| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $683M | — | $652M | — | 4.8% |
| Op. Income | $126M | — | -$23M | — | 657.5% |
| Gross Margin | 23.7% | — | 1.9% | — | 21.8pp |
| Net Margin | 14.1% | — | -11.1% | — | 25.2pp |
| EPS (Diluted) | $0.25 | — | $-0.19 | — | 231.6% |
| Free Cash Flow | -$3M | — | -$8M | — | 57.9% |
| Item | Amount |
|---|---|
| REVENUE | $683M |
| Cost of Revenue | $521M |
| GROSS PROFIT | $162M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $29M |
| SG&A Expenses | $29M |
| Other Expenses | $7M |
| Operating Expenses | $36M |
| Cost & Expenses | $557M |
| OPERATING INCOME | $126M |
| Interest Income | $0 |
| Interest Expense | $3M |
| Other Income/Expenses | $3M |
| INCOME BEFORE TAX | $129M |
| Income Tax Expense | $33M |
| Net Income from Continuing Ops | $96M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $96M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $96M |
| D&A | $165M |
| EBIT | $131M |
| EBITDA | $296M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $683M |
| Cost of Revenue | $521M |
| GROSS PROFIT | $162M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $29M |
| SG&A Expenses | $29M |
| Other Expenses | $7M |
| Operating Expenses | $36M |
| Cost & Expenses | $557M |
| OPERATING INCOME | $126M |
| Interest Income | $0 |
| Interest Expense | $3M |
| Other Income/Expenses | $3M |
| INCOME BEFORE TAX | $129M |
| Income Tax Expense | $33M |
| Net Income from Continuing Ops | $96M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $96M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $96M |
| D&A | $165M |
| EBIT | $131M |
| EBITDA | $296M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $96M |
| Depreciation & Amortization | $165M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | $33M |
| Other Non-Cash Items | -$14M |
| Change in Working Capital | -$29M |
| OPERATING CASH FLOW | $260M |
| Capital Expenditure | -$264M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$4M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$268M |
| Net Debt Issuance | -$3M |
| Common Stock Repurchased | -$11M |
| Common Dividends Paid | -$16M |
| Other Financing Activities | $6M |
| NET CASH FROM FINANCING | -$17M |
| FREE CASH FLOW | -$3M |
| Net Change in Cash | -$23M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $183M |
| Short-Term Investments | $23M |
| Net Receivables | $42M |
| Inventory | $127M |
| Other Current Assets | $20M |
| TOTAL CURRENT ASSETS | $394M |
| PP&E (Net) | $2.9B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $69M |
| TOTAL NON-CURRENT ASSETS | $3.0B |
| TOTAL ASSETS | $3.4B |
| Account Payables | $118M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $127M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $514M |
| Other Non-Current Liabilities | $60M |
| TOTAL NON-CURRENT LIABILITIES | $574M |
| TOTAL LIABILITIES | $701M |
| Common Stock | $3.7B |
| Additional Paid-In Capital | $91M |
| Retained Earnings | -$1.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$200.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.7B |
| TOTAL LIABILITIES & EQUITY | $3.4B |
| Total Debt | $800.0K |
| Net Debt | -$182M |
