| Metric | Q1 2019 | Q4 2018 | Q1 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.7B | $4.6B | $4.6B | 2.9% | 3.3% |
| Op. Income | $238M | $259M | $241M | -7.8% | -1.1% |
| Gross Margin | 31.8% | 33.5% | 31.3% | -1.7pp | 0.5pp |
| Net Margin | 3.4% | 4.1% | 3.9% | -0.7pp | -0.5pp |
| EPS (Diluted) | $1.09 | $1.27 | $1.20 | -14.2% | -9.2% |
| Free Cash Flow | $16M | $79M | $107M | -79.6% | -84.9% |
| Item | Amount |
|---|---|
| REVENUE | $4.7B |
| Cost of Revenue | $3.2B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.2B |
| Other Expenses | $66M |
| Operating Expenses | $1.3B |
| Cost & Expenses | $4.5B |
| OPERATING INCOME | $238M |
| Interest Income | $0 |
| Interest Expense | $24M |
| Other Income/Expenses | -$27M |
| INCOME BEFORE TAX | $212M |
| Income Tax Expense | $51M |
| Net Income from Continuing Ops | $146M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $160M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $160M |
| D&A | $62M |
| EBIT | $235M |
| EBITDA | $297M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $4.7B |
| Cost of Revenue | $3.2B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.2B |
| Other Expenses | $66M |
| Operating Expenses | $1.3B |
| Cost & Expenses | $4.5B |
| OPERATING INCOME | $238M |
| Interest Income | $0 |
| Interest Expense | $24M |
| Other Income/Expenses | -$27M |
| INCOME BEFORE TAX | $212M |
| Income Tax Expense | $51M |
| Net Income from Continuing Ops | $146M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $160M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $160M |
| D&A | $62M |
| EBIT | $235M |
| EBITDA | $297M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $160M |
| Depreciation & Amortization | $62M |
| Stock-Based Compensation | $6M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $23M |
| Change in Working Capital | -$190M |
| OPERATING CASH FLOW | $62M |
| Capital Expenditure | -$46M |
| Acquisitions (Net) | -$141M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $3M |
| NET CASH FROM INVESTING | -$184M |
| Net Debt Issuance | $258M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$105M |
| Other Financing Activities | -$7M |
| NET CASH FROM FINANCING | $146M |
| FREE CASH FLOW | $16M |
| Net Change in Cash | $23M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $357M |
| Short-Term Investments | $0 |
| Net Receivables | $2.7B |
| Inventory | $3.7B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $7.9B |
| PP&E (Net) | $2.0B |
| Goodwill | $2.2B |
| Intangible Assets | $1.4B |
| Long-Term Investments | $0 |
| Tax Assets | $21M |
| Other Non-Current Assets | $523M |
| TOTAL NON-CURRENT ASSETS | $6.2B |
| TOTAL ASSETS | $14.1B |
| Account Payables | $4.1B |
| Short-Term Debt | $1.0B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.3B |
| TOTAL CURRENT LIABILITIES | $6.5B |
| Long-Term Debt | $2.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $194M |
| Other Non-Current Liabilities | $652M |
| TOTAL NON-CURRENT LIABILITIES | $4.0B |
| TOTAL LIABILITIES | $10.5B |
| Common Stock | $146M |
| Additional Paid-In Capital | $77M |
| Retained Earnings | $4.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$1.2B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.6B |
| Minority Interest | $22M |
| TOTAL EQUITY | $3.6B |
| TOTAL LIABILITIES & EQUITY | $14.1B |
| Total Debt | $4.1B |
| Net Debt | $3.8B |