================================================================================


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                ----------------


                               AMENDMENT NO. 1 TO
                                    FORM 10-Q


                                   (MARK ONE)

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934.

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2001

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934.

              FOR THE TRANSITION PERIOD FROM ________ TO _________

                         COMMISSION FILE NUMBER: 0-23354

                         FLEXTRONICS INTERNATIONAL LTD.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                    SINGAPORE                      NOT APPLICABLE
        (STATE OR OTHER JURISDICTION OF           (I.R.S. EMPLOYER
         INCORPORATION OR ORGANIZATION)           IDENTIFICATION NO.)

                                ----------------

                                MICHAEL E. MARKS
                             CHIEF EXECUTIVE OFFICER
                         FLEXTRONICS INTERNATIONAL LTD.
                             36 ROBINSON ROAD #18-01
                                   CITY HOUSE
                                 SINGAPORE 06887
                                  (65) 299-8888
            (NAME, ADDRESS, INCLUDING ZIP CODE AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)

                                ----------------

Indicate by check mark whether the Registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

        At November 06, 2001, there were 486,789,022 ordinary shares, S$0.01 par
value, outstanding.



================================================================================




                         FLEXTRONICS INTERNATIONAL LTD.

                                      INDEX




                                                                                         PAGE
                                                                                         ----
                                                                                      
                          PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

        Condensed Consolidated Balance Sheets -- September 30, 2001 and
          March 31, 2001..............................................................     3
        Condensed Consolidated Statements of Operations - Three and Six Months Ended
          September 30, 2001 and September 30, 2000 ..................................     4
        Condensed Consolidated Statements of Cash Flows - Six Months Ended
          September 30, 2001 and September 30, 2000 ..................................     5
        Notes to Condensed Consolidated Financial Statements .........................     6

Item 2. Management's Discussion and Analysis of Financial Condition and Results of
        Operations ...................................................................    14

Item 3. Quantitative and Qualitative Disclosures About Market Risk ...................    22

                           PART II. OTHER INFORMATION

Item 4. Submission of Matters to Vote of Security Holders.............................    28

        Signatures ...................................................................    30






         ITEM 1. FINANCIAL STATEMENTS

                         FLEXTRONICS INTERNATIONAL LTD.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)



                                                                      SEPTEMBER 30,       MARCH 31,
                                                                          2001              2001
                                                                       -----------       -----------
                                                                      (Unaudited)
                                                                                   
                                     ASSETS

CURRENT ASSETS:
  Cash and cash equivalents ........................................   $   400,286       $   631,588
  Accounts receivable, net .........................................     1,706,196         1,651,252
  Inventories, net .................................................     1,420,254         1,787,055
  Other current assets .............................................       765,951           386,152
                                                                       -----------       -----------
  Total current assets .............................................     4,292,687         4,456,047
                                                                       -----------       -----------
Property, plant and equipment, net .................................     2,035,303         1,828,441
Goodwill and other intangibles, net ................................     1,136,592           983,384
Other assets .......................................................       414,135           303,783
                                                                       -----------       -----------
          Total assets .............................................   $ 7,878,717       $ 7,571,655
                                                                       ===========       ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
  Bank borrowings and current portion of long-term debt ............   $   421,134       $   298,052
  Current portion of capital lease obligations .....................        20,123            27,602
  Accounts payable .................................................     1,727,871         1,480,468
  Other current liabilities ........................................       933,034           735,184
                                                                       -----------       -----------
  Total current liabilities ........................................     3,102,162         2,541,306
                                                                       -----------       -----------
Long-term debt, net of current portion .............................       872,970           879,525
Capital lease obligations, net of current portion ..................        30,642            37,788
Other liabilities ..................................................        83,673            82,675

SHAREHOLDERS' EQUITY:
  Ordinary shares, S$0.01 par value; authorized -- 1,500,000,000;
     issued and outstanding - 482,650,420 and 481,531,339 as of
     September 30, 2001 and March 31, 2001, respectively ...........         2,876             2,871
  Additional paid-in capital .......................................     4,269,471         4,266,908
  Retained deficit .................................................      (374,369)         (132,892)
  Accumulated other comprehensive loss .............................      (108,708)         (106,526)
                                                                       -----------       -----------
          Total shareholders' equity ...............................     3,789,270         4,030,361
                                                                       -----------       -----------

          Total liabilities and shareholders' equity ...............   $ 7,878,717       $ 7,571,655
                                                                       ===========       ===========



              The accompanying notes are an integral part of these
                  condensed consolidated financial statements.



                         FLEXTRONICS INTERNATIONAL LTD.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share amounts)
                                   (Unaudited)




                                                      Three months ended             Six months ended
                                               September 30,    September 30,   September 30,     September 30,
                                                    2001             2000           2001              2000
                                               -------------    -------------   -------------     ------------
                                                                                      
