| Income Statement for Verigy Ltd. (VRGY) | | | | | | | Income | in Thousands of Dollars | | | 10/2007 | 10/2006 | 10/2005 | 10/2004 | 10/2003 | | | Operating Revenue | 761,000 | 778,000 | 456,000 | 607,000 | 540,000 | | Adjustments to Revenue | - | - | - | - | N/A | | Cost of Revenue | (408,000) | (419,000) | (310,000) | (348,000) | N/A | | Gross Operating Profit | 353,000 | 359,000 | 146,000 | 259,000 | 540,000 | | | Selling/General/Admin Expense | (145,000) | (149,000) | (134,000) | (139,000) | N/A | | Research & Development | (91,000) | (99,000) | (101,000) | (105,000) | N/A | | EBITDA | 117,000 | 111,000 | (89,000) | 15,000 | 540,000 | | Depreciation & Amortization | (13,000) | (9,000) | (6,000) | (6,000) | N/A | | EBIT | 104,000 | 102,000 | (95,000) | 9,000 | 540,000 | | Interest Income | - | - | - | - | N/A | | Other Income, Net | 15,000 | 5,000 | (1,000) | 1,000 | N/A | | Total Income Avail For Interest Expense | 114,000 | 21,000 | (106,000) | 6,000 | 540,000 | | Interest Expense | - | - | - | - | N/A | | Pre-Tax Income | 114,000 | 21,000 | (106,000) | 6,000 | 540,000 | | Income Taxes | (17,000) | (21,000) | (13,000) | (14,000) | N/A | | Minority Interest | - | - | - | - | N/A | | Net Income from Continuing Operations | 97,000 | - | (119,000) | (8,000) | (28,000) | | Net Income from Discontinued Operations | - | - | - | - | - | | Net Income from Total Operations | 97,000 | - | (119,000) | (8,000) | (28,000) | | | Normalized Income | 102,000 | 86,000 | (109,000) | (4,000) | N/A | | Extraordinary Income | - | - | - | - | - | | Special Income/Charges | (5,000) | (86,000) | (10,000) | (4,000) | N/A | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | 97,000 | - | (119,000) | (8,000) | (28,000) | | | Results | in Dollars (Preferred Dividends in Thousands) | | | 10/2007 | 10/2006 | 10/2005 | 10/2004 | 10/2003 | | | Dividends Paid Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Preferred Dividends | - | - | - | - | N/A | | | Basic EPS from Continuing Operations | 1.63 | 0.00 | -2.38 | -0.16 | -0.56 | | Basic EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Total Operations | 1.63 | 0.00 | -2.38 | -0.16 | -0.56 | | | Diluted EPS from Continuing Operations | 1.61 | 0.00 | -2.38 | -0.16 | -0.56 | | Diluted EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Total Operations | 1.61 | 0.00 | -2.38 | -0.16 | -0.56 | | | |
