| Metric | FY 2011 | Prior Q | FY 2010 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $478M | — | $419M | — | 14.0% |
| Op. Income | $198M | — | -$52M | — | 483.4% |
| Gross Margin | 55.5% | — | 46.5% | — | 9.0pp |
| Net Margin | 31.6% | — | 11.7% | — | 20.0pp |
| EPS (Diluted) | $0.51 | — | $0.13 | — | 292.3% |
| Free Cash Flow | -$18M | — | $130M | — | -113.5% |
| Item | Amount |
|---|---|
| REVENUE | $478M |
| Cost of Revenue | $213M |
| GROSS PROFIT | $265M |
| R&D Expenses | $31M |
| Selling & Marketing | $0 |
| General & Administrative | $19M |
| SG&A Expenses | $19M |
| Other Expenses | $8M |
| Operating Expenses | $58M |
| Cost & Expenses | $270M |
| OPERATING INCOME | $198M |
| Interest Income | $129.0K |
| Interest Expense | $3M |
| Other Income/Expenses | $35M |
| INCOME BEFORE TAX | $233M |
| Income Tax Expense | $82M |
| Net Income from Continuing Ops | $151M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $151M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $151M |
| D&A | $47M |
| EBIT | $236M |
| EBITDA | $283M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $478M |
| Cost of Revenue | $213M |
| GROSS PROFIT | $265M |
| R&D Expenses | $31M |
| Selling & Marketing | $0 |
| General & Administrative | $19M |
| SG&A Expenses | $19M |
| Other Expenses | $8M |
| Operating Expenses | $58M |
| Cost & Expenses | $270M |
| OPERATING INCOME | $198M |
| Interest Income | $129.0K |
| Interest Expense | $3M |
| Other Income/Expenses | $35M |
| INCOME BEFORE TAX | $233M |
| Income Tax Expense | $82M |
| Net Income from Continuing Ops | $151M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $151M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $151M |
| D&A | $47M |
| EBIT | $236M |
| EBITDA | $283M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $151M |
| Depreciation & Amortization | $47M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $77M |
| Other Non-Cash Items | -$45M |
| Change in Working Capital | -$162M |
| OPERATING CASH FLOW | $70M |
| Capital Expenditure | -$88M |
| Acquisitions (Net) | $3M |
| Purchases of Investments | -$3M |
| Sales/Maturities of Investments | $11M |
| Other Investing Activities | -$3M |
| NET CASH FROM INVESTING | -$80M |
| Net Debt Issuance | -$3M |
| Common Stock Repurchased | -$469.0K |
| Common Dividends Paid | -$6M |
| Other Financing Activities | -$180.0K |
| NET CASH FROM FINANCING | -$7M |
| FREE CASH FLOW | -$18M |
| Net Change in Cash | -$17M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $266M |
| Short-Term Investments | $0 |
| Net Receivables | $20M |
| Inventory | $26M |
| Other Current Assets | $50M |
| TOTAL CURRENT ASSETS | $363M |
| PP&E (Net) | $923M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $4M |
| Tax Assets | $88M |
| Other Non-Current Assets | $18M |
| TOTAL NON-CURRENT ASSETS | $1.0B |
| TOTAL ASSETS | $1.4B |
| Account Payables | $38M |
| Short-Term Debt | $0 |
| Deferred Revenue | $10M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $107M |
| Long-Term Debt | -$112M |
| Deferred Revenue NC | $24M |
| Deferred Tax Liabilities | $88M |
| Other Non-Current Liabilities | $31M |
| TOTAL NON-CURRENT LIABILITIES | $149M |
| TOTAL LIABILITIES | $256M |
| Common Stock | $71M |
| Additional Paid-In Capital | $1.2B |
| Retained Earnings | -$121M |
| Treasury Stock | -$3M |
| Accum. Other Comp. Income | -$23M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.1B |
| TOTAL LIABILITIES & EQUITY | $1.4B |
| Total Debt | $10M |
| Net Debt | -$256M |