Net sales ....................................  $ 3,244,918      $ 3,078,998     $ 6,355,516      $ 5,755,972
Cost of sales ................................    3,036,169        2,829,406       5,914,972        5,299,814
Unusual charges ..............................      439,448           24,268         439,448          107,989
                                                -----------      -----------     -----------      -----------
     Gross profit (loss) .....................     (230,699)         225,324           1,096          348,169
Selling, general and administrative ..........      105,488          107,931         214,304          202,849
Goodwill and intangibles amortization ........        3,802           12,505           6,058           21,875
Unusual charges ..............................       76,647           24,127          76,647          433,510
Interest and other expense, net ..............       22,184           22,359          44,550           18,160
                                                -----------      -----------     -----------      -----------
     Income (loss) before income taxes .......     (438,820)          58,402        (340,463)        (328,225)
Provision for (benefit from) income taxes ....     (109,015)           8,475         (98,986)          (7,590)
                                                -----------      -----------     -----------      -----------
     Net income (loss) .......................  $  (329,805)     $    49,927     $  (241,477)     $  (320,635)
                                                ===========      ===========     ===========      ===========
Earnings (loss) per share:
  Basic ......................................  $     (0.69)     $      0.11     $     (0.50)     $     (0.75)
                                                ===========      ===========     ===========      ===========
  Diluted ....................................  $     (0.69)     $      0.10     $     (0.50)     $     (0.75)
                                                ===========      ===========     ===========      ===========
Shares used in computing per share amounts:
  Basic ......................................      481,381          436,376         480,208          429,476
                                                ===========      ===========     ===========      ===========
  Diluted ....................................      481,381          480,801         480,208          429,476
                                                ===========      ===========     ===========      ===========



              The accompanying notes are an integral part of these
                  condensed consolidated financial statements.



                         FLEXTRONICS INTERNATIONAL LTD.
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                  (Unaudited)



                                                                     SIX MONTHS ENDED
                                                               SEPTEMBER 30,    SEPTEMBER 30,
                                                                   2001             2000
                                                               -------------    -------------
                                                                          
Net cash provided by (used in) operating activities .........  $   435,500      $  (279,835)
                                                               -----------      -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment, net of proceeds from
       sale of equipment ....................................     (232,578)        (406,275)
  Purchases of OEM facilities and related assets ............     (385,623)        (163,517)
  Proceeds from sales of investments ........................       11,045           37,596
  Acquisitions of businesses, net of cash acquired ..........      (48,779)         (65,450)
  Other investments .........................................       (9,048)         (16,885)
                                                               -----------      -----------

Net cash used in investing activities .......................     (664,983)        (614,531)
                                                               -----------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Bank borrowings and proceeds from long-term debt ..........      611,737        1,095,392
  Repayments of bank borrowings and long-term debt ..........     (505,461)        (883,819)
  Repayments of capital lease obligations ...................      (18,591)         (13,622)
  Proceeds from exercise of stock options and Employee
     Stock Purchase Plan ....................................       22,007           34,048
  Net proceeds from sale of ordinary shares in public
     offering ...............................................           --          431,588
  Proceeds from issuance of equity instrument ...............           --          100,000
  Repurchase of equity instrument issued ....................     (112,000)              --
  Dividends paid to former shareholders .....................           --             (190)
                                                               -----------      -----------

Net cash provided by (used in) financing activities .........       (2,308)         763,397
                                                               -----------      -----------

Effect on cash from:
   Exchange rate changes ....................................          489          (33,212)
   Adjustment to conform fiscal year of pooled entities .....           --          (32,706)
                                                               -----------      -----------

Net decrease in cash and cash equivalents ...................     (231,302)        (196,887)
Cash and cash equivalents at beginning of period ............      631,588          747,049
                                                               -----------      -----------

Cash and cash equivalents at end of period ..................  $   400,286      $   550,162
                                                               ===========      ===========



              The accompanying notes are an integral part of these
                  condensed consolidated financial statements.






                         FLEXTRONICS INTERNATIONAL LTD.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 2001
                                   (Unaudited)


Note A - BASIS OF PRESENTATION

        The accompanying unaudited condensed consolidated financial statements
have been prepared in accordance with generally accepted accounting principles
for interim financial information and in accordance with the instructions to
Article 10 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements, and should be read in conjunction with the
Company's audited consolidated financial statements as of and for the fiscal
year ended March 31, 2001 contained in the Company's annual report on Form 10-K.
In the opinion of management, all adjustments (consisting only of normal
recurring adjustments) considered necessary for a fair presentation have been
included. Operating results for the three and six month periods ended September
30, 2001 are not necessarily indicative of the results that may be expected for
the year ending March 31, 2002.


Note B - INVENTORIES

        Inventories, net of applicable reserves, consist of the following (in
thousands):



                                             SEPTEMBER 30,     MARCH 31,
                                                 2001            2001
                                              ----------      ----------
                                                        
     Raw materials .........................  $1,001,837      $1,346,427
     Work-in-process .......................     292,346         301,875
     Finished goods ........................     126,071         138,753
                                              ----------      ----------
                                              $1,420,254      $1,787,055
                                              ==========      ==========


Note C - UNUSUAL CHARGES

Fiscal 2002

        The Company recognized unusual pre-tax charges of approximately $516.1
million during the second quarter of fiscal 2002, of which $500.3 million
related to closures of several manufacturing facilities and $15.8 million
primarily for the impairment of investments in certain technology companies. As
further discussed below, $439.4 million of the charges relating to facility
closures have been classified as a component of Cost of Sales.

        Unusual charges recorded in the second quarter of fiscal 2002 by
segments are as follows: Americas, $224.4 million; Asia, $70.7 million; Western
Europe, $170.1 million; and Central Europe, $50.9 million.

