| Metric | FY 2009 | Prior Q | FY 2008 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10.4B | — | $11.1B | — | -6.5% |
| Op. Income | $2.2B | — | $3.7B | — | -40.3% |
| Gross Margin | 69.5% | — | 69.4% | — | 0.1pp |
| Net Margin | 15.3% | — | 28.4% | — | -13.1pp |
| EPS (Diluted) | $0.95 | — | $1.90 | — | -50.0% |
| Free Cash Flow | $6.4B | — | $2.2B | — | 196.7% |
| Item | Amount |
|---|---|
| REVENUE | $10.4B |
| Cost of Revenue | $3.2B |
| GROSS PROFIT | $7.2B |
| R&D Expenses | $2.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.6B |
| Other Expenses | $1.0B |
| Operating Expenses | $5.0B |
| Cost & Expenses | $8.2B |
| OPERATING INCOME | $2.2B |
| Interest Income | $516M |
| Interest Expense | $24M |
| Other Income/Expenses | -$150M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $484M |
| Net Income from Continuing Ops | $1.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$200M |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $635M |
| EBIT | $2.4B |
| EBITDA | $2.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $10.4B |
| Cost of Revenue | $3.2B |
| GROSS PROFIT | $7.2B |
| R&D Expenses | $2.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.6B |
| Other Expenses | $1.0B |
| Operating Expenses | $5.0B |
| Cost & Expenses | $8.2B |
| OPERATING INCOME | $2.2B |
| Interest Income | $516M |
| Interest Expense | $24M |
| Other Income/Expenses | -$150M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $484M |
| Net Income from Continuing Ops | $1.8B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$200M |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $635M |
| EBIT | $2.4B |
| EBITDA | $2.7B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $1.6B |
| Depreciation & Amortization | $635M |
| Stock-Based Compensation | $584M |
| Deferred Income Tax | -$33M |
| Other Non-Cash Items | $401M |
| Change in Working Capital | $4.0B |
| OPERATING CASH FLOW | $7.2B |
| Capital Expenditure | -$761M |
| Acquisitions (Net) | -$54M |
| Purchases of Investments | -$10.5B |
| Sales/Maturities of Investments | $5.6B |
| Other Investing Activities | $232M |
| NET CASH FROM INVESTING | -$5.5B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$285M |
| Common Dividends Paid | -$1.1B |
| Other Financing Activities | -$97M |
| NET CASH FROM FINANCING | -$833M |
| FREE CASH FLOW | $6.4B |
| Net Change in Cash | $877M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.7B |
| Short-Term Investments | $8.4B |
| Net Receivables | $700M |
| Inventory | $453M |
| Other Current Assets | $348M |
| TOTAL CURRENT ASSETS | $12.6B |
| PP&E (Net) | $2.4B |
| Goodwill | $1.5B |
| Intangible Assets | $3.1B |
| Long-Term Investments | $6.7B |
| Tax Assets | $843M |
| Other Non-Current Assets | $415M |
| TOTAL NON-CURRENT ASSETS | $14.9B |
| TOTAL ASSETS | $27.4B |
| Account Payables | $636M |
| Short-Term Debt | $0 |
| Deferred Revenue | $441M |
| Other Current Liabilities | $726M |
| TOTAL CURRENT LIABILITIES | $2.8B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $3.5B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $852M |
| TOTAL NON-CURRENT LIABILITIES | $4.3B |
| TOTAL LIABILITIES | $7.1B |
| Common Stock | $0 |
| Additional Paid-In Capital | $8.5B |
| Retained Earnings | $11.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $588M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $20.3B |
| Minority Interest | $0 |
| TOTAL EQUITY | $20.3B |
| TOTAL LIABILITIES & EQUITY | $27.4B |
| Total Debt | $0 |
| Net Debt | -$2.7B |