| Metric | FY 2010 | Prior Q | FY 2009 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $15.3B | — | $15.6B | — | -2.1% |
| Op. Income | $3.2B | — | $2.6B | — | 24.4% |
| Gross Margin | 40.5% | — | 52.7% | — | -12.2pp |
| Net Margin | 12.8% | — | 10.3% | — | 2.5pp |
| EPS (Diluted) | $1.18 | — | $0.99 | — | 19.2% |
| Free Cash Flow | $887M | — | $1.6B | — | -43.3% |
| Item | Amount |
|---|---|
| REVENUE | $15.3B |
| Cost of Revenue | $9.1B |
| GROSS PROFIT | $6.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $3.0B |
| Operating Expenses | $3.0B |
| Cost & Expenses | $12.1B |
| OPERATING INCOME | $3.2B |
| Interest Income | $91M |
| Interest Expense | $979M |
| Other Income/Expenses | -$738M |
| INCOME BEFORE TAX | $2.5B |
| Income Tax Expense | $532M |
| Net Income from Continuing Ops | $2.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.0B |
| D&A | $2.1B |
| EBIT | $3.5B |
| EBITDA | $5.5B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $15.3B |
| Cost of Revenue | $9.1B |
| GROSS PROFIT | $6.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $3.0B |
| Operating Expenses | $3.0B |
| Cost & Expenses | $12.1B |
| OPERATING INCOME | $3.2B |
| Interest Income | $91M |
| Interest Expense | $979M |
| Other Income/Expenses | -$738M |
| INCOME BEFORE TAX | $2.5B |
| Income Tax Expense | $532M |
| Net Income from Continuing Ops | $2.0B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.0B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.0B |
| D&A | $2.1B |
| EBIT | $3.5B |
| EBITDA | $5.5B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $2.0B |
| Depreciation & Amortization | $2.1B |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $511M |
| Other Non-Cash Items | -$678M |
| Change in Working Capital | $237M |
| OPERATING CASH FLOW | $3.8B |
| Capital Expenditure | -$2.9B |
| Acquisitions (Net) | -$2.7B |
| Purchases of Investments | -$10.4B |
| Sales/Maturities of Investments | $7.4B |
| Other Investing Activities | $3.3B |
| NET CASH FROM INVESTING | -$5.3B |
| Net Debt Issuance | $1.8B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$823M |
| Other Financing Activities | $204M |
| NET CASH FROM FINANCING | $1.5B |
| FREE CASH FLOW | $887M |
| Net Change in Cash | $64M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $302M |
| Short-Term Investments | $0 |
| Net Receivables | $2.6B |
| Inventory | $857M |
| Other Current Assets | $1.5B |
| TOTAL CURRENT ASSETS | $5.3B |
| PP&E (Net) | $39.1B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $4.7B |
| Tax Assets | $0 |
| Other Non-Current Assets | $3.9B |
| TOTAL NON-CURRENT ASSETS | $47.7B |
| TOTAL ASSETS | $53.0B |
| Account Payables | $1.1B |
| Short-Term Debt | $2.8B |
| Deferred Revenue | $47M |
| Other Current Liabilities | $2.1B |
| TOTAL CURRENT LIABILITIES | $6.9B |
| Long-Term Debt | $18.0B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $5.1B |
| Other Non-Current Liabilities | $8.5B |
| TOTAL NON-CURRENT LIABILITIES | $31.6B |
| TOTAL LIABILITIES | $38.5B |
| Common Stock | $4M |
| Additional Paid-In Capital | $5.4B |
| Retained Earnings | $8.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $166M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $14.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $14.5B |
| TOTAL LIABILITIES & EQUITY | $53.0B |
| Total Debt | $20.8B |
| Net Debt | $20.5B |