        The components of the unusual charges recorded in the second quarter of
fiscal 2002 are as follows (in thousands):



                                                          
      Facility closure costs:
        Severance ............................     $ 123,961    cash
        Long-lived asset impairment ..........       163,724    non-cash
        Exit costs ...........................       212,660    cash/non-cash
                                                   ---------
            Total facility closure costs .....       500,345
      Other unusual charges ..................        15,750    cash/non-cash
                                                   ---------
        Total Unusual Charges ................       516,095
                                                   ---------
      Income tax benefit .....................      (117,115)
                                                   ---------
        Net Unusual Charges ..................     $ 398,980
                                                   =========



        In connection with the September 2001 quarter facility closures, the
Company developed formal plans to exit certain activities and involuntarily
terminate employees. Management's plan to exit an activity included the
identification of duplicate manufacturing and administrative facilities for
closure or consolidation into other facilities. Management currently anticipates
that the facility closures and activities to which all of these charges relate
will be substantially completed within one year of the commitment dates of the
respective exit plans, except for certain long-term contractual obligations.

        Of the total pre-tax facility closure costs recorded in the second
quarter, $124.0 million relates to employee termination costs, of which $93.4
million has been classified as a component of Cost of Sales. As a result of the
various exit plans, the Company identified 11,168 employees to be involuntarily
terminated related to the various facility closures. As of September 30, 2001,
1,195 employees have been terminated, and another 9,973 employees have been
notified that they are to be terminated upon completion of the various facility
closures and consolidations. During the September 2001 quarter, the Company paid
employee termination costs of approximately $19.4 million related to the fiscal
2002 restructuring activities. The remaining $104.6 million of employee
termination costs is classified as accrued liabilities as of September 30, 2001
and is expected to be paid out within one year of the commitment dates of the
respective exit plans.

        The unusual pre-tax charges recorded in the second quarter included
$163.7 million for the write-down of property, plant and equipment associated
with various manufacturing and administrative facility closures from their
carrying value of $232.6 million. This amount has been classified as a component
of Cost of Sales during the September 2001 quarter. Certain assets will be held
for use and remain in service until their anticipated disposal dates pursuant to
the exit plans. Since the asset will remain in service from the date of the
decision to dispose of these assets to the anticipated disposal date, the assets
are being depreciated over this expected period. For the assets that are being
held for use, an impairment loss is recognized if the carrying amounts of these
assets exceed the fair value of the assets. Certain other assets will be held
for disposal as these assets are no longer required in operations. Assets held
for disposal are no longer being depreciated. For the assets that are being held
for disposal, an impairment loss is recognized if the carrying amounts of these
assets exceed the fair value less cost to sell. The impaired long-lived assets
consisted primarily of machinery and equipment of $105.7 million and building
and improvements of $58.0 million.

        The unusual pre-tax charges, also included approximately $212.7 million
for other exit costs. Approximately $182.3 million of this amount has been
classified as a component of Cost of Sales. The other exit costs recorded,
primarily related to items such as building and equipment lease termination
costs, warranty costs, current asset impairments and payments to suppliers and
vendors to terminate agreements and were incurred directly as a result of the
various exit plans. The Company paid approximately $2.2 million of other exit
costs during the second quarter and $111.5 million of non-cash charges were
utilized during the same period. The remaining $99.0 million is classified as
accrued liabilities as of September 30, 2001 and is expected to be substantially
paid out within one year from the commitment dates of the respective exit plans,
except for certain long-term contractual obligations.

Fiscal 2001

        The Company recognized unusual pre-tax charges of approximately $973.3
million during fiscal year 2001. Of this amount, $493.1 million was recorded in
the first quarter and was comprised of approximately $286.5 million related to
the issuance of an equity instrument to Motorola, Inc. ("Motorola") combined
with approximately $206.6 million of expenses resulting from The DII Group, Inc.
and Palo Alto Products International Pte. Ltd. mergers and related facility
closures. In the second quarter, unusual pre-tax charges amounted to
approximately $48.4 million associated with the mergers with Chatham
Technologies, Inc. and Lightning Metal Specialties (and related entities) and
related facility closures. In the third quarter, the Company recognized unusual
pre-tax charges of approximately $46.3 million, primarily related to the merger
with JIT Holdings Ltd. and related facility closures. During the fourth quarter,
the Company recognized unusual pre-tax charges, amounting to $376.1 million
related to closures of several manufacturing facilities and $9.5 million of
other unusual charges, specifically for the impairment of investments in certain
technology companies.

        On May 30, 2000, the Company entered into a strategic alliance for
product manufacturing with Motorola. In connection with this strategic alliance,





Motorola paid $100.0 million for an equity instrument that entitled it to
acquire 22.0 million Flextronics ordinary shares at any time through December
31, 2005, upon meeting targeted purchase levels or making additional payments to
the Company. The issuance of this equity instrument resulted in a one-time
non-cash charge equal to the excess of the fair value of the equity instrument
issued over the $100.0 million proceeds received. As a result, the one-time
non-cash charge amounted to approximately $286.5 million offset by a
corresponding credit to additional paid-in capital in the first quarter of
fiscal 2001. In June 2001, the Company entered into an agreement with Motorola
under which it repurchased this equity instrument for $112.0 million.

        Unusual charges excluding the Motorola equity instrument by segments are
as follows: Americas, $553.1 million; Asia, $86.5 million; Western Europe, $32.9
million; and Central Europe, $14.3 million. Unusual charges related to the
Motorola equity instrument is not specific to a particular segment, and as such,
has not been allocated to a particular geographic segment.

