| Metric | FY 2008 | Prior Q | FY 2007 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $116.4B | — | $118.3B | — | -1.6% |
| Op. Income | $7.6B | — | $20.2B | — | -62.4% |
| Gross Margin | 33.9% | — | 35.9% | — | -2.0pp |
| Net Margin | 4.3% | — | 11.2% | — | -6.9pp |
| EPS (Diluted) | $3225.00 | — | $8550.00 | — | -62.3% |
| Free Cash Flow | $5.1B | — | $7.2B | — | -28.7% |
| Item | Amount |
|---|---|
| REVENUE | $116.4B |
| Cost of Revenue | $76.9B |
| GROSS PROFIT | $39.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $8.1B |
| SG&A Expenses | $8.1B |
| Other Expenses | $23.9B |
| Operating Expenses | $31.9B |
| Cost & Expenses | $108.8B |
| OPERATING INCOME | $7.6B |
| Interest Income | $6.8B |
| Interest Expense | $2.0B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $7.6B |
| Income Tax Expense | $2.0B |
| Net Income from Continuing Ops | $5.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.0B |
| D&A | $2.8B |
| EBIT | $9.5B |
| EBITDA | $12.3B |
| EPS | $3.2K |
| EPS Diluted | $3.2K |
| Item | Amount |
|---|---|
| REVENUE | $116.4B |
| Cost of Revenue | $76.9B |
| GROSS PROFIT | $39.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $8.1B |
| SG&A Expenses | $8.1B |
| Other Expenses | $23.9B |
| Operating Expenses | $31.9B |
| Cost & Expenses | $108.8B |
| OPERATING INCOME | $7.6B |
| Interest Income | $6.8B |
| Interest Expense | $2.0B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $7.6B |
| Income Tax Expense | $2.0B |
| Net Income from Continuing Ops | $5.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5.0B |
| D&A | $2.8B |
| EBIT | $9.5B |
| EBITDA | $12.3B |
| EPS | $3.2K |
| EPS Diluted | $3.2K |
| Item | Amount |
|---|---|
| Net Income | $5.0B |
| Depreciation & Amortization | $2.8B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$6M |
| Change in Working Capital | $3.5B |
| OPERATING CASH FLOW | $11.3B |
| Capital Expenditure | -$6.1B |
| Acquisitions (Net) | -$6.0B |
| Purchases of Investments | -$60.2B |
| Sales/Maturities of Investments | $40.2B |
| Other Investing Activities | $143M |
| NET CASH FROM INVESTING | -$32.1B |
| Net Debt Issuance | $2.4B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$132M |
| NET CASH FROM FINANCING | $2.3B |
| FREE CASH FLOW | $5.1B |
| Net Change in Cash | -$18.8B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $25.5B |
| Short-Term Investments | $0 |
| Net Receivables | $28.9B |
| Inventory | $7.5B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $61.9B |
| PP&E (Net) | $45.2B |
| Goodwill | $0 |
| Intangible Assets | $33.8B |
| Long-Term Investments | $80.7B |
| Tax Assets | $0 |
| Other Non-Current Assets | $45.9B |
| TOTAL NON-CURRENT ASSETS | $205.5B |
| TOTAL ASSETS | $267.4B |
| Account Payables | $20.7B |
| Short-Term Debt | $3.9B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $24.6B |
| Long-Term Debt | $33.0B |
| Deferred Revenue NC | $7.9B |
| Deferred Tax Liabilities | $10.3B |
| Other Non-Current Liabilities | $78.1B |
| TOTAL NON-CURRENT LIABILITIES | $129.2B |
| TOTAL LIABILITIES | $153.8B |
| Common Stock | $8M |
| Additional Paid-In Capital | $27.1B |
| Retained Earnings | $78.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $4.0B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $109.3B |
| Minority Interest | $4.3B |
| TOTAL EQUITY | $113.6B |
| TOTAL LIABILITIES & EQUITY | $267.4B |
| Total Debt | $36.9B |
| Net Debt | $11.3B |