| Metric | FY 2006 | Prior Q | FY 2005 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.5B | — | — | — | — |
| Op. Income | $2.7B | — | — | — | — |
| Gross Margin | 71.0% | — | — | — | — |
| Net Margin | 32.8% | — | — | — | — |
| EPS (Diluted) | $1.44 | — | — | — | — |
| Free Cash Flow | $2.6B | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $7.5B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $5.3B |
| R&D Expenses | $1.5B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $2.7B |
| Cost & Expenses | $4.8B |
| OPERATING INCOME | $2.7B |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $466M |
| INCOME BEFORE TAX | $3.2B |
| Income Tax Expense | $686M |
| Net Income from Continuing Ops | $2.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.5B |
| D&A | $272M |
| EBIT | $2.7B |
| EBITDA | $3.0B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $7.5B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $5.3B |
| R&D Expenses | $1.5B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $2.7B |
| Cost & Expenses | $4.8B |
| OPERATING INCOME | $2.7B |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $466M |
| INCOME BEFORE TAX | $3.2B |
| Income Tax Expense | $686M |
| Net Income from Continuing Ops | $2.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.5B |
| D&A | $272M |
| EBIT | $2.7B |
| EBITDA | $3.0B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $2.5B |
| Depreciation & Amortization | $272M |
| Stock-Based Compensation | $495M |
| Deferred Income Tax | -$577M |
| Other Non-Cash Items | $606M |
| Change in Working Capital | -$13M |
| OPERATING CASH FLOW | $3.3B |
| Capital Expenditure | -$685M |
| Acquisitions (Net) | -$407M |
| Purchases of Investments | -$12.9B |
| Sales/Maturities of Investments | $11.0B |
| Other Investing Activities | $410M |
| NET CASH FROM INVESTING | -$2.6B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$1.5B |
| Common Dividends Paid | -$698M |
| Other Financing Activities | $403M |
| NET CASH FROM FINANCING | -$1.1B |
| FREE CASH FLOW | $2.6B |
| Net Change in Cash | -$463M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.6B |
| Short-Term Investments | $4.1B |
| Net Receivables | $700M |
| Inventory | $250M |
| Other Current Assets | $378M |
| TOTAL CURRENT ASSETS | $7.0B |
| PP&E (Net) | $1.5B |
| Goodwill | $1.2B |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $512M |
| Other Non-Current Assets | $4.9B |
| TOTAL NON-CURRENT ASSETS | $8.2B |
| TOTAL ASSETS | $15.2B |
| Account Payables | $420M |
| Short-Term Debt | $0 |
| Deferred Revenue | $197M |
| Other Current Liabilities | $805M |
| TOTAL CURRENT LIABILITIES | $1.4B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $141M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $239M |
| TOTAL NON-CURRENT LIABILITIES | $380M |
| TOTAL LIABILITIES | $1.8B |
| Common Stock | $0 |
| Additional Paid-In Capital | $7.2B |
| Retained Earnings | $6.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $64M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $13.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $13.4B |
| TOTAL LIABILITIES & EQUITY | $15.2B |
| Total Debt | $0 |
| Net Debt | -$1.6B |