| Metric | FY 2011 | Prior Q | FY 2010 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $263M | — | — | — | — |
| Op. Income | $120M | — | — | — | — |
| Gross Margin | 64.6% | — | — | — | — |
| Net Margin | 34.8% | — | — | — | — |
| EPS (Diluted) | $3.05 | — | — | — | — |
| Free Cash Flow | $81M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $263M |
| Cost of Revenue | $93M |
| GROSS PROFIT | $170M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $27M |
| Other Expenses | $49M |
| Operating Expenses | $49M |
| Cost & Expenses | $143M |
| OPERATING INCOME | $120M |
| Interest Income | $4M |
| Interest Expense | $2M |
| Other Income/Expenses | $3M |
| INCOME BEFORE TAX | $123M |
| Income Tax Expense | $32M |
| Net Income from Continuing Ops | $91M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $92M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $91M |
| D&A | $22M |
| EBIT | $126M |
| EBITDA | $142M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $263M |
| Cost of Revenue | $93M |
| GROSS PROFIT | $170M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $27M |
| Other Expenses | $49M |
| Operating Expenses | $49M |
| Cost & Expenses | $143M |
| OPERATING INCOME | $120M |
| Interest Income | $4M |
| Interest Expense | $2M |
| Other Income/Expenses | $3M |
| INCOME BEFORE TAX | $123M |
| Income Tax Expense | $32M |
| Net Income from Continuing Ops | $91M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $92M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $91M |
| D&A | $22M |
| EBIT | $126M |
| EBITDA | $142M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $92M |
| Depreciation & Amortization | $22M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $28M |
| Change in Working Capital | -$17M |
| OPERATING CASH FLOW | $125M |
| Capital Expenditure | -$44M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $4M |
| NET CASH FROM INVESTING | -$40M |
| Net Debt Issuance | -$11M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$52M |
| Other Financing Activities | -$2M |
| NET CASH FROM FINANCING | -$80M |
| FREE CASH FLOW | $81M |
| Net Change in Cash | $5M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $88M |
| Short-Term Investments | $0 |
| Net Receivables | $66M |
| Inventory | -$47M |
| Other Current Assets | $4M |
| TOTAL CURRENT ASSETS | $163M |
| PP&E (Net) | $18M |
| Goodwill | $0 |
| Intangible Assets | $886M |
| Long-Term Investments | -$2M |
| Tax Assets | $12M |
| Other Non-Current Assets | $4M |
| TOTAL NON-CURRENT ASSETS | $918M |
| TOTAL ASSETS | $1.1B |
| Account Payables | $11M |
| Short-Term Debt | $22M |
| Deferred Revenue | $13.2K |
| Other Current Liabilities | -$1M |
| TOTAL CURRENT LIABILITIES | $42M |
| Long-Term Debt | $19M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $129M |
| Other Non-Current Liabilities | $872.9K |
| TOTAL NON-CURRENT LIABILITIES | $148M |
| TOTAL LIABILITIES | $191M |
| Common Stock | $736M |
| Additional Paid-In Capital | $447M |
| Retained Earnings | $43M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$46M |
| TOTAL STOCKHOLDERS' EQUITY | $891M |
| Minority Interest | $0 |
| TOTAL EQUITY | $891M |
| TOTAL LIABILITIES & EQUITY | $1.1B |
| Total Debt | $40M |
| Net Debt | -$48M |