| Metric | FY 2008 | Prior Q | FY 2007 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $742M | — | $694M | — | 6.9% |
| Op. Income | $75M | — | $81M | — | -7.1% |
| Gross Margin | 51.5% | — | 50.3% | — | 1.2pp |
| Net Margin | 6.0% | — | 6.0% | — | 0.0pp |
| EPS (Diluted) | $1.52 | — | $1.43 | — | 6.3% |
| Free Cash Flow | $25M | — | $45M | — | -43.8% |
| Item | Amount |
|---|---|
| REVENUE | $742M |
| Cost of Revenue | $360M |
| GROSS PROFIT | $382M |
| R&D Expenses | $33M |
| Selling & Marketing | $0 |
| General & Administrative | $272M |
| SG&A Expenses | $272M |
| Other Expenses | $2M |
| Operating Expenses | $307M |
| Cost & Expenses | $667M |
| OPERATING INCOME | $75M |
| Interest Income | $0 |
| Interest Expense | $10M |
| Other Income/Expenses | -$6M |
| INCOME BEFORE TAX | $69M |
| Income Tax Expense | $25M |
| Net Income from Continuing Ops | $45M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $45M |
| Net Income Deductions | $5M |
| BOTTOM LINE NET INCOME | $40M |
| D&A | $32M |
| EBIT | $72M |
| EBITDA | $112M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $742M |
| Cost of Revenue | $360M |
| GROSS PROFIT | $382M |
| R&D Expenses | $33M |
| Selling & Marketing | $0 |
| General & Administrative | $272M |
| SG&A Expenses | $272M |
| Other Expenses | $2M |
| Operating Expenses | $307M |
| Cost & Expenses | $667M |
| OPERATING INCOME | $75M |
| Interest Income | $0 |
| Interest Expense | $10M |
| Other Income/Expenses | -$6M |
| INCOME BEFORE TAX | $69M |
| Income Tax Expense | $25M |
| Net Income from Continuing Ops | $45M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $45M |
| Net Income Deductions | $5M |
| BOTTOM LINE NET INCOME | $40M |
| D&A | $32M |
| EBIT | $72M |
| EBITDA | $112M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $45M |
| Depreciation & Amortization | $32M |
| Stock-Based Compensation | $4M |
| Deferred Income Tax | $19M |
| Other Non-Cash Items | -$13M |
| Change in Working Capital | -$26M |
| OPERATING CASH FLOW | $61M |
| Capital Expenditure | -$36M |
| Acquisitions (Net) | -$22M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$58M |
| Net Debt Issuance | -$14M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $2M |
| NET CASH FROM FINANCING | -$5M |
| FREE CASH FLOW | $25M |
| Net Change in Cash | $116.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $12M |
| Short-Term Investments | $0 |
| Net Receivables | $97M |
| Inventory | $160M |
| Other Current Assets | $14M |
| TOTAL CURRENT ASSETS | $294M |
| PP&E (Net) | $144M |
| Goodwill | $290M |
| Intangible Assets | $196M |
| Long-Term Investments | -$15M |
| Tax Assets | $15M |
| Other Non-Current Assets | $7M |
| TOTAL NON-CURRENT ASSETS | $637M |
| TOTAL ASSETS | $932M |
| Account Payables | $36M |
| Short-Term Debt | $3M |
| Deferred Revenue | $21M |
| Other Current Liabilities | $14M |
| TOTAL CURRENT LIABILITIES | $75M |
| Long-Term Debt | $196M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $83M |
| Other Non-Current Liabilities | $45M |
| TOTAL NON-CURRENT LIABILITIES | $325M |
| TOTAL LIABILITIES | $400M |
| Common Stock | $313.0K |
| Additional Paid-In Capital | $292M |
| Retained Earnings | $327M |
| Treasury Stock | -$57M |
| Accum. Other Comp. Income | -$31M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $532M |
| Minority Interest | $0 |
| TOTAL EQUITY | $532M |
| TOTAL LIABILITIES & EQUITY | $932M |
| Total Debt | $199M |
| Net Debt | $188M |