| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.9B | — | $2.3B | — | -15.1% |
| Op. Income | $366M | — | $462M | — | -20.7% |
| Gross Margin | 22.7% | — | 23.3% | — | -0.6pp |
| Net Margin | 13.0% | — | 6.9% | — | 6.2pp |
| EPS (Diluted) | $3.39 | — | $2.11 | — | 60.7% |
| Free Cash Flow | $608M | — | $501M | — | 21.5% |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $1.5B |
| GROSS PROFIT | $438M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $73M |
| SG&A Expenses | $73M |
| Other Expenses | $0 |
| Operating Expenses | $73M |
| Cost & Expenses | $1.6B |
| OPERATING INCOME | $366M |
| Interest Income | $10.0K |
| Interest Expense | $31M |
| Other Income/Expenses | -$26M |
| INCOME BEFORE TAX | $340M |
| Income Tax Expense | $13.0K |
| Net Income from Continuing Ops | $340M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$7M |
| NET INCOME | $252M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $252M |
| D&A | $323M |
| EBIT | $370M |
| EBITDA | $693M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $1.5B |
| GROSS PROFIT | $438M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $73M |
| SG&A Expenses | $73M |
| Other Expenses | $0 |
| Operating Expenses | $73M |
| Cost & Expenses | $1.6B |
| OPERATING INCOME | $366M |
| Interest Income | $10.0K |
| Interest Expense | $31M |
| Other Income/Expenses | -$26M |
| INCOME BEFORE TAX | $340M |
| Income Tax Expense | $13.0K |
| Net Income from Continuing Ops | $340M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$7M |
| NET INCOME | $252M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $252M |
| D&A | $323M |
| EBIT | $370M |
| EBITDA | $693M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $252M |
| Depreciation & Amortization | $323M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$1M |
| Other Non-Cash Items | $105M |
| Change in Working Capital | $26M |
| OPERATING CASH FLOW | $704M |
| Capital Expenditure | -$95M |
| Acquisitions (Net) | $4M |
| Purchases of Investments | -$77M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $3M |
| NET CASH FROM INVESTING | -$188M |
| Net Debt Issuance | -$260M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$248M |
| Other Financing Activities | -$2M |
| NET CASH FROM FINANCING | -$509M |
| FREE CASH FLOW | $608M |
| Net Change in Cash | $6M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $40M |
| Short-Term Investments | $0 |
| Net Receivables | $153M |
| Inventory | $61M |
| Other Current Assets | $22M |
| TOTAL CURRENT ASSETS | $277M |
| PP&E (Net) | $1.6B |
| Goodwill | $136M |
| Intangible Assets | $0 |
| Long-Term Investments | $139M |
| Tax Assets | $0 |
| Other Non-Current Assets | $55M |
| TOTAL NON-CURRENT ASSETS | $1.9B |
| TOTAL ASSETS | $2.2B |
| Account Payables | $64M |
| Short-Term Debt | $177M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $44M |
| TOTAL CURRENT LIABILITIES | $327M |
| Long-Term Debt | $399M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $288M |
| TOTAL NON-CURRENT LIABILITIES | $773M |
| TOTAL LIABILITIES | $1.1B |
| Common Stock | $1.4B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$274M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$39M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Minority Interest | $6M |
| TOTAL EQUITY | $1.1B |
| TOTAL LIABILITIES & EQUITY | $2.2B |
| Total Debt | $662M |
| Net Debt | $622M |