| Metric | FY 2011 | Prior Q | FY 2010 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.8B | — | — | — | — |
| Op. Income | $189M | — | — | — | — |
| Gross Margin | 40.7% | — | — | — | — |
| Net Margin | 5.9% | — | — | — | — |
| EPS (Diluted) | $2.42 | — | — | — | — |
| Free Cash Flow | $138M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $730M |
| R&D Expenses | $0 |
| Selling & Marketing | $541M |
| General & Administrative | $0 |
| SG&A Expenses | $541M |
| Other Expenses | $0 |
| Operating Expenses | $541M |
| Cost & Expenses | $1.6B |
| OPERATING INCOME | $189M |
| Interest Income | $500.0K |
| Interest Expense | $30M |
| Other Income/Expenses | -$31M |
| INCOME BEFORE TAX | $158M |
| Income Tax Expense | $52M |
| Net Income from Continuing Ops | $106M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $106M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $104M |
| D&A | $40M |
| EBIT | $188M |
| EBITDA | $228M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $730M |
| R&D Expenses | $0 |
| Selling & Marketing | $541M |
| General & Administrative | $0 |
| SG&A Expenses | $541M |
| Other Expenses | $0 |
| Operating Expenses | $541M |
| Cost & Expenses | $1.6B |
| OPERATING INCOME | $189M |
| Interest Income | $500.0K |
| Interest Expense | $30M |
| Other Income/Expenses | -$31M |
| INCOME BEFORE TAX | $158M |
| Income Tax Expense | $52M |
| Net Income from Continuing Ops | $106M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $106M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $104M |
| D&A | $40M |
| EBIT | $188M |
| EBITDA | $228M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $106M |
| Depreciation & Amortization | $40M |
| Stock-Based Compensation | $8M |
| Deferred Income Tax | $10M |
| Other Non-Cash Items | -$5M |
| Change in Working Capital | $1M |
| OPERATING CASH FLOW | $161M |
| Capital Expenditure | -$23M |
| Acquisitions (Net) | -$90M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $2M |
| NET CASH FROM INVESTING | -$112M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$61M |
| Common Dividends Paid | -$23M |
| Other Financing Activities | $12M |
| NET CASH FROM FINANCING | -$72M |
| FREE CASH FLOW | $138M |
| Net Change in Cash | -$21M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $170M |
| Short-Term Investments | $0 |
| Net Receivables | $263M |
| Inventory | $166M |
| Other Current Assets | $16M |
| TOTAL CURRENT ASSETS | $631M |
| PP&E (Net) | $143M |
| Goodwill | $559M |
| Intangible Assets | $234M |
| Long-Term Investments | $1M |
| Tax Assets | $2M |
| Other Non-Current Assets | $22M |
| TOTAL NON-CURRENT ASSETS | $967M |
| TOTAL ASSETS | $1.6B |
| Account Payables | $204M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $46M |
| TOTAL CURRENT LIABILITIES | $331M |
| Long-Term Debt | $353M |
| Deferred Revenue NC | $5M |
| Deferred Tax Liabilities | $36M |
| Other Non-Current Liabilities | $115M |
| TOTAL NON-CURRENT LIABILITIES | $509M |
| TOTAL LIABILITIES | $840M |
| Common Stock | $500.0K |
| Additional Paid-In Capital | $680M |
| Retained Earnings | $541M |
| Treasury Stock | -$411M |
| Accum. Other Comp. Income | -$54M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $757M |
| Minority Interest | $0 |
| TOTAL EQUITY | $757M |
| TOTAL LIABILITIES & EQUITY | $1.6B |
| Total Debt | $353M |
| Net Debt | $183M |