| Metric | FY 2010 | Prior Q | FY 2009 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.6B | — | $1.7B | — | -8.3% |
| Op. Income | $397M | — | $1.6B | — | -74.5% |
| Gross Margin | 46.9% | — | 42.8% | — | 4.1pp |
| Net Margin | 24.2% | — | 47.5% | — | -23.3pp |
| EPS (Diluted) | $0.95 | — | $2.06 | — | -53.9% |
| Free Cash Flow | $27M | — | $218M | — | -87.6% |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $825M |
| GROSS PROFIT | $728M |
| R&D Expenses | $4M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $114M |
| Other Expenses | $302M |
| Operating Expenses | $330M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $397M |
| Interest Income | $15M |
| Interest Expense | $43M |
| Other Income/Expenses | -$8M |
| INCOME BEFORE TAX | $389M |
| Income Tax Expense | $20M |
| Net Income from Continuing Ops | $370M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $376M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $378M |
| D&A | $184M |
| EBIT | $436M |
| EBITDA | $610M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.6B |
| Cost of Revenue | $825M |
| GROSS PROFIT | $728M |
| R&D Expenses | $4M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $114M |
| Other Expenses | $302M |
| Operating Expenses | $330M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $397M |
| Interest Income | $15M |
| Interest Expense | $43M |
| Other Income/Expenses | -$8M |
| INCOME BEFORE TAX | $389M |
| Income Tax Expense | $20M |
| Net Income from Continuing Ops | $370M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $376M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $378M |
| D&A | $184M |
| EBIT | $436M |
| EBITDA | $610M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $376M |
| Depreciation & Amortization | $184M |
| Stock-Based Compensation | $12M |
| Deferred Income Tax | $5M |
| Other Non-Cash Items | -$31M |
| Change in Working Capital | -$175M |
| OPERATING CASH FLOW | $371M |
| Capital Expenditure | -$344M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$498M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $8M |
| NET CASH FROM INVESTING | -$834M |
| Net Debt Issuance | -$7M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$78M |
| Other Financing Activities | -$32M |
| NET CASH FROM FINANCING | -$64M |
| FREE CASH FLOW | $27M |
| Net Change in Cash | -$530M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $275M |
| Short-Term Investments | $646M |
| Net Receivables | $398M |
| Inventory | $397M |
| Other Current Assets | $31M |
| TOTAL CURRENT ASSETS | $1.9B |
| PP&E (Net) | $3.2B |
| Goodwill | $0 |
| Intangible Assets | $69M |
| Long-Term Investments | $0 |
| Tax Assets | $27M |
| Other Non-Current Assets | $460M |
| TOTAL NON-CURRENT ASSETS | $3.7B |
| TOTAL ASSETS | $5.6B |
| Account Payables | $285M |
| Short-Term Debt | $63M |
| Deferred Revenue | $67M |
| Other Current Liabilities | $65M |
| TOTAL CURRENT LIABILITIES | $442M |
| Long-Term Debt | $581M |
| Deferred Revenue NC | $52M |
| Deferred Tax Liabilities | $152M |
| Other Non-Current Liabilities | $331M |
| TOTAL NON-CURRENT LIABILITIES | $1.2B |
| TOTAL LIABILITIES | $1.7B |
| Common Stock | $1.1B |
| Additional Paid-In Capital | $1.4B |
| Retained Earnings | $2.6B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$18M |
| Other Equity | $421M |
| TOTAL STOCKHOLDERS' EQUITY | $3.8B |
| Minority Interest | $130M |
| TOTAL EQUITY | $3.9B |
| TOTAL LIABILITIES & EQUITY | $5.6B |
| Total Debt | $751M |
| Net Debt | $475M |