| Metric | FY 2006 | Prior Q | FY 2005 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | — | — | — | — |
| Op. Income | $259M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $788M |
| GROSS PROFIT | $636M |
| R&D Expenses | $0 |
| SG&A Expenses | $343M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| Other Expenses | $34M |
| Operating Expenses | $377M |
| OPERATING INCOME | $259M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $19M |
| INCOME BEFORE TAX | $278M |
| Income Tax Expense | $45M |
| NET INCOME | $233M |
| EBITDA | $293M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $788M |
| GROSS PROFIT | $636M |
| R&D Expenses | $0 |
| SG&A Expenses | $343M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| Other Expenses | $34M |
| Operating Expenses | $377M |
| OPERATING INCOME | $259M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $19M |
| INCOME BEFORE TAX | $278M |
| Income Tax Expense | $45M |
| NET INCOME | $233M |
| EBITDA | $293M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $233M |
| Depreciation & Amortization | $34M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$2M |
| Other Non-Cash Items | $34M |
| Change in Working Capital | -$46M |
| OPERATING CASH FLOW | $253M |
| Capital Expenditure | -$105M |
| Acquisitions (Net) | -$15M |
| Purchases of Investments | -$488M |
| Sales/Maturities of Investments | $335M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$272M |
| Net Debt Issuance | -$2M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $33M |
| NET CASH FROM FINANCING | $83M |
| FREE CASH FLOW | $148M |
| Net Change in Cash | $69M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $266M |
| Short-Term Investments | $382M |
| Net Receivables | $259M |
| Inventory | $61M |
| Other Current Assets | $133M |
| TOTAL CURRENT ASSETS | $1.0B |
| PP&E (Net) | $220M |
| Goodwill | $27M |
| Intangible Assets | $20M |
| Long-Term Investments | $0 |
| Other Non-Current Assets | $17M |
| TOTAL NON-CURRENT ASSETS | $286M |
| TOTAL ASSETS | $1.3B |
| Account Payables | $28M |
| Short-Term Debt | $0 |
| Deferred Revenue | $19M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $250M |
| Long-Term Debt | $0 |
| Other Non-Current Liabilities | $3M |
| TOTAL NON-CURRENT LIABILITIES | $3M |
| TOTAL LIABILITIES | $252M |
| Common Stock | $1M |
| Retained Earnings | $650M |
| Treasury Stock | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Total Debt | $0 |
| Net Debt | -$266M |