| Metric | Q4 2016 | Q3 2016 | Q4 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $527M | $552M | — | -4.5% | — |
| Op. Income | $124M | $96M | — | 28.9% | — |
| Gross Margin | 27.3% | 20.7% | — | 6.5pp | — |
| Net Margin | 18.4% | 12.2% | — | 6.2pp | — |
| EPS (Diluted) | $1.30 | $0.91 | — | 42.9% | — |
| Free Cash Flow | $184M | $261M | — | -29.4% | — |
| Item | Amount |
|---|---|
| REVENUE | $527M |
| Cost of Revenue | $384M |
| GROSS PROFIT | $144M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $20M |
| SG&A Expenses | $20M |
| Other Expenses | $0 |
| Operating Expenses | $20M |
| Cost & Expenses | $403M |
| OPERATING INCOME | $124M |
| Interest Income | $2.0K |
| Interest Expense | $7M |
| Other Income/Expenses | -$5M |
| INCOME BEFORE TAX | $120M |
| Income Tax Expense | $9.0K |
| Net Income from Continuing Ops | $120M |
| Net Income from Discontinued Ops | $23M |
| Other Adjustments | -$3M |
| NET INCOME | $97M |
| Net Income Deductions | $20M |
| BOTTOM LINE NET INCOME | $97M |
| D&A | $82M |
| EBIT | $127M |
| EBITDA | $209M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $527M |
| Cost of Revenue | $384M |
| GROSS PROFIT | $144M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $20M |
| SG&A Expenses | $20M |
| Other Expenses | $0 |
| Operating Expenses | $20M |
| Cost & Expenses | $403M |
| OPERATING INCOME | $124M |
| Interest Income | $2.0K |
| Interest Expense | $7M |
| Other Income/Expenses | -$5M |
| INCOME BEFORE TAX | $120M |
| Income Tax Expense | $9.0K |
| Net Income from Continuing Ops | $120M |
| Net Income from Discontinued Ops | $23M |
| Other Adjustments | -$3M |
| NET INCOME | $97M |
| Net Income Deductions | $20M |
| BOTTOM LINE NET INCOME | $97M |
| D&A | $82M |
| EBIT | $127M |
| EBITDA | $209M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $97M |
| Depreciation & Amortization | $82M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$1M |
| Other Non-Cash Items | $32M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $209M |
| Capital Expenditure | -$25M |
| Acquisitions (Net) | $2M |
| Purchases of Investments | -$11M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $9M |
| NET CASH FROM INVESTING | -$26M |
| Net Debt Issuance | -$112M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$53M |
| Other Financing Activities | -$176.0K |
| NET CASH FROM FINANCING | -$165M |
| FREE CASH FLOW | $184M |
| Net Change in Cash | $0 |
| 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 | $0 |
| 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 |