AFGHIJKLMNOPQRSTUVWXY
1
Continuing Operations; Including M&A post-close
2
3
4
5
Tot FY16Q1'17Q2'17Q3'17Q4'17Tot FY17Q1'18Q2'18Q3'18Q4'18Tot FY18Q1'19Q2'19Q3'19
6
Non GAAP P&L - $MActActActActActActActActActActActActActAct
7
Revenues$2,602$514$597$624$566$2,301$573$605$616$615$2,409$605$665$851
8
Q/Q
9
Y/Y
10
11
COGS 1,303 238 268 265 239 1,009 226 235 237 232 930 227 242 302
12
13
Gross Profit 1,300 275 330 359 327.555 1,292 347 370 380 383 1,480 378 424 549
14
 % of Rev49.9%53.6%55.2%57.6%57.8%56.1%60.6%61.2%61.6%62.3%61.4%62.5%63.7%64.6%
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113