| Metric | FY 2008 | Prior Q | FY 2007 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $16.5B | — | $14.9B | — | 11.1% |
| Op. Income | $1.2B | — | $1.0B | — | 16.5% |
| Gross Margin | 20.3% | — | 20.5% | — | -0.2pp |
| Net Margin | 3.3% | — | 2.6% | — | 0.7pp |
| EPS (Diluted) | $3.20 | — | $2.16 | — | 48.1% |
| Free Cash Flow | $129M | — | $626M | — | -79.3% |
| Item | Amount |
|---|---|
| REVENUE | $16.5B |
| Cost of Revenue | $13.2B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $975M |
| Other Expenses | $1.2B |
| Operating Expenses | $2.1B |
| Cost & Expenses | $15.3B |
| OPERATING INCOME | $1.2B |
| Interest Income | $37M |
| Interest Expense | $185M |
| Other Income/Expenses | -$304M |
| INCOME BEFORE TAX | $918M |
| Income Tax Expense | $373M |
| Net Income from Continuing Ops | $545M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $545M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $545M |
| D&A | $1.3B |
| EBIT | $1.1B |
| EBITDA | $2.4B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $16.5B |
| Cost of Revenue | $13.2B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $975M |
| Other Expenses | $1.2B |
| Operating Expenses | $2.1B |
| Cost & Expenses | $15.3B |
| OPERATING INCOME | $1.2B |
| Interest Income | $37M |
| Interest Expense | $185M |
| Other Income/Expenses | -$304M |
| INCOME BEFORE TAX | $918M |
| Income Tax Expense | $373M |
| Net Income from Continuing Ops | $545M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $545M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $545M |
| D&A | $1.3B |
| EBIT | $1.1B |
| EBITDA | $2.4B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $545M |
| Depreciation & Amortization | $1.3B |
| Stock-Based Compensation | $60M |
| Deferred Income Tax | -$65M |
| Other Non-Cash Items | $2M |
| Change in Working Capital | -$486M |
| OPERATING CASH FLOW | $1.3B |
| Capital Expenditure | -$1.2B |
| Acquisitions (Net) | -$1.6B |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $86M |
| NET CASH FROM INVESTING | -$2.7B |
| Net Debt Issuance | $1.9B |
| Common Stock Repurchased | -$1.0B |
| Common Dividends Paid | $0 |
| Other Financing Activities | $109M |
| NET CASH FROM FINANCING | $998M |
| FREE CASH FLOW | $129M |
| Net Change in Cash | -$351M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $699M |
| Short-Term Investments | $0 |
| Net Receivables | $4.6B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $6.9B |
| PP&E (Net) | $2.8B |
| Goodwill | $4.0B |
| Intangible Assets | $1.5B |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $659M |
| TOTAL NON-CURRENT ASSETS | $8.9B |
| TOTAL ASSETS | $15.8B |
| Account Payables | $798M |
| Short-Term Debt | $838M |
| Deferred Revenue | $1.1B |
| Other Current Liabilities | $1.5B |
| TOTAL CURRENT LIABILITIES | $5.6B |
| Long-Term Debt | $2.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1.2B |
| Other Non-Current Liabilities | $852M |
| TOTAL NON-CURRENT LIABILITIES | $4.7B |
| TOTAL LIABILITIES | $10.3B |
| Common Stock | $159M |
| Additional Paid-In Capital | $1.8B |
| Retained Earnings | $0 |
| Treasury Stock | -$371M |
| Accum. Other Comp. Income | $101M |
| Other Equity | $3.8B |
| TOTAL STOCKHOLDERS' EQUITY | $5.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $5.5B |
| TOTAL LIABILITIES & EQUITY | $15.8B |
| Total Debt | $3.5B |
| Net Debt | $2.8B |