| Metric | FY 2008 | Prior Q | FY 2007 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.3B | — | $1.2B | — | 9.5% |
| Op. Income | $164M | — | $129M | — | 27.0% |
| Gross Margin | 55.3% | — | 54.6% | — | 0.7pp |
| Net Margin | 8.1% | — | 6.3% | — | 1.8pp |
| EPS (Diluted) | $1.05 | — | $0.68 | — | 54.4% |
| Free Cash Flow | $160M | — | $124M | — | 28.9% |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $572M |
| GROSS PROFIT | $707M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $532M |
| SG&A Expenses | $515M |
| Other Expenses | $27M |
| Operating Expenses | $542M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $164M |
| Interest Income | $0 |
| Interest Expense | $19M |
| Other Income/Expenses | -$20M |
| INCOME BEFORE TAX | $145M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $97M |
| Net Income from Discontinued Ops | $7M |
| Other Adjustments | $0 |
| NET INCOME | $104M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $104M |
| D&A | $27M |
| EBIT | $167M |
| EBITDA | $195M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $572M |
| GROSS PROFIT | $707M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $532M |
| SG&A Expenses | $515M |
| Other Expenses | $27M |
| Operating Expenses | $542M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $164M |
| Interest Income | $0 |
| Interest Expense | $19M |
| Other Income/Expenses | -$20M |
| INCOME BEFORE TAX | $145M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $97M |
| Net Income from Discontinued Ops | $7M |
| Other Adjustments | $0 |
| NET INCOME | $104M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $104M |
| D&A | $27M |
| EBIT | $167M |
| EBITDA | $195M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $104M |
| Depreciation & Amortization | $27M |
| Stock-Based Compensation | $21M |
| Deferred Income Tax | $3M |
| Other Non-Cash Items | -$21M |
| Change in Working Capital | $50M |
| OPERATING CASH FLOW | $184M |
| Capital Expenditure | -$24M |
| Acquisitions (Net) | $8M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $30.0K |
| NET CASH FROM INVESTING | -$16M |
| Net Debt Issuance | $21M |
| Common Stock Repurchased | -$201M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $15M |
| NET CASH FROM FINANCING | -$120M |
| FREE CASH FLOW | $160M |
| Net Change in Cash | $31M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $141M |
| Short-Term Investments | $0 |
| Net Receivables | $319M |
| Inventory | $0 |
| Other Current Assets | $52M |
| TOTAL CURRENT ASSETS | $555M |
| PP&E (Net) | $62M |
| Goodwill | $399M |
| Intangible Assets | $2M |
| Long-Term Investments | $0 |
| Tax Assets | $46M |
| Other Non-Current Assets | $30M |
| TOTAL NON-CURRENT ASSETS | $539M |
| TOTAL ASSETS | $1.1B |
| Account Payables | $12M |
| Short-Term Debt | $178M |
| Deferred Revenue | $395M |
| Other Current Liabilities | $127M |
| TOTAL CURRENT LIABILITIES | $792M |
| Long-Term Debt | $239M |
| Deferred Revenue NC | $2M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $82M |
| TOTAL NON-CURRENT LIABILITIES | $322M |
| TOTAL LIABILITIES | $1.1B |
| Common Stock | $78.0K |
| Additional Paid-In Capital | $571M |
| Retained Earnings | $426M |
| Treasury Stock | -$1.0B |
| Accum. Other Comp. Income | -$2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$21M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$21M |
| TOTAL LIABILITIES & EQUITY | $1.1B |
| Total Debt | $416M |
| Net Debt | $275M |