| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $495M | — | $419M | — | 18.2% |
| Op. Income | $199M | — | $141M | — | 41.4% |
| Gross Margin | 83.1% | — | 81.5% | — | 1.6pp |
| Net Margin | 40.3% | — | 22.4% | — | 17.9pp |
| EPS (Diluted) | $3.03 | — | $1.43 | — | 111.9% |
| Free Cash Flow | $185M | — | $252M | — | -26.7% |
| Item | Amount |
|---|---|
| REVENUE | $495M |
| Cost of Revenue | $84M |
| GROSS PROFIT | $411M |
| R&D Expenses | $0 |
| Selling & Marketing | $5M |
| General & Administrative | $30M |
| SG&A Expenses | $35M |
| Other Expenses | $177M |
| Operating Expenses | $212M |
| Cost & Expenses | $296M |
| OPERATING INCOME | $199M |
| Interest Income | $2M |
| Interest Expense | $7M |
| Other Income/Expenses | -$6M |
| INCOME BEFORE TAX | $193M |
| Income Tax Expense | -$4M |
| Net Income from Continuing Ops | $196M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $199M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $199M |
| D&A | $177M |
| EBIT | $199M |
| EBITDA | $376M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $495M |
| Cost of Revenue | $84M |
| GROSS PROFIT | $411M |
| R&D Expenses | $0 |
| Selling & Marketing | $5M |
| General & Administrative | $30M |
| SG&A Expenses | $35M |
| Other Expenses | $177M |
| Operating Expenses | $212M |
| Cost & Expenses | $296M |
| OPERATING INCOME | $199M |
| Interest Income | $2M |
| Interest Expense | $7M |
| Other Income/Expenses | -$6M |
| INCOME BEFORE TAX | $193M |
| Income Tax Expense | -$4M |
| Net Income from Continuing Ops | $196M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $199M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $199M |
| D&A | $177M |
| EBIT | $199M |
| EBITDA | $376M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $199M |
| Depreciation & Amortization | $175M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$32M |
| Other Non-Cash Items | $7M |
| Change in Working Capital | -$9M |
| OPERATING CASH FLOW | $341M |
| Capital Expenditure | -$156M |
| Acquisitions (Net) | $4M |
| Purchases of Investments | -$461.0K |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $4M |
| NET CASH FROM INVESTING | -$149M |
| Net Debt Issuance | $85M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$71M |
| Other Financing Activities | -$1M |
| NET CASH FROM FINANCING | $8M |
| FREE CASH FLOW | $185M |
| Net Change in Cash | $200M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $319M |
| Short-Term Investments | $0 |
| Net Receivables | $30M |
| Inventory | $12M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $362M |
| PP&E (Net) | $2.3B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $85M |
| TOTAL NON-CURRENT ASSETS | $2.4B |
| TOTAL ASSETS | $2.8B |
| Account Payables | $2M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $9M |
| TOTAL CURRENT LIABILITIES | $44M |
| Long-Term Debt | $300M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $86M |
| Other Non-Current Liabilities | $34M |
| TOTAL NON-CURRENT LIABILITIES | $421M |
| TOTAL LIABILITIES | $464M |
| Common Stock | $655.0K |
| Additional Paid-In Capital | $2.2B |
| Retained Earnings | $61M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.3B |
| Minority Interest | $30M |
| TOTAL EQUITY | $2.3B |
| TOTAL LIABILITIES & EQUITY | $2.8B |
| Total Debt | $300M |
| Net Debt | -$19M |