        The components of the unusual charges recorded in fiscal 2001 are as
follows (in thousands):



                                                                                                    TOTAL
                                             FIRST        SECOND         THIRD        FOURTH        FISCAL
                                            QUARTER       QUARTER       QUARTER       QUARTER        2001        NATURE OF
                                            CHARGES       CHARGES       CHARGES       CHARGES       CHARGES       CHARGES
                                           ---------     ---------     ---------     ---------     ---------    --------------
                                                                                              
Facility closure costs:
  Severance .............................. $  62,487     $   5,677     $   3,606     $  60,703     $ 132,473     cash
  Long-lived asset impairment ............    46,646        14,373        16,469       155,046       232,534     non-cash
  Exit costs .............................    24,201         5,650        19,703       160,368       209,922     cash/non-cash
                                           ---------     ---------     ---------     ---------     ---------
      Total facility closure costs .......   133,334        25,700        39,778       376,117       574,929
Direct transaction costs:
  Professional fees ......................    50,851         7,247         6,250            --        64,348     cash
  Other costs ............................    22,382        15,448           248            --        38,078     cash/non-cash
                                           ---------     ---------     ---------     ---------     ---------
      Total direct transaction costs .....    73,233        22,695         6,498            --       102,426
                                           ---------     ---------     ---------     ---------     ---------
Motorola equity instrument ...............   286,537            --            --            --       286,537     non-cash
                                           ---------     ---------     ---------     ---------     ---------
Other unusual charges ....................        --            --            --         9,450         9,450     non-cash
                                           ---------     ---------     ---------     ---------     ---------
      Total Unusual Charges ..............   493,104        48,395        46,276       385,567       973,342
                                           ---------     ---------     ---------     ---------     ---------
Income tax benefit .......................   (30,000)       (6,000)       (6,500)     (110,000)     (152,500)
                                           ---------     ---------     ---------     ---------     ---------
      Net Unusual Charges ................ $ 463,104     $  42,395     $  39,776     $ 275,567     $ 820,842
                                           =========     =========     =========     =========     =========



        In connection with the fiscal 2001 facility closures, the Company
developed formal plans to exit certain activities and involuntarily terminate
employees. Management's plan to exit an activity included the identification of
duplicate manufacturing and administrative facilities for closure or
consolidation into other facilities. Management currently anticipates that the
facility closures and activities to which all of these charges relate will be
substantially completed within one year of the commitment dates of the
respective exit plans, except for certain long-term contractual obligations. As
discussed below, $510.5 million of the charges relating to facility closures
have been classified as a component of Cost of Sales during the fiscal year
ended March 31, 2001.

        Of the total pre-tax facility closure costs recorded in fiscal 2001,
$132.5 million relates to employee termination costs, of which $68.1 million has
been classified as a component of Cost of Sales. As a result of the various exit
plans, the Company identified 11,269 employees to be involuntarily terminated
related to the various mergers and facility closures. As of September 30, 2001,
9,091 employees have been terminated, and another 2,178 employees have been
notified that they are to be terminated upon completion of the various facility
closures and consolidations. During the first and second quarters of fiscal
2002, the Company paid employee termination costs of approximately $28.3 million
and $11.3 million, respectively. The remaining $32.1 million of employee
termination costs is classified as accrued liabilities as of September 30, 2001
and is expected to be paid out within one year of the commitment dates of the
respective exit plans.


        The unusual pre-tax charges recorded in fiscal 2001 included $232.5
million for the write-down of long-lived assets to fair value. This amount has
been classified as a component of Cost of Sales during fiscal 2001. Included in




the long-lived asset impairment are charges of $229.1 million, which related to
property, plant and equipment associated with the various manufacturing and
administrative facility closures which were written down to their fair value of
$192.0 million as of March 31, 2000. Certain assets will be held for use and
remain in service until their anticipated disposal dates pursuant to the exit
plans. Since the assets will remain in service from the date of the decision to
dispose of these assets to the anticipated disposal date, the assets are being
depreciated over this expected period. For the assets that are being held for
use, an impairment loss is recognized if the carrying amount of these assets
exceed the fair value of the assets. Certain other assets will be held for
disposal, as these assets are no longer required in operations. Assets held for
disposal are no longer being depreciated. For the assets that are being held for
disposal, an impairment loss is recognized if the carrying amount of these
assets exceed the fair value less cost to sell. The impaired long-lived assets
consisted primarily of machinery and equipment of $153.0 million and building
and improvements of $76.1 million. The long-lived asset impairment also included
the write-off of the remaining goodwill and other intangibles related to certain
closed facilities of $3.4 million.

