| Metric | Q2 2016 | Q1 2016 | Q2 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $862M | $847M | — | 1.7% | — |
| Op. Income | $82M | $71M | — | 14.3% | — |
| Gross Margin | 22.3% | 21.9% | — | 0.4pp | — |
| Net Margin | 5.8% | 4.6% | — | 1.2pp | — |
| EPS (Diluted) | $0.59 | $0.46 | — | 28.3% | — |
| Free Cash Flow | $59M | -$49M | — | 220.1% | — |
| Item | Amount |
|---|---|
| REVENUE | $862M |
| Cost of Revenue | $669M |
| GROSS PROFIT | $192M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $111M |
| Other Expenses | $100.0K |
| Operating Expenses | $111M |
| Cost & Expenses | $780M |
| OPERATING INCOME | $82M |
| Interest Income | $0 |
| Interest Expense | $15M |
| Other Income/Expenses | -$15M |
| INCOME BEFORE TAX | $67M |
| Income Tax Expense | $17M |
| Net Income from Continuing Ops | $50M |
| Net Income from Discontinued Ops | -$100.0K |
| Other Adjustments | $0 |
| NET INCOME | $50M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $50M |
| D&A | $26M |
| EBIT | $82M |
| EBITDA | $82M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $862M |
| Cost of Revenue | $669M |
| GROSS PROFIT | $192M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $111M |
| Other Expenses | $100.0K |
| Operating Expenses | $111M |
| Cost & Expenses | $780M |
| OPERATING INCOME | $82M |
| Interest Income | $0 |
| Interest Expense | $15M |
| Other Income/Expenses | -$15M |
| INCOME BEFORE TAX | $67M |
| Income Tax Expense | $17M |
| Net Income from Continuing Ops | $50M |
| Net Income from Discontinued Ops | -$100.0K |
| Other Adjustments | $0 |
| NET INCOME | $50M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $50M |
| D&A | $26M |
| EBIT | $82M |
| EBITDA | $82M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $50M |
| Depreciation & Amortization | $26M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $400.0K |
| Change in Working Capital | -$100.0K |
| OPERATING CASH FLOW | $79M |
| Capital Expenditure | -$20M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $9M |
| NET CASH FROM INVESTING | -$11M |
| Net Debt Issuance | -$49M |
| Common Stock Repurchased | $700.0K |
| Common Dividends Paid | -$10M |
| Other Financing Activities | $100.0K |
| NET CASH FROM FINANCING | -$60M |
| FREE CASH FLOW | $59M |
| Net Change in Cash | $6M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $161M |
| Short-Term Investments | $0 |
| Net Receivables | $431M |
| Inventory | $312M |
| Other Current Assets | $46M |
| TOTAL CURRENT ASSETS | $951M |
| PP&E (Net) | $582M |
| Goodwill | $636M |
| Intangible Assets | $348M |
| Long-Term Investments | -$28M |
| Tax Assets | $28M |
| Other Non-Current Assets | $103M |
| TOTAL NON-CURRENT ASSETS | $1.7B |
| TOTAL ASSETS | $2.6B |
| Account Payables | $373M |
| Short-Term Debt | $18M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $532M |
| Long-Term Debt | $1.1B |
| Deferred Revenue NC | $52M |
| Deferred Tax Liabilities | $28M |
| Other Non-Current Liabilities | $230M |
| TOTAL NON-CURRENT LIABILITIES | $1.4B |
| TOTAL LIABILITIES | $1.9B |
| Common Stock | $787M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$57M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $731M |
| Minority Interest | $900.0K |
| TOTAL EQUITY | $732M |
| TOTAL LIABILITIES & EQUITY | $2.6B |
| Total Debt | $1.1B |
| Net Debt | $983M |