| Metric | FY 2010 | Prior Q | FY 2009 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $32.4B | — | — | — | — |
| Op. Income | $3.0B | — | — | — | — |
| Gross Margin | 23.6% | — | — | — | — |
| Net Margin | 6.3% | — | — | — | — |
| EPS (Diluted) | $2.59 | — | — | — | — |
| Free Cash Flow | $3.6B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $32.4B |
| Cost of Revenue | $24.7B |
| GROSS PROFIT | $7.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $4.6B |
| SG&A Expenses | $4.6B |
| Other Expenses | $0 |
| Operating Expenses | $4.6B |
| Cost & Expenses | $29.3B |
| OPERATING INCOME | $3.0B |
| Interest Income | $39M |
| Interest Expense | $386M |
| Other Income/Expenses | -$289M |
| INCOME BEFORE TAX | $2.7B |
| Income Tax Expense | $765M |
| Net Income from Continuing Ops | $2.0B |
| Net Income from Discontinued Ops | $78M |
| Other Adjustments | $0 |
| NET INCOME | $2.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.0B |
| D&A | $987M |
| EBIT | $3.1B |
| EBITDA | $4.1B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $32.4B |
| Cost of Revenue | $24.7B |
| GROSS PROFIT | $7.6B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $4.6B |
| SG&A Expenses | $4.6B |
| Other Expenses | $0 |
| Operating Expenses | $4.6B |
| Cost & Expenses | $29.3B |
| OPERATING INCOME | $3.0B |
| Interest Income | $39M |
| Interest Expense | $386M |
| Other Income/Expenses | -$289M |
| INCOME BEFORE TAX | $2.7B |
| Income Tax Expense | $765M |
| Net Income from Continuing Ops | $2.0B |
| Net Income from Discontinued Ops | $78M |
| Other Adjustments | $0 |
| NET INCOME | $2.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.0B |
| D&A | $987M |
| EBIT | $3.1B |
| EBITDA | $4.1B |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $2.0B |
| Depreciation & Amortization | $987M |
| Stock-Based Compensation | $164M |
| Deferred Income Tax | $878M |
| Other Non-Cash Items | $26M |
| Change in Working Capital | $126M |
| OPERATING CASH FLOW | $4.2B |
| Capital Expenditure | -$651M |
| Acquisitions (Net) | -$1.3B |
| Purchases of Investments | -$453M |
| Sales/Maturities of Investments | $112M |
| Other Investing Activities | $19M |
| NET CASH FROM INVESTING | -$2.3B |
| Net Debt Issuance | -$1.3B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$944M |
| Other Financing Activities | $13M |
| NET CASH FROM FINANCING | -$2.0B |
| FREE CASH FLOW | $3.6B |
| Net Change in Cash | -$151M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.6B |
| Short-Term Investments | $0 |
| Net Receivables | $7.1B |
| Inventory | $4.0B |
| Other Current Assets | $1.3B |
| TOTAL CURRENT ASSETS | $15.0B |
| PP&E (Net) | $4.8B |
| Goodwill | $11.6B |
| Intangible Assets | $2.6B |
| Long-Term Investments | $616M |
| Tax Assets | $1.2B |
| Other Non-Current Assets | $2.0B |
| TOTAL NON-CURRENT ASSETS | $22.8B |
| TOTAL ASSETS | $37.8B |
| Account Payables | $4.3B |
| Short-Term Debt | $889M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $11.7B |
| Long-Term Debt | $5.8B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $636M |
| Other Non-Current Liabilities | $8.9B |
| TOTAL NON-CURRENT LIABILITIES | $15.3B |
| TOTAL LIABILITIES | $27.0B |
| Common Stock | $958M |
| Additional Paid-In Capital | $4.0B |
| Retained Earnings | $15.1B |
| Treasury Stock | -$8.3B |
| Accum. Other Comp. Income | -$1.1B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $10.7B |
| Minority Interest | $121M |
| TOTAL EQUITY | $10.8B |
| TOTAL LIABILITIES & EQUITY | $37.8B |
| Total Debt | $6.6B |
| Net Debt | $4.0B |