| Metric | FY 2008 | Prior Q | FY 2007 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.3B | — | $4.4B | — | -2.0% |
| Op. Income | $316M | — | $639M | — | -50.6% |
| Gross Margin | 40.5% | — | 46.9% | — | -6.4pp |
| Net Margin | 4.6% | — | 8.8% | — | -4.2pp |
| EPS (Diluted) | $1.67 | — | $3.10 | — | -46.1% |
| Free Cash Flow | $927M | — | $774M | — | 19.7% |
| Item | Amount |
|---|---|
| REVENUE | $4.3B |
| Cost of Revenue | $2.6B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $889M |
| General & Administrative | $463M |
| SG&A Expenses | $1.4B |
| Other Expenses | $70M |
| Operating Expenses | $1.4B |
| Cost & Expenses | $4.0B |
| OPERATING INCOME | $316M |
| Interest Income | $0 |
| Interest Expense | $70M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $316M |
| Income Tax Expense | $116M |
| Net Income from Continuing Ops | $200M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $196M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $196M |
| D&A | $221M |
| EBIT | $386M |
| EBITDA | $606M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $4.3B |
| Cost of Revenue | $2.6B |
| GROSS PROFIT | $1.7B |
| R&D Expenses | $0 |
| Selling & Marketing | $889M |
| General & Administrative | $463M |
| SG&A Expenses | $1.4B |
| Other Expenses | $70M |
| Operating Expenses | $1.4B |
| Cost & Expenses | $4.0B |
| OPERATING INCOME | $316M |
| Interest Income | $0 |
| Interest Expense | $70M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $316M |
| Income Tax Expense | $116M |
| Net Income from Continuing Ops | $200M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $196M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $196M |
| D&A | $221M |
| EBIT | $386M |
| EBITDA | $606M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $196M |
| Depreciation & Amortization | $221M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $910M |
| Change in Working Capital | -$354M |
| OPERATING CASH FLOW | $973M |
| Capital Expenditure | -$46M |
| Acquisitions (Net) | -$68M |
| Purchases of Investments | -$6.4B |
| Sales/Maturities of Investments | $5.8B |
| Other Investing Activities | $51M |
| NET CASH FROM INVESTING | -$721M |
| Net Debt Issuance | $93M |
| Common Stock Repurchased | -$47M |
| Common Dividends Paid | -$51M |
| Other Financing Activities | $179M |
| NET CASH FROM FINANCING | $196M |
| FREE CASH FLOW | $927M |
| Net Change in Cash | $448M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.3B |
| Short-Term Investments | $0 |
| Net Receivables | $4.9B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $6.2B |
| PP&E (Net) | $0 |
| Goodwill | $210M |
| Intangible Assets | $0 |
| Long-Term Investments | $16.0B |
| Tax Assets | $1.0B |
| Other Non-Current Assets | $3.4B |
| TOTAL NON-CURRENT ASSETS | $20.7B |
| TOTAL ASSETS | $26.9B |
| Account Payables | $0 |
| Short-Term Debt | $137M |
| Deferred Revenue | $1.7B |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $1.8B |
| Long-Term Debt | $893M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $430M |
| Other Non-Current Liabilities | $21.1B |
| TOTAL NON-CURRENT LIABILITIES | $22.4B |
| TOTAL LIABILITIES | $24.3B |
| Common Stock | $116M |
| Additional Paid-In Capital | $1.2B |
| Retained Earnings | $1.8B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$703M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.5B |
| Minority Interest | $112M |
| TOTAL EQUITY | $2.6B |
| TOTAL LIABILITIES & EQUITY | $26.9B |
| Total Debt | $1.0B |
| Net Debt | -$234M |