        The unusual pre-tax charges recorded in fiscal 2001 also included
approximately $209.9 million for other exit costs, which have been classified as
a component of Cost of Sales. Other exit costs include contractual obligations
totaling $85.4 million, which were incurred directly as a result of the various
exit plans. These contractual obligations consisted of facility lease
terminations amounting to $26.5 million, equipment lease terminations amounting
to $31.4 million and payments to suppliers and other third parties to terminate
contractual agreements amounting to $27.5 million. The Company expects to make
payments associated with its contractual obligations with respect to facility
and equipment leases through the end of fiscal 2006 and with respect to the
other contractual obligations with suppliers and other third parties through
fiscal 2002. Other exit costs also include charges of $77.0 million relating to
asset impairments resulting from customer contracts that were breached when they
were terminated by us as a result of various facility closures. These asset
impairments were determined based on the difference between the carrying amount
and the realizable value of the impaired inventory and accounts receivable. The
Company disposed of the impaired assets, primarily through scrapping and
write-offs, by the end of fiscal 2001. Also included in other exit costs were
charges amounting to $16.1 million for the incremental costs for warranty work
incurred by us for products sold prior to the commitment dates of the various
exit plans. Other exit costs also include $11.6 million of facility
refurbishment and abandonment costs related to certain building repair work
necessary to prepared the exited facilities for sale or return the facilities to
the landlord. The remaining $19.8 million of other exit costs recorded were
primarily associated with incremental amounts of legal and environmental costs,
incurred directly as a result of the various exit plans and facility closures.
During the first and second quarters of fiscal 2002, the Company paid other exit
costs of approximately $17.2 million and $33.2 million, respectively.
Additionally, approximately $3.9 million of other exit costs were non-cash
charges utilized during the first quarter of fiscal 2002. The remaining $41.0
million of other exit costs is classified as accrued liabilities as of September
30, 2001 and is expected to be paid out within one year of the commitment dates
of the respective exit plans.


        The direct transaction costs recorded in fiscal 2001 included
approximately $64.3 million of costs primarily related to investment banking and
financial advisory fees as well as legal and accounting costs associated with
the merger transactions. Other direct transaction costs which totaled
approximately $38.1 million were mainly comprised of accelerated debt prepayment
expense, accelerated executive stock compensation and benefit-related expenses.
Approximately $28.2 million of the direct transaction costs were non-cash
charges utilized during fiscal 2001. During the first and second quarters of
fiscal 2002, the Company paid approximately $1.3 million and $0.3 million of
direct transaction costs. There is a remaining balance of $1.7 million which is
classified in accrued liabilities as of September 30, 2001 and is expected to be
substantially paid out in the subsequent quarters.

        The following table summarizes the balance of the facility closure costs
as of March 31, 2001 and the type and amount of closure costs provisioned for
and utilized during the first and second quarters of fiscal 2002.



                                                   LONG-LIVED
                                                      ASSET      OTHER EXIT
                                    SEVERANCE      IMPAIRMENT       COSTS          TOTAL
                                    ---------      ----------     ---------       ---------
                                                                      
Balance at March 31, 2001 .......   $  71,734       $     --       $ 95,343       $ 167,077
Activities during the quarter:
   First quarter provision ......          --             --             --              --
   Cash charges .................     (28,264)            --        (17,219)        (45,483)
   Non-cash charges .............          --             --         (3,947)         (3,947)
                                    ---------       --------      ---------       ---------
 Balance at June 30, 2001 .......      43,470             --         74,177         117,647
 Activities during the quarter:
   Second quarter provision .....     123,961        163,724        212,660         500,345
   Cash charges .................     (30,743)            --        (35,353)        (66,096)
   Non-cash charges .............          --       (163,724)      (111,486)       (275,210)
                                    ---------       --------      ---------       ---------
 Balance at September 30, 2001 ..   $ 136,688       $     --      $ 139,998       $ 276,686
                                    =========       ========      =========       =========



Note D - EARNINGS PER SHARE

        Basic earnings per share is computed using the weighted average number
of ordinary shares outstanding during the applicable periods.

        Diluted earnings per share is computed using the weighted average number
of ordinary shares and dilutive ordinary share equivalents outstanding during
the applicable periods. Ordinary share equivalents include ordinary shares
issuable upon the exercise of stock options and other equity instruments, and
are computed using the treasury stock method.

        Earnings per share data were computed as follows (in thousands, except
per share amounts):




                                                        Three months ended              Six months ended
                                                   September 30,   September 30,  September 30,  September 30,
                                                        2001            2000           2001           2000
                                                   -------------   -------------  -------------  -------------
                                                                                     
Basic earnings (loss) per share:
Net income (loss) ................................   $(329,805)      $  49,927      $(241,477)      $(320,635)
                                                     ---------       ---------      ---------       ---------
Shares used in computation:
Weighted-average ordinary shares outstanding .....     481,381         436,376        480,208         429,476
                                                     =========       =========      =========       =========
Basic earnings (loss) per share ..................   $   (0.69)      $    0.11      $   (0.50)      $   (0.75)
                                                     =========       =========      =========       =========
Diluted earnings (loss) per share:
Net income (loss) ................................   $(329,805)      $  49,927      $(241,477)      $(320,635)

Shares used in computation:
Weighted-average ordinary shares outstanding .....     481,381         436,376        480,208         429,476
Shares applicable to exercise of dilutive
  options(1),(2) .................................          --          44,425             --              --
                                                     ---------       ---------      ---------       ---------
   Shares applicable to diluted earnings .........     481,381         480,801        480,208         429,476
                                                     =========       =========      =========       =========
Diluted earnings (loss) per share ................   $   (0.69)      $    0.10      $   (0.50)      $   (0.75)
                                                     =========       =========      =========       =========


        (1) Stock options of the Company calculated based on the treasury stock
            method using average market price for the period, if dilutive.
            Options to purchase 1,527,666 shares outstanding during the three
            months ended September 30, 2000 were excluded from the computation
            of diluted earnings per share because the exercise price of these
            options were greater than the average market price of the Company's
            ordinary shares during the period.

