| Metric | FY 2008 | Prior Q | FY 2007 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $112.6B | — | $115.6B | — | -2.7% |
| Op. Income | $4.4B | — | $20.9B | — | -78.8% |
| Gross Margin | 40.3% | — | 47.0% | — | -6.7pp |
| Net Margin | 3.6% | — | 13.0% | — | -9.4pp |
| EPS (Diluted) | $0.55 | — | $2.04 | — | -73.0% |
| Free Cash Flow | $1.9B | — | $8.9B | — | -78.2% |
| Item | Amount |
|---|---|
| REVENUE | $112.6B |
| Cost of Revenue | $67.1B |
| GROSS PROFIT | $45.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $2.4B |
| General & Administrative | $25.9B |
| SG&A Expenses | $28.2B |
| Other Expenses | $12.8B |
| Operating Expenses | $41.0B |
| Cost & Expenses | $108.1B |
| OPERATING INCOME | $4.4B |
| Interest Income | $85.7B |
| Interest Expense | $40.3B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $4.4B |
| Income Tax Expense | $420M |
| Net Income from Continuing Ops | $4.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.0B |
| Net Income Deductions | $69M |
| BOTTOM LINE NET INCOME | $2.5B |
| D&A | $3.3B |
| EBIT | $4.4B |
| EBITDA | $7.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $112.6B |
| Cost of Revenue | $67.1B |
| GROSS PROFIT | $45.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $2.4B |
| General & Administrative | $25.9B |
| SG&A Expenses | $28.2B |
| Other Expenses | $12.8B |
| Operating Expenses | $41.0B |
| Cost & Expenses | $108.1B |
| OPERATING INCOME | $4.4B |
| Interest Income | $85.7B |
| Interest Expense | $40.3B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $4.4B |
| Income Tax Expense | $420M |
| Net Income from Continuing Ops | $4.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.0B |
| Net Income Deductions | $69M |
| BOTTOM LINE NET INCOME | $2.5B |
| D&A | $3.3B |
| EBIT | $4.4B |
| EBITDA | $7.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $4.0B |
| Depreciation & Amortization | $3.3B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$5.8B |
| Other Non-Cash Items | $34.8B |
| Change in Working Capital | -$32.2B |
| OPERATING CASH FLOW | $4.0B |
| Capital Expenditure | -$2.1B |
| Acquisitions (Net) | $6.7B |
| Purchases of Investments | -$185.1B |
| Sales/Maturities of Investments | $147.8B |
| Other Investing Activities | $29.8B |
| NET CASH FROM INVESTING | -$2.9B |
| Net Debt Issuance | -$24.3B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$10.3B |
| Other Financing Activities | -$19.7B |
| NET CASH FROM FINANCING | -$10.7B |
| FREE CASH FLOW | $1.9B |
| Net Change in Cash | -$9.7B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $42.4B |
| Short-Term Investments | $276.9B |
| Net Receivables | $59.8B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $379.1B |
| PP&E (Net) | $13.2B |
| Goodwill | $81.9B |
| Intangible Assets | $21.6B |
| Long-Term Investments | $980.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $341.6B |
| TOTAL NON-CURRENT ASSETS | $1.4T |
| TOTAL ASSETS | $1.8T |
| Account Payables | $0 |
| Short-Term Debt | $364.7B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $934.7B |
| TOTAL CURRENT LIABILITIES | $1.3T |
| Long-Term Debt | $268.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $30.7B |
| TOTAL NON-CURRENT LIABILITIES | $299.0B |
| TOTAL LIABILITIES | $1.6T |
| Common Stock | $76.8B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $73.8B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$10.8B |
| Other Equity | -$413M |
| TOTAL STOCKHOLDERS' EQUITY | $177.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $177.1B |
| TOTAL LIABILITIES & EQUITY | $1.8T |
| Total Debt | $632.9B |
| Net Debt | $590.5B |