -$4M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$11M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$16M |
| FREE CASH FLOW | $21M |
| Net Change in Cash | $55M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $56M |
| Short-Term Investments | $5M |
| Net Receivables | $235M |
| Inventory | $143M |
| Other Current Assets | $28M |
| TOTAL CURRENT ASSETS | $463M |
| PP&E (Net) | $424M |
| Goodwill | $55M |
| Intangible Assets | $77M |
| Long-Term Investments | $7M |
| Tax Assets | $53M |
| Other Non-Current Assets | $4M |
| TOTAL NON-CURRENT ASSETS | $620M |
| TOTAL ASSETS | $1.1B |
| Account Payables | $146M |
| Short-Term Debt | $5M |
| Deferred Revenue | $66M |
| Other Current Liabilities | $70M |
| TOTAL CURRENT LIABILITIES | $240M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | -$650M |
| Deferred Tax Liabilities | $39M |
| Other Non-Current Liabilities | $730M |
| TOTAL NON-CURRENT LIABILITIES | $770M |
| TOTAL LIABILITIES | $1.0B |
| Common Stock | $68M |
| Additional Paid-In Capital | $76M |
| Retained Earnings | $37M |
| Treasury Stock | -$4M |
| Accum. Other Comp. Income | -$29M |
| Other Equity | -$337M |
| TOTAL STOCKHOLDERS' EQUITY | $72M |
| Minority Interest | $0 |
| TOTAL EQUITY | $72M |
| TOTAL LIABILITIES & EQUITY | $1.1B |
| Total Debt | $5M |
| Net Debt | -$51M |