Symbol	stx		Price	17.5699	Country	Cayman Islands	EV	9355.0	Cash/shr%	-6.9%	COMPR	60.83	P/S					0.86
	Name	Seagate Technology		Cap	8749.0	Float	484.3	EV		EV/EBITDA	4.29	EPSR	16.94	Trail EBITDA					975.0
	Industry	Computers		Rank	30	Short%	0.4%	PB	4.92	PE	-2.88	PE*4	12.55	Est. EBITDA					2179.6
	SubIndustry	Computers-Memory Devices		Rank	30	ShortRatio	0.57	PB less	FALSE	PE	17.06	PE*4	7.84
	10Q2	11Q1	10Q4	10Q3	10Q2	10Q1	09Q4	09Q3	09Q2	09Q1	08Q4	08Q3	08Q2	08Q1	07Q4	07Q3	07Q2	07Q1	06Q4	06Q3	06Q2	06Q1
	Growth Rate%
	Revenue		44.2		32.3	-12.2	-18.9	-30.7	-33.6	-7.7	5.6	9.8	14.2	17.6
	Dil EPS Ex. Extro Items		-97.7			191.7	PtoL	PtoL	PtoL	-81.3	-66.7	75.7	217.4	2033.3
	Dil Normalized EPS				LtoP	273.3	PtoL	PtoL	PtoL	-76.9	-61.6	86.5	220.8	2066.7
	Leverage
	SGA/EBIT		0.0			1.5	-4.7	0.5	0.9	2.9	1.9	1.5	1.4	1.4	1.8	1.5	1.8	16.0
	Income Statement
			10Q3		10Q2	10Q1	09Q4	09Q3	09Q2	09Q1	08Q4	08Q3	08Q2	08Q1	07Q4	07Q3	07Q2	07Q1
	Revenue		######		######	2,663.00	2,352.00	2,150.00	2,270.00	#######	2,899.00	3,104.00	3,420.00	3,285.00	2,744.00	2,828.00	2,996.00	2,793.00
	Gross Profit	0.00				653.00	406.00	157.00	322.00	525.00	691.00	816.00	889.00	809.00	594.00	603.00	546.00	442.00
	Gross Margin%		0.0%		0.0%	24.5%	17.3%	7.3%	14.2%	17.3%	23.8%	26.3%	26.0%	24.6%	21.6%	21.3%	18.2%	18.2%
	SGA	0	106			106	113	134	142	148	175	164	167	153	142	126	141	180
	SGA%		3.4%		0.0%	4.0%	4.8%	6.2%	6.3%	4.9%	6.0%	5.3%	4.9%	4.7%	5.2%	4.5%	4.7%	4.7%
	DA					8	14	13	14	14	13	15	13	13	13	13	12	11
	Research/Others					208.00	215.00	243.00	235.00	260.00	270.00	254.00	262.00	242.00	221.00	214.00	226.00	243.00
	Research%		0.0%		0.0%	7.8%	9.1%	11.3%	10.4%	8.6%	9.3%	8.2%	7.7%	7.4%	8.1%	7.6%	7.5%	7.5%
	Unusual Expense					110	84	25	2368	23	36	20	27	5	29	3	1	-4
	Total Expenses		106			432.00	426.00	415.00	2,759.00	445.00	494.00	453.00	469.00	413.00	405.00	356.00	380.00	430.00
	EBITDA					339.00	78.00	-220.00	-55.00	117.00	246.00	398.00	460.00	414.00	231.00	263.00	179.00	19.00
	EBIT	0	######			221	-20	-258	-2437	80	197	363	420	396	189	247	166	12
	EBIT%		-3.4%		0.0%	8.3%	-0.9%	-12.0%	-107.4%	2.6%	6.8%	11.7%	12.3%	12.1%	6.9%	8.7%	5.5%	0.4%
	Interet Expense					-45	-39	-35	-30	-30	-30	-30	-34	-32	-33	-33	-55	-20
	Int/Invest Income					1	2	3	5	7	6	16	19	16	14	15	25	19
	Int Income(Expense)					NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
	Others,Net					3	3	1	-14	-13	9	0	18	-5	2	1	9	3
	Total Other Inc(Exp)		-41			-41	-34	-31	-39	-36	-15	-14	3	-21	142
	Income Before Tax		-65.00			180	-54	-289	-2476	44	182	349	423	375	172	230	145	14
	Tax					1	27	-16	316	-16	22	5	20	20	-370	18	5	-5
	Tax Rate		1%		######	1%	-50%	6%	-13%	-36%	12%	1%	5%	5%	14200%
	Income After Tax		-64.64			179	-81	-273	-2792	60	160	344	403	355	542	212	140	19
	Net Income B4 Extra. Items					179	-81	-273	-2792	60	160	344	403	355	542	212	140	19
	Total Adj  to Net Income					NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
	Diluted Net Income		-64.64			179	-81	-273	-2792	60	160	344	405	357	542	212	140	19
