| Metric | Q2 2016 | Q1 2016 | Q2 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.0B | $2.0B | — | 0.4% | — |
| Op. Income | $188M | $165M | — | 13.9% | — |
| Gross Margin | 19.6% | 18.4% | — | 1.2pp | — |
| Net Margin | 6.9% | 6.2% | — | 0.6pp | — |
| EPS (Diluted) | $0.06 | $0.05 | — | 17.5% | — |
| Free Cash Flow | $61M | $283M | — | -78.3% | — |
| Item | Amount |
|---|---|
| REVENUE | $2.0B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $389M |
| R&D Expenses | $87M |
| Selling & Marketing | $28M |
| General & Administrative | $86M |
| SG&A Expenses | $114M |
| Other Expenses | $0 |
| Operating Expenses | $201M |
| Cost & Expenses | $1.8B |
| OPERATING INCOME | $188M |
| Interest Income | $0 |
| Interest Expense | $17M |
| Other Income/Expenses | $6M |
| INCOME BEFORE TAX | $205M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $145M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $137M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $137M |
| D&A | $14M |
| EBIT | $210M |
| EBITDA | $210M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $2.0B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $389M |
| R&D Expenses | $87M |
| Selling & Marketing | $28M |
| General & Administrative | $86M |
| SG&A Expenses | $114M |
| Other Expenses | $0 |
| Operating Expenses | $201M |
| Cost & Expenses | $1.8B |
| OPERATING INCOME | $188M |
| Interest Income | $0 |
| Interest Expense | $17M |
| Other Income/Expenses | $6M |
| INCOME BEFORE TAX | $205M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $145M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $137M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $137M |
| D&A | $14M |
| EBIT | $210M |
| EBITDA | $210M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $137M |
| Depreciation & Amortization | $231M |
| Stock-Based Compensation | $4M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $81M |
| Change in Working Capital | -$141M |
| OPERATING CASH FLOW | $311M |
| Capital Expenditure | -$250M |
| Acquisitions (Net) | -$2M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$39M |
| NET CASH FROM INVESTING | -$291M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$254M |
| NET CASH FROM FINANCING | -$254M |
| FREE CASH FLOW | $61M |
| Net Change in Cash | -$260M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.2B |
| Short-Term Investments | $114M |
| Net Receivables | $1.4B |
| Inventory | $1.4B |
| Other Current Assets | $240M |
| TOTAL CURRENT ASSETS | $4.3B |
| PP&E (Net) | $4.7B |
| Goodwill | $0 |
| Intangible Assets | $378M |
| Long-Term Investments | $1.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $253M |
| TOTAL NON-CURRENT ASSETS | $6.9B |
| TOTAL ASSETS | $11.3B |
| Account Payables | $995M |
| Short-Term Debt | $1.5B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.4B |
| TOTAL CURRENT LIABILITIES | $3.8B |
| Long-Term Debt | $2.0B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $306M |
| TOTAL NON-CURRENT LIABILITIES | $2.3B |
| TOTAL LIABILITIES | $6.2B |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $4.7B |
| TOTAL STOCKHOLDERS' EQUITY | $4.7B |
| Minority Interest | $345M |
| TOTAL EQUITY | $5.1B |
| TOTAL LIABILITIES & EQUITY | $11.3B |
| Total Debt | $3.5B |
| Net Debt | $2.3B |