CIBER INC (CBRIQ) [Rocket]

In millions, except per share items	Dec-31-15	Dec-31-14	Dec-31-13	Dec-31-12	Dec-31-11	Dec-31-10	Dec-31-09	Dec-31-08
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
North America	432.2	422.7	423.3	432.8	429.3	496.2	487.3
International	356.2	441.9	456.4	434.2	460.2	385.2	349.8	406.1
Other	3.2	2.7	3.4	3.1	3.5	3.5
Custom Solutions								466.2
Other							82.9	319.3
Total revenues [+]	787.0	863.6	877.3	865.6	888.4	881.6	920.1	1,191.6
Technology services	741.2	812.7	830.5	819.8	845.1	840.9	875.2
Other	45.8	50.9	46.8	45.7	43.3	40.7	44.9
Revenue growth [+]	-8.9%	-1.6%	1.4%	-2.6%	0.8%	-4.2%	-22.8%	10.1%
North America	2.2%	-0.2%	-2.2%	0.8%	-13.5%	1.8%
International	-19.4%	-3.2%	5.1%	-5.7%	19.5%	10.1%	-13.8%	28.8%
Other	20.1%	-19.5%	8.0%	-11.4%	0.9%
Custom Solutions								3.4%
IT Outsourcing							19.0%	17.8%
Cost of goods sold [+]	582.8	640.9	654.2	642.1	664.1	653.6	686.2	37.3
Cost of technology services	556.4	612.7	626.8	615.5	640.0	629.8	658.0
Other cost of sales	26.4	28.2	27.5	26.6	24.1	23.8	28.2
Gross profit	204.1	222.7	223.1	223.5	224.3	228.0	233.9	1,154.3
Gross margin	25.9%	25.8%	25.4%	25.8%	25.2%	25.9%	25.4%	96.9%
Selling, general and administrative	188.4	206.0	205.6	202.2	216.9	213.7	205.7	264.3
Other operating expenses	0.3	0.2		0.6	1.5	3.2	4.7	836.1
EBITDA [+]	21.2	22.2	23.2	28.7	15.4	21.0	39.4	72.7
EBITDA growth	-4.4%	-4.6%	-18.9%	86.4%	-26.6%	-46.8%	-45.8%	0.7%
EBITDA margin	2.7%	2.6%	2.6%	3.3%	1.7%	2.4%	4.3%	6.1%
Depreciation	5.5	5.6	5.8	7.4	7.9	6.7	11.2	12.5
EBITA	15.7	16.6	17.4	21.3	7.4	14.3	28.2	60.2
EBITA margin	2.0%	1.9%	2.0%	2.5%	0.8%	1.6%	3.1%	5.1%
Amortization of intangibles	0.3	0.2		0.6	1.5	3.2	4.7	6.3
EBIT [+]	15.4	16.4	17.4	20.6	5.9	11.1	23.5	53.9
EBIT growth	-6.3%	-5.8%	-15.5%	250.1%	-46.7%	-52.9%	-56.4%	-1.1%
EBIT margin	2.0%	1.9%	2.0%	2.4%	0.7%	1.3%	2.6%	4.5%
Non-recurring items [+]	3.6	26.2	16.9	8.0	16.3	82.0
Asset impairment					16.3	82.0
Interest expense, net [+]	1.3	1.1	1.7	5.4	7.1	5.9	4.8	12.6
Interest expense	1.6	1.6	2.5	6.0	7.9	6.6	5.8	13.9
Interest income	0.3	0.5	0.9	0.6	0.8	0.6	1.0	1.3
Other income (expense), net	-0.3	-1.9	0.0	-0.4	-2.5	0.1	0.3	-1.4
Pre-tax income	10.2	-12.8	-1.2	7.0	-20.0	-76.8	19.1	39.9
Income taxes	6.6	5.9	6.4	11.0	32.3	-22.8	6.4	12.1
Tax rate	64.6%			158.6%		29.8%	33.6%	30.3%
Minority interest	0.0	0.1	0.0	0.5	0.0	-0.5	0.2	0.9
Earnings from continuing ops	7.2	-18.8	-7.6	-4.6	-52.4	-53.4	12.5	26.9
Earnings from discontinued ops	-0.3	-0.8	-6.9	-10.0	-14.9	-23.7	2.5
Net income	6.9	-19.6	-14.5	-14.6	-67.3	-77.2	15.0	26.9
Net margin	0.9%	-2.3%	-1.7%	-1.7%	-7.6%	-8.8%	1.6%	2.3%

Basic EPS [+]	$0.09	($0.24)	($0.10)	($0.06)	($0.73)	($0.77)	$0.18	$0.45
Growth	-137.4%	138.9%	60.8%	-91.3%	-5.0%	-517.2%	-58.9%	7.3%
Diluted EPS [+]	$0.09	($0.24)	($0.10)	($0.06)	($0.73)	($0.77)	$0.18	$0.45
Growth	-137.0%	138.9%	60.8%	-91.3%	-5.0%	-517.8%	-58.7%	8.0%

Shares outstanding (basic) [+]	79.1	77.6	74.8	73.2	71.8	69.6	68.0	60.1
Growth	1.9%	3.7%	2.3%	1.9%	3.2%	2.4%	13.2%	-1.8%
Shares outstanding (diluted) [+]	79.9	77.6	74.8	73.2	71.8	69.6	68.1	60.4
Growth	3.0%	3.7%	2.3%	1.9%	3.2%	2.2%	12.8%	-2.5%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.