	Profit Margin%		-2.1%		0.0%	6.7%	-3.4%	-12.7%	-123.0%	2.0%	5.5%	11.1%	11.8%	10.9%	14200.0%
	Dil EPS Ex. Extro Items		-0.13			0.35	-0.16	-0.56	-5.73	0.12	0.32	0.65	0.73	0.64	0.96	0.37	0.23	0.03
	Dil EPS Inc. Extror Items					0.35	-0.16	-0.56	-5.73	0.12	0.32	0.65	0.73	0.64	0.96	0.37	0.23	0.03
	Total Special Itmes					110	84	25	2368	23	36	20	27	5	29	3	1	-4
	Normalized Income B4 Tax					290	30	-264	-108	67	218	369	450	380	201	233	146	10
	Diluted Normalized EPS				1.05	0.56	-0.05	-0.53	-2.57	0.15	0.38	0.69	0.77	0.65	0.99	0.37	0.24	0.03
	Total Shares Outstandings					497.95	493.01	491	488	488.32	485.13	494	527	530
	PE Diluted EPS					-6.10	-6.33	-5.85	-4.64	1.82	2.34	2.98	2.70	2.20	1.59
	PE Normalized EPS				1.03	-2.59	-3.00	-2.57	-1.35	1.99	2.49	3.10	2.78	2.25	1.63
	OCF/NI					1.55	-2.37	-0.88	-0.03	5.07	2.47	1.93	1.79	2.11
	FCF/NI					1.06	-1.38	-0.66	0.05	0.40	0.64	1.13	1.26	1.69
	Balance Sheet
	Cash and ST Investments					1626	1541	1481	1309	1153	1141	1283	1750	1498
	Accounts Receivables, Net					1242	1033	872	1040	1393	1410	1351	1593	1519
	Total Inventory					622	587	577	796	909	945	1073	830	763
	Other Current Assets, Total					477	807	3544	372	508	428	431	684	569
	Total Current Assets					4307	4294	2355	3788	4366	4272	4607	4857	4349
	PPE, Net					2039	2229	31	2510	2509	2464	2357	2267	2246
	Goodwill, Net					NA	NA	62	31	2349	2352	2366	2385	2327
	Intangibles, Net					NA	NA	NA	78	94	111	132	157	169
	Long Term Investments					NA	NA	358	NA	NA	NA	NA	NA	NA
	Other Long Term Assets, Total					553	564	634	653	850	921	951	950	974
	Other Assets, Total					NA	NA	NA	NA	NA	NA	NA	NA	NA
	Total Non-Current Assets					2592	2793	1085	3272	5802	5848	5806	5759	5716
	Total Assets					6899	7087	6626	7060	10168	10120	10413	10616	10065
	Total Short Term Debt
	Total Current Liabilities					2797	3194	2849	3007	3587	3287	3454	3187	2863
	Total Long Term Debt					1910	1926	1680	1684	1370	1670	1685	1734	1734
	Other Liabilities, Total					413	413	513	529	567	577	611	613	588
	Total Non-Current Liabilities					2323	2339	2193	2213	1937	2247	2296	2347	2322
	Total Liabilities					5120	5533	5042	5220	5524	5534	5750	5534	5185
	Total Equity					1779	1554	1584	1840	4645	4586	4663	5082	4880
	Cash Flow
	Depreciation/Depletion					204	224	226	228	253	213	211	215	205
	Amortization					NA	NA	NA	NA	NA	NA	NA	NA	NA
	Non-Cash Items					79	20	9	2329	14	5	32	17	44
	Change in Working Capital					-184	18	287	20	-25	7	78	89	150
	Cash from Operating Activities					278	192	239	88	304	395	665	724	754
	CAPEX					-89	-80	-59	-214	-280	-293	-275	-212	-150
	Other Investing CF Items, Total					25	-26	22	4	15	-13	150	-88	-88
	Cash from Investing Activities					-64	-106	-37	-210	-265	-306	-125	-322	-238
	Financing Cash Flow Items					332	-384	0	0	0	4	0	NA	NA
	Cash from Financing Activities					-111	-11	-11	278	-24	-242	-830	-232	-241
	FCF					189	112	180	-126	24	102	390	512	604
	Net Change in Cash					103	75	191	156	15	-153	-290	170	275
	SGA Growth%					-28.4	-35.4	-18.3	-15.0	-3.3	23.2	30.2	18.4	-15.0