| Metric | FY 2007 | Prior Q | FY 2006 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.5B | — | $668M | — | 125.4% |
| Op. Income | $182M | — | $48M | — | 276.8% |
| Gross Margin | 16.8% | — | 13.0% | — | 3.8pp |
| Net Margin | 6.7% | — | 3.9% | — | 2.8pp |
| EPS (Diluted) | $4.97 | — | $1.30 | — | 282.3% |
| Free Cash Flow | $68M | — | -$11M | — | 705.4% |
| Item | Amount |
|---|---|
| REVENUE | $1.5B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $253M |
| R&D Expenses | $73M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $73M |
| Other Expenses | -$2M |
| Operating Expenses | $71M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $182M |
| Interest Income | $0 |
| Interest Expense | $4M |
| Other Income/Expenses | $400.0K |
| INCOME BEFORE TAX | $182M |
| Income Tax Expense | $81M |
| Net Income from Continuing Ops | $101M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $101M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $101M |
| D&A | $14M |
| EBIT | $187M |
| EBITDA | $199M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $1.5B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $253M |
| R&D Expenses | $73M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $73M |
| Other Expenses | -$2M |
| Operating Expenses | $71M |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $182M |
| Interest Income | $0 |
| Interest Expense | $4M |
| Other Income/Expenses | $400.0K |
| INCOME BEFORE TAX | $182M |
| Income Tax Expense | $81M |
| Net Income from Continuing Ops | $101M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $101M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $101M |
| D&A | $14M |
| EBIT | $187M |
| EBITDA | $199M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $101M |
| Depreciation & Amortization | $14M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | -$9M |
| Other Non-Cash Items | $30M |
| Change in Working Capital | -$16M |
| OPERATING CASH FLOW | $130M |
| Capital Expenditure | -$62M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $9M |
| NET CASH FROM INVESTING | -$53M |
| Net Debt Issuance | -$50M |
| Common Stock Repurchased | -$700.0K |
| Common Dividends Paid | -$7M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$58M |
| FREE CASH FLOW | $68M |
| Net Change in Cash | $19M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $69M |
| Short-Term Investments | $0 |
| Net Receivables | $112M |
| Inventory | $208M |
| Other Current Assets | $59M |
| TOTAL CURRENT ASSETS | $455M |
| PP&E (Net) | $223M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $41M |
| Tax Assets | $269M |
| Other Non-Current Assets | $219M |
| TOTAL NON-CURRENT ASSETS | $711M |
| TOTAL ASSETS | $1.2B |
| Account Payables | $70M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $40M |
| TOTAL CURRENT LIABILITIES | $165M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $57M |
| TOTAL NON-CURRENT LIABILITIES | $57M |
| TOTAL LIABILITIES | $222M |
| Common Stock | $200.0K |
| Additional Paid-In Capital | $949M |
| Retained Earnings | $116M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$122M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $943M |
| Minority Interest | $0 |
| TOTAL EQUITY | $943M |
| TOTAL LIABILITIES & EQUITY | $1.2B |
| Total Debt | $5M |
| Net Debt | -$63M |