        (2) The ordinary share equivalents from stock options and other equity
            instruments were anti-dilutive for the six months ended September
            30, 2000 and the three and six months ended September 30, 2001, and
            therefore not assumed to be converted for diluted earnings per share
            computation.

Note E - COMPREHENSIVE INCOME

     The following table summarizes the components of comprehensive income (in
thousands):



                                                                Three months ended              Six months ended
                                                          September 30,   September 30,   September 30,   September 30,
                                                               2001           2000            2001            2000
                                                          -------------   -------------   -------------   -------------
                                                                                              
Net income (loss) .......................................   $(329,805)      $  49,927       $(241,477)      $(320,635)
 Other comprehensive income (loss):
  Foreign currency translation adjustments, net of tax ..      17,348         (40,274)         (6,926)        (46,496)
  Unrealized holding gain (loss) on investments and
    derivatives, net of tax .............................      (3,030)         13,262           5,514         (22,101)
                                                            ---------       ---------       ---------       ---------
Comprehensive income (loss) .............................   $(315,487)      $  22,915       $(242,889)      $(389,232)
                                                            =========       =========       =========       =========


Note F - SEGMENT REPORTING

   Information about segments was as follows (in thousands):



                                                   Three months ended                  Six months ended
                                             September 30,     September 30,     September 30,     September 30,
                                                 2001              2000              2001              2000
                                             -------------     -------------     -------------     -------------
                                                                                       
Net Sales:
 Asia .....................................   $   878,895       $   619,482       $ 1,507,014       $ 1,164,727
 Americas .................................       966,787         1,487,411         2,095,383         2,686,475
 Western Europe ...........................       871,943           556,551         1,490,262         1,072,526
 Central Europe ...........................       709,980           505,960         1,466,369           967,010
 Intercompany eliminations ................      (182,687)          (90,406)         (203,512)         (134,766)
                                              -----------       -----------       -----------       -----------
                                              $ 3,244,918       $ 3,078,998       $ 6,355,516       $ 5,755,972
                                              ===========       ===========       ===========       ===========
Income (Loss) before Income Tax:
 Asia .....................................   $   (29,805)      $    25,761       $    14,163       $    38,307
 Americas .................................      (200,950)            7,306          (174,859)         (165,372)
 Western Europe ...........................      (156,462)            9,515          (147,935)           20,561
 Central Europe ...........................       (50,452)            4,637           (34,839)           14,175
 Intercompany eliminations,
   corporate allocations and Motorola
   one-time non-cash charge (see Note C) ..        (1,151)           11,183             3,007          (235,896)
                                              -----------       -----------       -----------       -----------
                                              $  (438,820)      $    58,402       $  (340,463)      $  (328,225)
                                              ===========       ===========       ===========       ===========




                                                   As of                 As of
                                               September 30,           March 31,
                                                   2001                  2001
                                                ----------            ----------
                                                                
Long-lived Assets:
  Asia .......................................  $  558,468            $  503,094
  Americas ...................................     699,970               636,399
  Western Europe .............................     422,751               371,064
  Central Europe .............................     354,114               317,884
                                                ----------            ----------
                                                $2,035,303            $1,828,441
                                                ==========            ==========


   For purposes of the preceding tables, "Asia" includes China, India, Malaysia,
Singapore, Thailand and Taiwan, "Americas" includes Brazil, Mexico and the


United States, "Western Europe" includes Denmark, Finland, France, Germany,
Netherlands, Norway, Poland, Spain, Sweden, Switzerland and the United Kingdom,
and "Central Europe" includes Austria, the Czech Republic, Hungary, Ireland,
Israel, Italy and Scotland.

        Geographic revenue transfers are based on selling prices to unaffiliated
companies, less discounts.


Note G -- SHAREHOLDERS' EQUITY

        In connection with the Company's strategic alliance with Motorola in May
2000, Motorola paid $100.0 million for an equity instrument that entitled it to
acquire 22.0 million Flextronics ordinary shares at any time through December
31, 2005 upon meeting targeted purchase levels or making additional payments to
the Company. The issuance of this equity instrument resulted in a one-time
non-cash charge equal to the excess of the fair value of the equity instrument
issued over the $100.0 million proceeds received. As a result, the one-time
non-cash charge amounted to approximately $286.5 million offset by a
corresponding credit to additional paid-in capital in the first quarter of
fiscal 2001.

        In June 2001, the Company entered into an agreement with Motorola under
which it repurchased this equity instrument for $112.0 million. The fair value
of the equity instrument on the date it was repurchased exceeded the amount paid
to repurchase the equity instrument. Accordingly, the Company accounted for the
repurchase of the equity instrument as a reduction to shareholders' equity in
the accompanying condensed consolidated financial statements.

Note H -- PURCHASE OF ASSETS

        In April 2001, the Company entered into a definitive agreement with
Ericsson Telecom AB ("Ericsson") with respect to its management of the
operations of Ericsson's mobile telephone operations. Operations under this
arrangement commenced in the first quarter of fiscal 2002. Under this agreement,
the Company is to provide a substantial portion of Ericsson's mobile phone
requirements. The Company assumed responsibility for product assembly, new
product prototyping, supply chain management and logistics management in which
we process customer orders from Ericsson and configure and ship products to
Ericsson's customers. In connection with this relationship, the Company employed
the existing workforce for certain operations, and purchased from Ericsson
certain inventory, equipment and other assets, and assumed certain accounts
payable and accrued expenses at their net book value of approximately $353.2
million.

