| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $298M | — | $241M | — | 23.7% |
| Op. Income | $24M | — | $33M | — | -26.3% |
| Gross Margin | 32.8% | — | 39.7% | — | -6.8pp |
| Net Margin | -2.0% | — | 1.6% | — | -3.6pp |
| EPS (Diluted) | $-0.09 | — | $0.05 | — | -259.6% |
| Free Cash Flow | $38M | — | $39M | — | -0.9% |
| Item | Amount |
|---|---|
| REVENUE | $298M |
| Cost of Revenue | $200M |
| GROSS PROFIT | $98M |
| R&D Expenses | $0 |
| Selling & Marketing | $77M |
| General & Administrative | $27M |
| SG&A Expenses | $27M |
| Other Expenses | $47M |
| Operating Expenses | $73M |
| Cost & Expenses | $273M |
| OPERATING INCOME | $24M |
| Interest Income | $1M |
| Interest Expense | $31M |
| Other Income/Expenses | -$34M |
| INCOME BEFORE TAX | -$9M |
| Income Tax Expense | -$3M |
| Net Income from Continuing Ops | -$6M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$6M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$6M |
| D&A | $30M |
| EBIT | $22M |
| EBITDA | $53M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$6M |
| Depreciation & Amortization | $30M |
| Stock-Based Compensation | $12M |
| Deferred Income Tax | -$3M |
| Other Non-Cash Items | $4M |
| Change in Working Capital | $2M |
| OPERATING CASH FLOW | $40M |
| Capital Expenditure | -$1M |
| Acquisitions (Net) | -$207M |
| Purchases of Investments | -$5M |
| Sales/Maturities of Investments | $4M |
| Other Investing Activities | $12.0K |
| NET CASH FROM INVESTING | -$210M |
| Net Debt Issuance | $112M |
| Common Stock Repurchased | -$11M |
| Common Dividends Paid | -$627.0K |
| Other Financing Activities | -$18M |
| NET CASH FROM FINANCING | $172M |
| FREE CASH FLOW | $38M |
| Net Change in Cash | $1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $16M |
| Short-Term Investments | $525.0K |
| Net Receivables | $84M |
| Inventory | -$6M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $105M |
| PP&E (Net) | $10M |
| Goodwill | $284M |
| Intangible Assets | $434M |
| Long-Term Investments | $6M |
| Tax Assets | $7M |
| Other Non-Current Assets | $5M |
| TOTAL NON-CURRENT ASSETS | $746M |
| TOTAL ASSETS | $851M |
| Account Payables | $4M |
| Short-Term Debt | $0 |
| Deferred Revenue | -$419M |
| Other Current Liabilities | $27M |
| TOTAL CURRENT LIABILITIES | $49M |
| Long-Term Debt | $419M |
| Deferred Revenue NC | $556M |
| Deferred Tax Liabilities | -$556M |
| Other Non-Current Liabilities | $26M |
| TOTAL NON-CURRENT LIABILITIES | $471M |
| TOTAL LIABILITIES | $520M |
| Common Stock | $548.0K |
| Additional Paid-In Capital | $422M |
| Retained Earnings | -$75M |
| Treasury Stock | -$16M |
| Accum. Other Comp. Income | -$537.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $331M |
| Minority Interest | $402M |
| TOTAL EQUITY | $733M |
| TOTAL LIABILITIES & EQUITY | $851M |
| Total Debt | $419M |
| Net Debt | $402M |
