| Metric | FY 2010 | Prior Q | FY 2009 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $9.5B | — | $5.0B | — | 90.5% |
| Op. Income | $1.4B | — | -$394M | — | 451.5% |
| Gross Margin | 38.9% | — | 28.5% | — | 10.4pp |
| Net Margin | 9.8% | — | -6.1% | — | 15.9pp |
| EPS (Diluted) | $0.70 | — | $-0.23 | — | 404.3% |
| Free Cash Flow | $1.6B | — | $85M | — | 1729.0% |
| Item | Amount |
|---|---|
| REVENUE | $9.5B |
| Cost of Revenue | $5.8B |
| GROSS PROFIT | $3.7B |
| R&D Expenses | $1.1B |
| Selling & Marketing | $406M |
| General & Administrative | $536M |
| SG&A Expenses | $942M |
| Other Expenses | $246M |
| Operating Expenses | $2.3B |
| Cost & Expenses | $8.2B |
| OPERATING INCOME | $1.4B |
| Interest Income | $37M |
| Interest Expense | $21M |
| Other Income/Expenses | $3M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $449M |
| Net Income from Continuing Ops | $938M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $938M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $938M |
| D&A | $305M |
| EBIT | $1.4B |
| EBITDA | $1.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $9.5B |
| Cost of Revenue | $5.8B |
| GROSS PROFIT | $3.7B |
| R&D Expenses | $1.1B |
| Selling & Marketing | $406M |
| General & Administrative | $536M |
| SG&A Expenses | $942M |
| Other Expenses | $246M |
| Operating Expenses | $2.3B |
| Cost & Expenses | $8.2B |
| OPERATING INCOME | $1.4B |
| Interest Income | $37M |
| Interest Expense | $21M |
| Other Income/Expenses | $3M |
| INCOME BEFORE TAX | $1.4B |
| Income Tax Expense | $449M |
| Net Income from Continuing Ops | $938M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $938M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $938M |
| D&A | $305M |
| EBIT | $1.4B |
| EBITDA | $1.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $938M |
| Depreciation & Amortization | $305M |
| Stock-Based Compensation | $126M |
| Deferred Income Tax | -$186M |
| Other Non-Cash Items | $316M |
| Change in Working Capital | $224M |
| OPERATING CASH FLOW | $1.7B |
| Capital Expenditure | -$169M |
| Acquisitions (Net) | -$323M |
| Purchases of Investments | -$1.8B |
| Sales/Maturities of Investments | $1.4B |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$862M |
| Net Debt Issuance | -$6M |
| Common Stock Repurchased | -$350M |
| Common Dividends Paid | -$349M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$576M |
| FREE CASH FLOW | $1.6B |
| Net Change in Cash | $281M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.9B |
| Short-Term Investments | $727M |
| Net Receivables | $1.8B |
| Inventory | $1.5B |
| Other Current Assets | $802M |
| TOTAL CURRENT ASSETS | $6.8B |
| PP&E (Net) | $963M |
| Goodwill | $1.3B |
| Intangible Assets | $287M |
| Long-Term Investments | $1.3B |
| Tax Assets | $284M |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $4.2B |
| TOTAL ASSETS | $10.9B |
| Account Payables | $658M |
| Short-Term Debt | $1M |
| Deferred Revenue | $847M |
| Other Current Liabilities | $539M |
| TOTAL CURRENT LIABILITIES | $2.9B |
| Long-Term Debt | $204M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $315M |
| TOTAL NON-CURRENT LIABILITIES | $519M |
| TOTAL LIABILITIES | $3.4B |
| Common Stock | $13M |
| Additional Paid-In Capital | $5.4B |
| Retained Earnings | $11.5B |
| Treasury Stock | -$9.4B |
| Accum. Other Comp. Income | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $7.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $7.5B |
| TOTAL LIABILITIES & EQUITY | $10.9B |
| Total Debt | $206M |
| Net Debt | -$1.7B |