| Metric | FY 2010 | Prior Q | FY 2009 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $11.0B | — | $10.4B | — | 5.5% |
| Op. Income | $3.3B | — | $2.2B | — | 47.5% |
| Gross Margin | 68.0% | — | 69.5% | — | -1.5pp |
| Net Margin | 29.5% | — | 15.3% | — | 14.3pp |
| EPS (Diluted) | $1.96 | — | $0.95 | — | 106.3% |
| Free Cash Flow | $3.6B | — | $6.4B | — | -43.1% |
| Item | Amount |
|---|---|
| REVENUE | $11.0B |
| Cost of Revenue | $3.5B |
| GROSS PROFIT | $7.5B |
| R&D Expenses | $2.5B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.6B |
| Other Expenses | $0 |
| Operating Expenses | $4.2B |
| Cost & Expenses | $7.7B |
| OPERATING INCOME | $3.3B |
| Interest Income | $530M |
| Interest Expense | $58M |
| Other Income/Expenses | $751M |
| INCOME BEFORE TAX | $4.0B |
| Income Tax Expense | $787M |
| Net Income from Continuing Ops | $3.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$273M |
| NET INCOME | $3.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.2B |
| D&A | $666M |
| EBIT | $4.5B |
| EBITDA | $4.8B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $11.0B |
| Cost of Revenue | $3.5B |
| GROSS PROFIT | $7.5B |
| R&D Expenses | $2.5B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.6B |
| Other Expenses | $0 |
| Operating Expenses | $4.2B |
| Cost & Expenses | $7.7B |
| OPERATING INCOME | $3.3B |
| Interest Income | $530M |
| Interest Expense | $58M |
| Other Income/Expenses | $751M |
| INCOME BEFORE TAX | $4.0B |
| Income Tax Expense | $787M |
| Net Income from Continuing Ops | $3.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$273M |
| NET INCOME | $3.2B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $3.2B |
| D&A | $666M |
| EBIT | $4.5B |
| EBITDA | $4.8B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $3.2B |
| Depreciation & Amortization | $666M |
| Stock-Based Compensation | $612M |
| Deferred Income Tax | $116M |
| Other Non-Cash Items | -$519M |
| Change in Working Capital | -$46M |
| OPERATING CASH FLOW | $4.1B |
| Capital Expenditure | -$426M |
| Acquisitions (Net) | -$94M |
| Purchases of Investments | -$9.8B |
| Sales/Maturities of Investments | $10.5B |
| Other Investing Activities | -$970M |
| NET CASH FROM INVESTING | -$839M |
| Net Debt Issuance | $1.1B |
| Common Stock Repurchased | -$3.0B |
| Common Dividends Paid | -$1.2B |
| Other Financing Activities | $35M |
| NET CASH FROM FINANCING | -$2.4B |
| FREE CASH FLOW | $3.6B |
| Net Change in Cash | $830M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3.5B |
| Short-Term Investments | $6.7B |
| Net Receivables | $730M |
| Inventory | $528M |
| Other Current Assets | $596M |
| TOTAL CURRENT ASSETS | $12.1B |
| PP&E (Net) | $2.4B |
| Goodwill | $1.5B |
| Intangible Assets | $3.0B |
| Long-Term Investments | $8.1B |
| Tax Assets | $1.9B |
| Other Non-Current Assets | $1.5B |
| TOTAL NON-CURRENT ASSETS | $18.4B |
| TOTAL ASSETS | $30.6B |
| Account Payables | $764M |
| Short-Term Debt | $1.1B |
| Deferred Revenue | $623M |
| Other Current Liabilities | $835M |
| TOTAL CURRENT LIABILITIES | $5.5B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $3.5B |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $761M |
| TOTAL NON-CURRENT LIABILITIES | $4.2B |
| TOTAL LIABILITIES | $9.7B |
| Common Stock | $0 |
| Additional Paid-In Capital | $6.9B |
| Retained Earnings | $13.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $697M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $20.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $20.9B |
| TOTAL LIABILITIES & EQUITY | $30.6B |
| Total Debt | $1.1B |
| Net Debt | -$2.5B |