| Metric | FY 2010 | Prior Q | FY 2009 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $15.6B | — | $14.2B | — | 10.0% |
| Op. Income | $4.7B | — | $4.9B | — | -4.4% |
| Gross Margin | 72.5% | — | 71.5% | — | 1.1pp |
| Net Margin | 26.7% | — | 32.6% | — | -5.9pp |
| EPS (Diluted) | $2.57 | — | $2.85 | — | -9.8% |
| Free Cash Flow | $4.5B | — | $5.1B | — | -10.4% |
| Item | Amount |
|---|---|
| REVENUE | $15.6B |
| Cost of Revenue | $4.3B |
| GROSS PROFIT | $11.3B |
| R&D Expenses | $2.8B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $3.8B |
| Other Expenses | $0 |
| Operating Expenses | $6.6B |
| Cost & Expenses | $10.9B |
| OPERATING INCOME | $4.7B |
| Interest Income | $28M |
| Interest Expense | $0 |
| Other Income/Expenses | $119M |
| INCOME BEFORE TAX | $4.8B |
| Income Tax Expense | $658M |
| Net Income from Continuing Ops | $4.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4.2B |
| D&A | $1.2B |
| EBIT | $4.8B |
| EBITDA | $6.0B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $15.6B |
| Cost of Revenue | $4.3B |
| GROSS PROFIT | $11.3B |
| R&D Expenses | $2.8B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $3.8B |
| Other Expenses | $0 |
| Operating Expenses | $6.6B |
| Cost & Expenses | $10.9B |
| OPERATING INCOME | $4.7B |
| Interest Income | $28M |
| Interest Expense | $0 |
| Other Income/Expenses | $119M |
| INCOME BEFORE TAX | $4.8B |
| Income Tax Expense | $658M |
| Net Income from Continuing Ops | $4.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4.2B |
| D&A | $1.2B |
| EBIT | $4.8B |
| EBITDA | $6.0B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $4.2B |
| Depreciation & Amortization | $1.2B |
| Stock-Based Compensation | $167M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $313M |
| Change in Working Capital | -$866M |
| OPERATING CASH FLOW | $5.0B |
| Capital Expenditure | -$448M |
| Acquisitions (Net) | -$2.6B |
| Purchases of Investments | -$93M |
| Sales/Maturities of Investments | $1M |
| Other Investing Activities | -$1.9B |
| NET CASH FROM INVESTING | -$5.0B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $65M |
| NET CASH FROM FINANCING | $65M |
| FREE CASH FLOW | $4.5B |
| Net Change in Cash | $65M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $10M |
| Short-Term Investments | $1M |
| Net Receivables | $3.4B |
| Inventory | $836M |
| Other Current Assets | $3.5B |
| TOTAL CURRENT ASSETS | $8.2B |
| PP&E (Net) | $2.4B |
| Goodwill | $6.2B |
| Intangible Assets | $3.7B |
| Long-Term Investments | $137M |
| Tax Assets | $533M |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $12.9B |
| TOTAL ASSETS | $21.1B |
| Account Payables | $357M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3.0B |
| TOTAL CURRENT LIABILITIES | $3.8B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $485M |
| Other Non-Current Liabilities | $1.2B |
| TOTAL NON-CURRENT LIABILITIES | $1.7B |
| TOTAL LIABILITIES | $5.4B |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $288M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $15.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $15.7B |
| TOTAL LIABILITIES & EQUITY | $21.1B |
| Total Debt | $0 |
| Net Debt | -$1.9B |