        In July 2001, the Company acquired Alcatel's manufacturing facility and
related assets located in Laval, France. All of Alcatel's GSM handset production
will be consolidated from Illkirch, France, to the Company's facility in Laval.
The acquisition was accounted for as a purchase of assets. In connection
with this acquisition, the Company entered into a long-term supply agreement
with Alcatel to provide printed circuit board assembly, final systems assembly
and various engineering support services. The Company purchased from Alcatel
certain inventory, equipment and other assets, and assumed certain accounts
payable and accrued expenses at their net book value.

Note I - NEW ACCOUNTING STANDARDS

       In July 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 141 and No. 142,
"Business Combinations" and "Goodwill and Other Intangible Assets". SFAS No. 141
requires all business combinations initiated after June 30, 2001 to be accounted
for using the purchase method. Under SFAS No. 142, goodwill is no longer subject
to amortization over its estimated useful life. Rather, goodwill is subject to
at least an annual assessment for impairment, applying a fair-value based test.
Additionally, an acquired intangible asset should be separately recognized if
the benefit of the intangible asset is obtained through contractual or other
legal rights, or if the intangible asset can be sold, transferred, licensed,
rented or exchanged,regardless of the acquirer's intent to do so. Other
intangible assets will continue to be valued and amortized over their estimated
useful lives; in-process research and development will continue to be written
off immediately.

       The Company adopted SFAS 142 in the first quarter of fiscal 2002 and will
no longer amortize goodwill, thereby eliminating annual goodwill amortization of
approximately $124.2 million, based on anticipated amortization for fiscal 2002.
At September 30, 2001, unamortized





goodwill approximated $1.1 billion. The Company will evaluate goodwill at least
on an annual basis and whenever events and changes in circumstances suggest that
the carrying amount may not be recoverable from its estimated future cash flow.
The Company has completed the first step of the transitional goodwill impairment
test and has determined that no potential impairment exists. As a result, the
Company has recognized no transitional impairment loss in fiscal 2002 in
connection with the adoption of SFAS 142.

        Goodwill information for each reportable segment is as follows (in
thousands):



                                  As of             Goodwill           As of
                              April 1, 2001         Acquired     September 30, 2001
                              -------------        ----------    ------------------
                                                             
Segments:
 Asia ......................    $  186,515         $    6,165         $  192,680
 Americas ..................       300,041            115,857            415,898
 Western Europe ............       346,873             14,697            361,570
 Central Europe ............       123,862             14,442            138,304
                                ----------         ----------         ----------
                                $  957,291         $  151,161         $1,108,452
                                ==========         ==========         ==========


        During the first six months of fiscal 2002, $151.2 million of goodwill
resulted from several immaterial business acquisitions and contingent purchase
price adjustments for historical acquisitions.

        Net income and earnings per share for the three and six months ended
September 30, 2000 adjusted to exclude goodwill amortization expenses, net of
tax, are as follows (in thousands):



                                             Three months ended    Six months ended
                                                September 30,        September 30,
                                                    2000                 2000
                                             ------------------    ----------------
                                                             
Net income (loss) as reported ................     $  49,927          $(320,635)
                                                   ---------          ---------
Add back: Goodwill amortization expense ......        10,248             18,088
                                                   ---------          ---------
Adjusted net income (loss) ...................     $  60,175          $(302,547)
                                                   =========          =========


        The pro forma effects of the adoption on net income and earnings per
share of the Company during the three and six months ended September 30, 2000
are as follows:



                                               Three months ended  Six months ended
                                                   September 30,     September 30,
                                                       2000              2000
                                               ------------------  ----------------
                                                             
Basic earnings (loss) per share:
As reported .................................         $   0.11         $  (0.75)
                                                      --------         --------
Add back: Goodwill amortization expense .....             0.03             0.05
                                                      --------         --------
Pro forma ...................................         $   0.14         $  (0.70)
                                                      ========         ========
Diluted earnings (loss) per share:
As reported .................................         $   0.10         $  (0.75)
                                                      --------         --------
Add back: Goodwill amortization expense .....             0.03             0.05
                                                      --------         --------
Pro forma ...................................         $   0.13         $  (0.70)
                                                      ========         ========


        All of the Company's acquired intangible assets are subject to
amortization. Intangible assets are comprised of contractual agreements, patents
and trademarks, developed technologies and other acquired intangible assets
including work forces, favorable leases and customer lists. Contractual
agreements are being amortized over periods up to five years. Purchased
developed technologies are being amortized on a straight-line basis over periods
of up to seven years. Other acquired intangible assets relate to assembled work
forces, favorable leases and customer lists, and are amortized on a
straight-line basis over three to ten years. No significant residual value is
estimated for the intangible assets. During the first six months of fiscal
2002, there were immaterial additions to intangible assets, primarily related to
acquired developed technologies. Intangible assets amortization expense for the
first and second quarters of fiscal 2002 was approximately $2.3 million and $3.8
million, respectively. The components of intangible assets are as follows (in
thousands):





                                         September 30, 2001                          March 31, 2001
                              -------------------------------------      -------------------------------------
                               Gross                          Net         Gross                         Net
                              Carrying    Accumulated      Carrying      Carrying     Accumulated     Carrying
                               Amount     Amortization      Amount        Amount      Amortization     Amount
                              --------    ------------     --------      --------     ------------    --------
                                                                                    
