| Metric | FY 2007 | Prior Q | FY 2006 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $8.9B | — | $7.5B | — | 17.9% |
| Op. Income | $2.9B | — | $2.7B | — | 7.2% |
| Gross Margin | 69.8% | — | 71.0% | — | -1.2pp |
| Net Margin | 37.2% | — | 32.8% | — | 4.4pp |
| EPS (Diluted) | $1.95 | — | $1.44 | — | 35.4% |
| Free Cash Flow | $3.0B | — | $2.6B | — | 16.5% |
| Item | Amount |
|---|---|
| REVENUE | $8.9B |
| Cost of Revenue | $2.7B |
| GROSS PROFIT | $6.2B |
| R&D Expenses | $1.8B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.5B |
| Other Expenses | $0 |
| Operating Expenses | $3.3B |
| Cost & Expenses | $6.0B |
| OPERATING INCOME | $2.9B |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $743M |
| INCOME BEFORE TAX | $3.6B |
| Income Tax Expense | $323M |
| Net Income from Continuing Ops | $3.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.3B |
| D&A | $383M |
| EBIT | $2.9B |
| EBITDA | $2.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $8.9B |
| Cost of Revenue | $2.7B |
| GROSS PROFIT | $6.2B |
| R&D Expenses | $1.8B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.5B |
| Other Expenses | $0 |
| Operating Expenses | $3.3B |
| Cost & Expenses | $6.0B |
| OPERATING INCOME | $2.9B |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $743M |
| INCOME BEFORE TAX | $3.6B |
| Income Tax Expense | $323M |
| Net Income from Continuing Ops | $3.3B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $3.3B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.3B |
| D&A | $383M |
| EBIT | $2.9B |
| EBITDA | $2.9B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $3.3B |
| Depreciation & Amortization | $383M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$753M |
| Other Non-Cash Items | $366M |
| Change in Working Capital | $24M |
| OPERATING CASH FLOW | $3.8B |
| Capital Expenditure | -$818M |
| Acquisitions (Net) | -$249M |
| Purchases of Investments | -$8.5B |
| Sales/Maturities of Investments | $8.0B |
| Other Investing Activities | -$337M |
| NET CASH FROM INVESTING | -$1.9B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$1.5B |
| Common Dividends Paid | -$862M |
| Other Financing Activities | $660M |
| NET CASH FROM FINANCING | -$1.1B |
| FREE CASH FLOW | $3.0B |
| Net Change in Cash | $804M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.4B |
| Short-Term Investments | $4.2B |
| Net Receivables | $715M |
| Inventory | $469M |
| Other Current Assets | $1.1B |
| TOTAL CURRENT ASSETS | $8.8B |
| PP&E (Net) | $1.8B |
| Goodwill | $1.3B |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $318M |
| Other Non-Current Assets | $6.2B |
| TOTAL NON-CURRENT ASSETS | $9.7B |
| TOTAL ASSETS | $18.5B |
| Account Payables | $635M |
| Short-Term Debt | $0 |
| Deferred Revenue | $218M |
| Other Current Liabilities | $975M |
| TOTAL CURRENT LIABILITIES | $2.3B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $142M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $260M |
| TOTAL NON-CURRENT LIABILITIES | $402M |
| TOTAL LIABILITIES | $2.7B |
| Common Stock | $0 |
| Additional Paid-In Capital | $7.1B |
| Retained Earnings | $8.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $237M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $15.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $15.8B |
| TOTAL LIABILITIES & EQUITY | $18.5B |
| Total Debt | $0 |
| Net Debt | -$2.4B |