| Metric | Q2 2018 | Q1 2018 | Q2 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $392M | $407M | $342M | -3.7% | 14.4% |
| Op. Income | $54M | $48M | $37M | 11.4% | 47.3% |
| Gross Margin | 28.8% | 27.6% | 28.2% | 1.2pp | 0.6pp |
| Net Margin | 13.6% | 6.6% | 5.4% | 7.0pp | 8.1pp |
| EPS (Diluted) | $0.87 | $0.44 | $0.30 | 97.7% | 190.0% |
| Free Cash Flow | -$17M | -$5M | $21M | -269.4% | -181.7% |
| Item | Amount |
|---|---|
| REVENUE | $392M |
| Cost of Revenue | $279M |
| GROSS PROFIT | $113M |
| R&D Expenses | $5M |
| Selling & Marketing | $36M |
| General & Administrative | $18M |
| SG&A Expenses | $54M |
| Other Expenses | $0 |
| Operating Expenses | $59M |
| Cost & Expenses | $338M |
| OPERATING INCOME | $54M |
| Interest Income | $19M |
| Interest Expense | $28M |
| Other Income/Expenses | $20M |
| INCOME BEFORE TAX | $74M |
| Income Tax Expense | $21M |
| Net Income from Continuing Ops | $53M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $53M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $53M |
| D&A | $24M |
| EBIT | $82M |
| EBITDA | $107M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $392M |
| Cost of Revenue | $279M |
| GROSS PROFIT | $113M |
| R&D Expenses | $5M |
| Selling & Marketing | $36M |
| General & Administrative | $18M |
| SG&A Expenses | $54M |
| Other Expenses | $0 |
| Operating Expenses | $59M |
| Cost & Expenses | $338M |
| OPERATING INCOME | $54M |
| Interest Income | $19M |
| Interest Expense | $28M |
| Other Income/Expenses | $20M |
| INCOME BEFORE TAX | $74M |
| Income Tax Expense | $21M |
| Net Income from Continuing Ops | $53M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $53M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $53M |
| D&A | $24M |
| EBIT | $82M |
| EBITDA | $107M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $53M |
| Depreciation & Amortization | $24M |
| Stock-Based Compensation | $3M |
| Deferred Income Tax | -$781.9K |
| Other Non-Cash Items | -$34M |
| Change in Working Capital | -$26M |
| OPERATING CASH FLOW | $16M |
| Capital Expenditure | -$33M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $65M |
| NET CASH FROM INVESTING | $31M |
| Net Debt Issuance | -$12M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$12M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$28M |
| FREE CASH FLOW | -$17M |
| Net Change in Cash | $14M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $73M |
| Short-Term Investments | $7M |
| Net Receivables | $293M |
| Inventory | $175M |
| Other Current Assets | $36M |
| TOTAL CURRENT ASSETS | $577M |
| PP&E (Net) | $430M |
| Goodwill | $57M |
| Intangible Assets | $61M |
| Long-Term Investments | $9M |
| Tax Assets | $57M |
| Other Non-Current Assets | $3M |
| TOTAL NON-CURRENT ASSETS | $616M |
| TOTAL ASSETS | $1.2B |
| Account Payables | $164M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $123M |
| TOTAL CURRENT LIABILITIES | $287M |
| Long-Term Debt | $664M |
| Deferred Revenue NC | -$664M |
| Deferred Tax Liabilities | $34M |
| Other Non-Current Liabilities | $76M |
| TOTAL NON-CURRENT LIABILITIES | $775M |
| TOTAL LIABILITIES | $1.1B |
| Common Stock | $84M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $77M |
| Treasury Stock | -$4M |
| Accum. Other Comp. Income | -$27M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $131M |
| Minority Interest | $0 |
| TOTAL EQUITY | $131M |
| TOTAL LIABILITIES & EQUITY | $1.2B |
| Total Debt | $664M |
| Net Debt | $591M |