MCAFEE, INC. EBITDA

2010-09-30: Basis Reported; EBITDA (m); Operating income $64.05M; Depreciation and amortization (m).
2010-06-30: Basis Reported; EBITDA (m); Operating income $55.09M; Depreciation and amortization (m).
2010-03-31: Basis Reported; EBITDA $94.57M*; Operating income $51.55M; Depreciation and amortization $43.01M.
2009-09-30: Basis Reported; EBITDA (m); Operating income $42.51M; Depreciation and amortization (m).

Historical EBITDA

Date	Basis	EBITDA	Operating income	Depreciation and amortization	Revenue	EBITDA margin	Capital spending	Operating cash flow	Cost of products and services	Research and development	Selling, general and administration	Income tax expense / benefit
2010-09-30	Reported	(m)	$64.05M	(m)	(m)	(m)	(m)	(m)	$142.08M	$86.95M	(m)	$16.68M
2010-06-30	Reported	(m)	$55.09M	(m)	(m)	(m)	(m)	(m)	$130.80M	$82.40M	(m)	$15.81M
2010-03-31	Reported	$94.57M*	$51.55M	$43.01M	(m)	(m)	(m)	$157.26M	(m)	$84.12M	(m)	$14.51M
2009-09-30	Reported	(m)	$42.51M	(m)	(m)	(m)	(m)	(m)	$126.77M	$82.25M	(m)	$6.79M
2009-06-30	Reported	(m)	$55.88M	(m)	(m)	(m)	(m)	(m)	$115.22M	$79.25M	(m)	$26.43M
2009-03-31	Reported	$93.68M*	$51.77M	$41.91M	(m)	(m)	(m)	$145.98M	(m)	$78.90M	(m)	$581.00K
2008-09-30	Reported	(m)	$49.36M	(m)	(m)	(m)	(m)	(m)	(m)	$64.48M	(m)	$5.10M
2008-06-30	Reported	(m)	$54.40M	(m)	(m)	(m)	(m)	(m)	(m)	$62.00M	(m)	$17.04M

Date	Basis	EBITDA	Operating income	Depreciation and amortization	Revenue	EBITDA margin	Capital spending	Operating cash flow	Cost of products and services	Research and development	Selling, general and administration	Income tax expense / benefit
2010-12-31	Reported	$400.78M*	$229.42M	$171.36M	(m)	(m)	(m)	$594.64M	$557.55M	$346.08M	(m)	$45.53M
2009-12-31	Reported	$394.59M*	$222.31M	$172.28M	(m)	(m)	(m)	$496.38M	$486.39M	$324.37M	(m)	$50.80M
2008-12-31	Reported	$313.46M*	$189.57M	$123.89M	(m)	(m)	(m)	$308.32M	$383.53M	$252.02M	(m)	$50.00M
2007-12-31	Reported	$244.24M*	$159.81M	$84.43M	(m)	(m)	(m)	$393.42M	(m)	$217.93M	(m)	$62.22M