| Metric | FY 2015 | Prior Q | FY 2014 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $887M | — | $779M | — | 14.0% |
| Op. Income | $52M | — | $47M | — | 10.4% |
| Gross Margin | 14.9% | — | 15.8% | — | -0.9pp |
| Net Margin | 3.3% | — | 3.4% | — | -0.1pp |
| EPS (Diluted) | $2.61 | — | $2.36 | — | 10.6% |
| Free Cash Flow | -$459.0K | — | $2M | — | -122.7% |
| Item | Amount |
|---|---|
| REVENUE | $887M |
| Cost of Revenue | $755M |
| GROSS PROFIT | $132M |
| R&D Expenses | $0 |
| Selling & Marketing | $50M |
| General & Administrative | $34M |
| SG&A Expenses | $83M |
| Other Expenses | -$3M |
| Operating Expenses | $83M |
| Cost & Expenses | $838M |
| OPERATING INCOME | $52M |
| Interest Income | $0 |
| Interest Expense | $4M |
| Other Income/Expenses | -$7M |
| INCOME BEFORE TAX | $45M |
| Income Tax Expense | $16M |
| Net Income from Continuing Ops | $29M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $29M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $29M |
| D&A | $16M |
| EBIT | $49M |
| EBITDA | $65M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $887M |
| Cost of Revenue | $755M |
| GROSS PROFIT | $132M |
| R&D Expenses | $0 |
| Selling & Marketing | $50M |
| General & Administrative | $34M |
| SG&A Expenses | $83M |
| Other Expenses | -$3M |
| Operating Expenses | $83M |
| Cost & Expenses | $838M |
| OPERATING INCOME | $52M |
| Interest Income | $0 |
| Interest Expense | $4M |
| Other Income/Expenses | -$7M |
| INCOME BEFORE TAX | $45M |
| Income Tax Expense | $16M |
| Net Income from Continuing Ops | $29M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $29M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $29M |
| D&A | $16M |
| EBIT | $49M |
| EBITDA | $65M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $29M |
| Depreciation & Amortization | $16M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | -$2M |
| Other Non-Cash Items | $1M |
| Change in Working Capital | -$33M |
| OPERATING CASH FLOW | $14M |
| Capital Expenditure | -$14M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $111.0K |
| NET CASH FROM INVESTING | -$14M |
| Net Debt Issuance | $16M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$17M |
| Other Financing Activities | $1M |
| NET CASH FROM FINANCING | $410.0K |
| FREE CASH FLOW | -$459.0K |
| Net Change in Cash | $62.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $76M |
| Inventory | $198M |
| Other Current Assets | $4M |
| TOTAL CURRENT ASSETS | $284M |
| PP&E (Net) | $110M |
| Goodwill | $0 |
| Intangible Assets | $3M |
| Long-Term Investments | $0 |
| Tax Assets | $3M |
| Other Non-Current Assets | $31M |
| TOTAL NON-CURRENT ASSETS | $148M |
| TOTAL ASSETS | $432M |
| Account Payables | $46M |
| Short-Term Debt | $66M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $134M |
| Long-Term Debt | $32M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $24M |
| TOTAL NON-CURRENT LIABILITIES | $57M |
| TOTAL LIABILITIES | $191M |
| Common Stock | $112.0K |
| Additional Paid-In Capital | $112M |
| Retained Earnings | $136M |
| Treasury Stock | -$1M |
| Accum. Other Comp. Income | -$5M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $241M |
| Minority Interest | $0 |
| TOTAL EQUITY | $241M |
| TOTAL LIABILITIES & EQUITY | $432M |
| Total Debt | $98M |
| Net Debt | $96M |