| Metric | FY 2010 | Prior Q | FY 2009 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $910M | — | $955M | — | -4.7% |
| Op. Income | $85M | — | -$129M | — | 165.7% |
| Gross Margin | 68.5% | — | 42.0% | — | 26.5pp |
| Net Margin | 7.9% | — | -7.9% | — | 15.9pp |
| EPS (Diluted) | $0.60 | — | $-2.14 | — | 128.0% |
| Free Cash Flow | $318M | — | $82M | — | 286.7% |
| Item | Amount |
|---|---|
| REVENUE | $910M |
| Cost of Revenue | $286M |
| GROSS PROFIT | $623M |
| R&D Expenses | $0 |
| Selling & Marketing | $19M |
| General & Administrative | $270M |
| SG&A Expenses | $289M |
| Other Expenses | $250M |
| Operating Expenses | $539M |
| Cost & Expenses | $825M |
| OPERATING INCOME | $85M |
| Interest Income | $709M |
| Interest Expense | $171M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $85M |
| Income Tax Expense | $12M |
| Net Income from Continuing Ops | $72M |
| Net Income from Discontinued Ops | $94.0K |
| Other Adjustments | $0 |
| NET INCOME | $72M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $47M |
| D&A | $93M |
| EBIT | $85M |
| EBITDA | $177M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $910M |
| Cost of Revenue | $286M |
| GROSS PROFIT | $623M |
| R&D Expenses | $0 |
| Selling & Marketing | $19M |
| General & Administrative | $270M |
| SG&A Expenses | $289M |
| Other Expenses | $250M |
| Operating Expenses | $539M |
| Cost & Expenses | $825M |
| OPERATING INCOME | $85M |
| Interest Income | $709M |
| Interest Expense | $171M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $85M |
| Income Tax Expense | $12M |
| Net Income from Continuing Ops | $72M |
| Net Income from Discontinued Ops | $94.0K |
| Other Adjustments | $0 |
| NET INCOME | $72M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $47M |
| D&A | $93M |
| EBIT | $85M |
| EBITDA | $177M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $72M |
| Depreciation & Amortization | $93M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | $12M |
| Other Non-Cash Items | $119M |
| Change in Working Capital | $34M |
| OPERATING CASH FLOW | $337M |
| Capital Expenditure | -$19M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$2.3B |
| Sales/Maturities of Investments | $1.6B |
| Other Investing Activities | $198M |
| NET CASH FROM INVESTING | -$518M |
| Net Debt Issuance | $225M |
| Common Stock Repurchased | -$402M |
| Common Dividends Paid | -$3M |
| Other Financing Activities | $249M |
| NET CASH FROM FINANCING | $169M |
| FREE CASH FLOW | $318M |
| Net Change in Cash | -$11M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $213M |
| Short-Term Investments | $0 |
| Net Receivables | $259M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $529M |
| PP&E (Net) | $158M |
| Goodwill | $530M |
| Intangible Assets | $21M |
| Long-Term Investments | $16.2B |
| Tax Assets | $107M |
| Other Non-Current Assets | $454M |
| TOTAL NON-CURRENT ASSETS | $17.5B |
| TOTAL ASSETS | $18.0B |
| Account Payables | $0 |
| Short-Term Debt | $1.1B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $13.6B |
| TOTAL CURRENT LIABILITIES | $14.9B |
| Long-Term Debt | $1.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $1.4B |
| TOTAL LIABILITIES | $16.3B |
| Common Stock | $907.0K |
| Additional Paid-In Capital | $1.2B |
| Retained Earnings | $742M |
| Treasury Stock | -$149M |
| Accum. Other Comp. Income | -$14M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.8B |
| Minority Interest | $10M |
| TOTAL EQUITY | $1.8B |
| TOTAL LIABILITIES & EQUITY | $18.0B |
| Total Debt | $2.4B |
| Net Debt | $2.2B |