| Metric | Q4 2019 | Q3 2019 | Q4 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.7B | — | $4.6B | — | 2.2% |
| Op. Income | $258M | — | $259M | — | -0.0% |
| Gross Margin | 33.7% | — | 33.5% | — | 0.2pp |
| Net Margin | 0.2% | — | 4.1% | — | -3.9pp |
| EPS (Diluted) | $0.06 | — | $1.27 | — | -95.3% |
| Free Cash Flow | $52M | — | $79M | — | -34.9% |
| Item | Amount |
|---|---|
| REVENUE | $4.7B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $1.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.3B |
| Other Expenses | $77M |
| Operating Expenses | $1.3B |
| Cost & Expenses | $4.4B |
| OPERATING INCOME | $258M |
| Interest Income | $0 |
| Interest Expense | $28M |
| Other Income/Expenses | -$246M |
| INCOME BEFORE TAX | $101M |
| Income Tax Expense | $22M |
| Net Income from Continuing Ops | $79M |
| Net Income from Discontinued Ops | -$70M |
| Other Adjustments | $0 |
| NET INCOME | $9M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $9M |
| D&A | $73M |
| EBIT | $34M |
| EBITDA | $107M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $4.7B |
| Cost of Revenue | $3.1B |
| GROSS PROFIT | $1.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.3B |
| Other Expenses | $77M |
| Operating Expenses | $1.3B |
| Cost & Expenses | $4.4B |
| OPERATING INCOME | $258M |
| Interest Income | $0 |
| Interest Expense | $28M |
| Other Income/Expenses | -$246M |
| INCOME BEFORE TAX | $101M |
| Income Tax Expense | $22M |
| Net Income from Continuing Ops | $79M |
| Net Income from Discontinued Ops | -$70M |
| Other Adjustments | $0 |
| NET INCOME | $9M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $9M |
| D&A | $73M |
| EBIT | $34M |
| EBITDA | $107M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $9M |
| Depreciation & Amortization | $73M |
| Stock-Based Compensation | $12M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $22M |
| Change in Working Capital | $31M |
| OPERATING CASH FLOW | $147M |
| Capital Expenditure | -$95M |
| Acquisitions (Net) | -$81M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $5M |
| NET CASH FROM INVESTING | -$172M |
| Net Debt Issuance | -$40M |
| Common Stock Repurchased | -$1M |
| Common Dividends Paid | -$111M |
| Other Financing Activities | -$5M |
| NET CASH FROM FINANCING | -$157M |
| FREE CASH FLOW | $52M |
| Net Change in Cash | -$174M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $277M |
| Short-Term Investments | $0 |
| Net Receivables | $2.4B |
| Inventory | $3.4B |
| Other Current Assets | $714M |
| TOTAL CURRENT ASSETS | $7.9B |
| PP&E (Net) | $2.2B |
| Goodwill | $2.3B |
| Intangible Assets | $1.5B |
| Long-Term Investments | $0 |
| Tax Assets | $46M |
| Other Non-Current Assets | $706M |
| TOTAL NON-CURRENT ASSETS | $6.7B |
| TOTAL ASSETS | $14.6B |
| Account Payables | $3.9B |
| Short-Term Debt | $624M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.7B |
| TOTAL CURRENT LIABILITIES | $6.4B |
| Long-Term Debt | $2.8B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $233M |
| Other Non-Current Liabilities | $764M |
| TOTAL NON-CURRENT LIABILITIES | $4.6B |
| TOTAL LIABILITIES | $11.0B |
| Common Stock | $145M |
| Additional Paid-In Capital | $99M |
| Retained Earnings | $4.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$1.1B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.7B |
| Minority Interest | $21M |
| TOTAL EQUITY | $3.7B |
| TOTAL LIABILITIES & EQUITY | $14.6B |
| Total Debt | $4.2B |
| Net Debt | $3.9B |