| Metric | FY 2012 | Prior Q | FY 2011 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.2B | — | $988M | — | 17.9% |
| Op. Income | $43M | — | $171M | — | -75.0% |
| Gross Margin | 32.9% | — | 43.0% | — | -10.1pp |
| Net Margin | 3.8% | — | 14.8% | — | -11.0pp |
| EPS (Diluted) | $1.17 | — | $3.99 | — | -70.7% |
| Free Cash Flow | $147M | — | $14M | — | 930.2% |
| Item | Amount |
|---|---|
| REVENUE | $1.2B |
| Cost of Revenue | $781M |
| GROSS PROFIT | $383M |
| R&D Expenses | $143M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $197M |
| Other Expenses | $0 |
| Operating Expenses | $340M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $43M |
| Interest Income | $7M |
| Interest Expense | $0 |
| Other Income/Expenses | $5M |
| INCOME BEFORE TAX | $48M |
| Income Tax Expense | $3M |
| Net Income from Continuing Ops | $44M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $44M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $44M |
| D&A | $143M |
| EBIT | $43M |
| EBITDA | $185M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.2B |
| Cost of Revenue | $781M |
| GROSS PROFIT | $383M |
| R&D Expenses | $143M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $197M |
| Other Expenses | $0 |
| Operating Expenses | $340M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $43M |
| Interest Income | $7M |
| Interest Expense | $0 |
| Other Income/Expenses | $5M |
| INCOME BEFORE TAX | $48M |
| Income Tax Expense | $3M |
| Net Income from Continuing Ops | $44M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $44M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $44M |
| D&A | $143M |
| EBIT | $43M |
| EBITDA | $185M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $44M |
| Depreciation & Amortization | $143M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$6M |
| Other Non-Cash Items | $58M |
| Change in Working Capital | $4M |
| OPERATING CASH FLOW | $242M |
| Capital Expenditure | -$95M |
| Acquisitions (Net) | -$454M |
| Purchases of Investments | -$345M |
| Sales/Maturities of Investments | $464M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$448M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$12M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $277.0K |
| NET CASH FROM FINANCING | -$7M |
| FREE CASH FLOW | $147M |
| Net Change in Cash | -$212M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $179M |
| Short-Term Investments | $566M |
| Net Receivables | $152M |
| Inventory | $189M |
| Other Current Assets | $79M |
| TOTAL CURRENT ASSETS | $1.2B |
| PP&E (Net) | $582M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $8M |
| TOTAL NON-CURRENT ASSETS | $1.6B |
| TOTAL ASSETS | $2.7B |
| Account Payables | $79M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $37M |
| TOTAL CURRENT LIABILITIES | $149M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $16M |
| Other Non-Current Liabilities | $23M |
| TOTAL NON-CURRENT LIABILITIES | $38M |
| TOTAL LIABILITIES | $188M |
| Common Stock | $144.0K |
| Additional Paid-In Capital | $1.9B |
| Retained Earnings | $687M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $11M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.6B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.6B |
| TOTAL LIABILITIES & EQUITY | $2.7B |
| Total Debt | $0 |
| Net Debt | -$179M |