| Metric | Q1 2017 | Q4 2016 | Q1 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $461M | $527M | — | -12.6% | — |
| Op. Income | $108M | $124M | — | -13.5% | — |
| Gross Margin | 26.8% | 27.3% | — | -0.5pp | — |
| Net Margin | 17.9% | 18.4% | — | -0.5pp | — |
| EPS (Diluted) | $1.10 | $1.30 | — | -15.4% | — |
| Free Cash Flow | $147M | $184M | — | -20.2% | — |
| Item | Amount |
|---|---|
| REVENUE | $461M |
| Cost of Revenue | $338M |
| GROSS PROFIT | $124M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $16M |
| SG&A Expenses | $16M |
| Other Expenses | $0 |
| Operating Expenses | $16M |
| Cost & Expenses | $354M |
| OPERATING INCOME | $108M |
| Interest Income | $24.0K |
| Interest Expense | $8M |
| Other Income/Expenses | -$2M |
| INCOME BEFORE TAX | $105M |
| Income Tax Expense | -$12.0K |
| Net Income from Continuing Ops | $105M |
| Net Income from Discontinued Ops | $23M |
| Other Adjustments | -$2M |
| NET INCOME | $82M |
| Net Income Deductions | $20M |
| BOTTOM LINE NET INCOME | $82M |
| D&A | $65M |
| EBIT | $113M |
| EBITDA | $178M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $461M |
| Cost of Revenue | $338M |
| GROSS PROFIT | $124M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $16M |
| SG&A Expenses | $16M |
| Other Expenses | $0 |
| Operating Expenses | $16M |
| Cost & Expenses | $354M |
| OPERATING INCOME | $108M |
| Interest Income | $24.0K |
| Interest Expense | $8M |
| Other Income/Expenses | -$2M |
| INCOME BEFORE TAX | $105M |
| Income Tax Expense | -$12.0K |
| Net Income from Continuing Ops | $105M |
| Net Income from Discontinued Ops | $23M |
| Other Adjustments | -$2M |
| NET INCOME | $82M |
| Net Income Deductions | $20M |
| BOTTOM LINE NET INCOME | $82M |
| D&A | $65M |
| EBIT | $113M |
| EBITDA | $178M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $82M |
| Depreciation & Amortization | $65M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $30M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $177M |
| Capital Expenditure | -$30M |
| Acquisitions (Net) | $704.0K |
| Purchases of Investments | -$9M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $3M |
| NET CASH FROM INVESTING | -$36M |
| Net Debt Issuance | -$32M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$53M |
| Other Financing Activities | -$9M |
| NET CASH FROM FINANCING | -$94M |
| FREE CASH FLOW | $147M |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $87M |
| Short-Term Investments | $0 |
| Net Receivables | $121M |
| Inventory | $78M |
| Other Current Assets | $18M |
| TOTAL CURRENT ASSETS | $305M |
| PP&E (Net) | $1.6B |
| Goodwill | $136M |
| Intangible Assets | $0 |
| Long-Term Investments | $147M |
| Tax Assets | $0 |
| Other Non-Current Assets | $64M |
| TOTAL NON-CURRENT ASSETS | $1.9B |
| TOTAL ASSETS | $2.2B |
| Account Payables | $66M |
| Short-Term Debt | $177M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $46M |
| TOTAL CURRENT LIABILITIES | $323M |
| Long-Term Debt | $368M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $288M |
| TOTAL NON-CURRENT LIABILITIES | $735M |
| TOTAL LIABILITIES | $1.1B |
| Common Stock | $1.5B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$38M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Minority Interest | $6M |
| TOTAL EQUITY | $1.1B |
| TOTAL LIABILITIES & EQUITY | $2.2B |
| Total Debt | $625M |
| Net Debt | $537M |