| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.8B | — | $5.3B | — | 10.1% |
| Op. Income | $587M | — | $516M | — | 13.9% |
| Gross Margin | 41.6% | — | 41.1% | — | 0.5pp |
| Net Margin | 7.5% | — | 5.5% | — | 2.0pp |
| EPS (Diluted) | $3.57 | — | $2.33 | — | 53.2% |
| Free Cash Flow | $530M | — | $412M | — | 28.5% |
| Item | Amount |
|---|---|
| REVENUE | $5.8B |
| Cost of Revenue | $3.4B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.8B |
| Other Expenses | $0 |
| Operating Expenses | $1.8B |
| Cost & Expenses | $5.2B |
| OPERATING INCOME | $587M |
| Interest Income | $4M |
| Interest Expense | $0 |
| Other Income/Expenses | $3M |
| INCOME BEFORE TAX | $592M |
| Income Tax Expense | $157M |
| Net Income from Continuing Ops | $434M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $434M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $434M |
| D&A | $66M |
| EBIT | $599M |
| EBITDA | $665M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $5.8B |
| Cost of Revenue | $3.4B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.8B |
| Other Expenses | $0 |
| Operating Expenses | $1.8B |
| Cost & Expenses | $5.2B |
| OPERATING INCOME | $587M |
| Interest Income | $4M |
| Interest Expense | $0 |
| Other Income/Expenses | $3M |
| INCOME BEFORE TAX | $592M |
| Income Tax Expense | $157M |
| Net Income from Continuing Ops | $434M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $434M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $434M |
| D&A | $66M |
| EBIT | $599M |
| EBITDA | $665M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $434M |
| Depreciation & Amortization | $66M |
| Stock-Based Compensation | $45M |
| Deferred Income Tax | -$16M |
| Other Non-Cash Items | $12M |
| Change in Working Capital | $31M |
| OPERATING CASH FLOW | $572M |
| Capital Expenditure | -$42M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$46M |
| NET CASH FROM INVESTING | -$89M |
| Net Debt Issuance | -$183.0K |
| Common Stock Repurchased | -$354M |
| Common Dividends Paid | -$136M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$490M |
| FREE CASH FLOW | $530M |
| Net Change in Cash | -$18M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $277M |
| Short-Term Investments | $0 |
| Net Receivables | $794M |
| Inventory | $312M |
| Other Current Assets | $350M |
| TOTAL CURRENT ASSETS | $1.5B |
| PP&E (Net) | $125M |
| Goodwill | $210M |
| Intangible Assets | $3M |
| Long-Term Investments | -$91M |
| Tax Assets | $91M |
| Other Non-Current Assets | $91M |
| TOTAL NON-CURRENT ASSETS | $429M |
| TOTAL ASSETS | $1.9B |
| Account Payables | $168M |
| Short-Term Debt | $200.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $24M |
| TOTAL CURRENT LIABILITIES | $820M |
| Long-Term Debt | $457.0K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $20M |
| TOTAL NON-CURRENT LIABILITIES | $20M |
| TOTAL LIABILITIES | $840M |
| Common Stock | $119.0K |
| Additional Paid-In Capital | $1.1B |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$16M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.1B |
| TOTAL LIABILITIES & EQUITY | $1.9B |
| Total Debt | $657.0K |
| Net Debt | -$276M |