| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.6B | — | $1.4B | — | 9.3% |
| Op. Income | $252M | — | $283M | — | -10.9% |
| Gross Margin | 26.5% | — | 31.4% | — | -4.9pp |
| Net Margin | 0.6% | — | 0.5% | — | 0.1pp |
| EPS (Diluted) | $-0.04 | — | $0.04 | — | -191.0% |
| Free Cash Flow | -$40M | — | $181M | — | -122.2% |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $412M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $158M |
| Other Expenses | $2M |
| Operating Expenses | $161M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $252M |
| Interest Income | $31M |
| Interest Expense | $102M |
| Other Income/Expenses | -$241M |
| INCOME BEFORE TAX | $11M |
| Income Tax Expense | $17M |
| Net Income from Continuing Ops | -$6M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $9M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $9M |
| D&A | $182M |
| EBIT | $252M |
| EBITDA | $434M |
| EPS | $0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $412M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $158M |
| Other Expenses | $2M |
| Operating Expenses | $161M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $252M |
| Interest Income | $31M |
| Interest Expense | $102M |
| Other Income/Expenses | -$241M |
| INCOME BEFORE TAX | $11M |
| Income Tax Expense | $17M |
| Net Income from Continuing Ops | -$6M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $9M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $9M |
| D&A | $182M |
| EBIT | $252M |
| EBITDA | $434M |
| EPS | $0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | $9M |
| Depreciation & Amortization | $182M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$61M |
| Change in Working Capital | -$153M |
| OPERATING CASH FLOW | -$23M |
| Capital Expenditure | -$17M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $8M |
| NET CASH FROM INVESTING | -$9M |
| Net Debt Issuance | $101M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$22M |
| Other Financing Activities | -$77M |
| NET CASH FROM FINANCING | $25M |
| FREE CASH FLOW | -$40M |
| Net Change in Cash | -$49M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $196M |
| Short-Term Investments | $84M |
| Net Receivables | $120M |
| Inventory | $11M |
| Other Current Assets | $108M |
| TOTAL CURRENT ASSETS | $508M |
| PP&E (Net) | $88M |
| Goodwill | $56M |
| Intangible Assets | $2.9B |
| Long-Term Investments | $16M |
| Tax Assets | $147M |
| Other Non-Current Assets | $121M |
| TOTAL NON-CURRENT ASSETS | $3.4B |
| TOTAL ASSETS | $3.9B |
| Account Payables | $149M |
| Short-Term Debt | $175M |
| Deferred Revenue | $5M |
| Other Current Liabilities | $187M |
| TOTAL CURRENT LIABILITIES | $562M |
| Long-Term Debt | $1.0B |
| Deferred Revenue NC | $21M |
| Deferred Tax Liabilities | $233M |
| Other Non-Current Liabilities | $828M |
| TOTAL NON-CURRENT LIABILITIES | $2.1B |
| TOTAL LIABILITIES | $2.7B |
| Common Stock | $160M |
| Additional Paid-In Capital | $180M |
| Retained Earnings | $403M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $20M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $764M |
| Minority Interest | $435M |
| TOTAL EQUITY | $1.2B |
| TOTAL LIABILITIES & EQUITY | $3.9B |
| Total Debt | $1.2B |
| Net Debt | $1.0B |