| Metric | FY 2015 | Prior Q | FY 2014 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.3B | — | $2.3B | — | -1.2% |
| Op. Income | $462M | — | $544M | — | -15.2% |
| Gross Margin | 23.3% | — | 26.8% | — | -3.5pp |
| Net Margin | 6.9% | — | 15.4% | — | -8.5pp |
| EPS (Diluted) | $2.11 | — | $4.77 | — | -55.8% |
| Free Cash Flow | $501M | — | $430M | — | 16.5% |
| Item | Amount |
|---|---|
| REVENUE | $2.3B |
| Cost of Revenue | $1.7B |
| GROSS PROFIT | $529M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $67M |
| SG&A Expenses | $67M |
| Other Expenses | $0 |
| Operating Expenses | $67M |
| Cost & Expenses | $1.8B |
| OPERATING INCOME | $462M |
| Interest Income | $1M |
| Interest Expense | $31M |
| Other Income/Expenses | -$155M |
| INCOME BEFORE TAX | $306M |
| Income Tax Expense | $21.0K |
| Net Income from Continuing Ops | $306M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$3M |
| NET INCOME | $156M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $156M |
| D&A | $334M |
| EBIT | $337M |
| EBITDA | $671M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $2.3B |
| Cost of Revenue | $1.7B |
| GROSS PROFIT | $529M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $67M |
| SG&A Expenses | $67M |
| Other Expenses | $0 |
| Operating Expenses | $67M |
| Cost & Expenses | $1.8B |
| OPERATING INCOME | $462M |
| Interest Income | $1M |
| Interest Expense | $31M |
| Other Income/Expenses | -$155M |
| INCOME BEFORE TAX | $306M |
| Income Tax Expense | $21.0K |
| Net Income from Continuing Ops | $306M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$3M |
| NET INCOME | $156M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $156M |
| D&A | $334M |
| EBIT | $337M |
| EBITDA | $671M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $156M |
| Depreciation & Amortization | $334M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $2M |
| Other Non-Cash Items | $301M |
| Change in Working Capital | -$76M |
| OPERATING CASH FLOW | $716M |
| Capital Expenditure | -$216M |
| Acquisitions (Net) | -$69M |
| Purchases of Investments | -$72M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $5M |
| NET CASH FROM INVESTING | -$352M |
| Net Debt Issuance | $286.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$347M |
| Other Financing Activities | -$9M |
| NET CASH FROM FINANCING | -$355M |
| FREE CASH FLOW | $501M |
| Net Change in Cash | $9M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $33M |
| Short-Term Investments | $0 |
| Net Receivables | $124M |
| Inventory | $121M |
| Other Current Assets | $30M |
| TOTAL CURRENT ASSETS | $315M |
| PP&E (Net) | $1.8B |
| Goodwill | $136M |
| Intangible Assets | $0 |
| Long-Term Investments | $65M |
| Tax Assets | $0 |
| Other Non-Current Assets | $45M |
| TOTAL NON-CURRENT ASSETS | $2.0B |
| TOTAL ASSETS | $2.4B |
| Account Payables | $84M |
| Short-Term Debt | $259M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $44M |
| TOTAL CURRENT LIABILITIES | $423M |
| Long-Term Debt | $578M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $290M |
| TOTAL NON-CURRENT LIABILITIES | $949M |
| TOTAL LIABILITIES | $1.4B |
| Common Stock | $1.3B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$35M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $987M |
| Minority Interest | $3M |
| TOTAL EQUITY | $989M |
| TOTAL LIABILITIES & EQUITY | $2.4B |
| Total Debt | $919M |
| Net Debt | $886M |