Intangibles:
 Contractual Agreements ...   $ 17,300     $ (4,256)       $ 13,044      $ 17,304      $ (1,714)      $ 15,590
 Patents and Trademarks ...      1,100         (576)            524         7,625        (5,514)         2,111
 Developed  Technologies ..     13,725       (5,976)          7,749         1,275          (850)           425
 All Other ................     17,279      (10,456)          6,823        17,629        (9,662)         7,967
                              --------     --------        --------      --------      --------       --------
Total .....................   $ 49,404     $(21,264)       $ 28,140      $ 43,833      $(17,740)      $ 26,093
                              ========     ========        ========      ========      ========       ========



        The corresponding amortization expenses of the intangible assets listed
above were as follows for the three and six months ended September 30, 2001 and
2000 (in thousands):



                                       Three months ended              Six months ended
                                 September 30,   September 30,   September 30,   September 30,
                                     2001            2000            2001            2000
                                 -------------   -------------   -------------   -------------
                                                                     
Intangible Assets:
 Contractual Agreements ........    $1,329          $  237          $2,542          $  350
 Patents and Trademarks ........        30             109              60             213
 Developed Technologies ........       268             268             536             536
 All Other .....................     2,175           1,643           2,920           2,688
                                    ------          ------          ------          ------
Total Amortization Expense .....    $3,802          $2,257          $6,058          $3,787
                                    ======          ======          ======          ======


        Expected future estimated annual amortization expense is as follows (in
thousands):


                                                                     
Fiscal Years:
  2002 ..........................................................       $ 5,289*
  2003 ..........................................................         9,566
  2004 ..........................................................         8,092
  2005 ..........................................................         2,392
  2006 ..........................................................           863
  Thereafter ....................................................         1,938
                                                                        -------
Total Amortization Expense ......................................       $28,140
                                                                        =======


* Represents remaining six month period ended March 31, 2002.


        On April 1, 2001, the Company adopted SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities", as amended by SFAS No. 137 and
No. 138. All derivative instruments are required to be recorded on the balance
sheet at fair value. If the derivative is designated as a cash flow hedge, the
effective portion of changes in the fair value of the derivative is recorded in
Other Comprehensive Income ("OCI") and is recognized in the income statement
when the hedged item affects earnings. Ineffective portions of changes in the
fair value of cash flow hedges are immediately recognized in earnings. If the
derivative is designated as a fair value hedge, the changes in the fair value of
the derivative and of the hedged item attributable to the hedged risk are
recognized in earnings in the current period. For derivative instruments not
designated as hedging instruments under SFAS 133, changes in fair values are
recognized in earnings in the current period. Such instruments are typically
forward contracts used to hedge foreign currency balance sheet exposures.

        The Company is exposed to foreign currency exchange rate risk inherent
in forecasted sales, cost of sales and assets and liabilities denominated in
non-functional currencies. The Company has established currency risk management
programs to protect against reductions in value and volatility of future cash
flows caused by changes in foreign currency exchange rates. The Company enters
into short-term foreign currency forward contracts and borrowings to hedge only
those currency exposures associated with certain assets and liabilities, mainly
accounts receivable and accounts payable, and cash flows denominated in
non-functional currencies.




        At September 30, 2001, the fair value of the equity derivative
instruments resulted in the recording of an asset of approximately $8.1 million
with the corresponding credit to OCI. All of this amount is expected to be
recognized in earnings over the next twelve months.

Note J - SUBSEQUENT EVENTS

        In October 2001, the Company announced a manufacturing agreement with
Xerox Corporation ("Xerox"). The Company is to acquire Xerox's manufacturing
facilities and related assets in Toronto, Canada; Resende, Brazil;
Aguascalientes, Mexico; and Penang, Malaysia. The agreement includes payment to
Xerox currently estimated to be approximately $220.0 million for the purchase of
certain inventory, equipment and other assets, and the assumption of certain
liabilities at their net book value. In connection with the acquisition, the
Company entered into a five-year contract for the manufacture of certain Xerox
office equipment and components. The acquisition will be accounted for as a
purchase of assets.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

        This report on Form 10-Q contains forward-looking statements within the
meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and
Section 27A of the Securities Act of 1933, as amended. The words "expects,"
"anticipates," "believes," "intends," "plans" and similar expressions identify
forward-looking statements. In addition, any statements which refer to
expectations, projections or other characterizations of future events or
circumstances are forward-looking statements. We undertake no obligation to
publicly disclose any revisions to these forward-looking statements to reflect
events or circumstances occurring subsequent to filing this Form 10-Q with the
Securities and Exchange Commission. These forward-looking statements are subject
to risks and uncertainties, including, without limitation, those discussed in
"Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations - Certain Factors Affecting Operating Results." Accordingly, our
future results may differ materially from historical results or from those
discussed or implied by these forward-looking statements.

ACQUISITIONS

        We have actively pursued mergers and other business acquisitions to
expand our global reach, manufacturing capacity and service offerings and to
diversify and strengthen customer relationships. Since the beginning of fiscal
2001, we have completed over 20 acquisitions of businesses and manufacturing
facilities, including: JIT Holdings Ltd, Chatham Technologies, Inc., Lightning
Metal Specialties and related entities, Palo Alto Products International Pte.
Ltd. and The DII Group, Inc.

        These acquisitions were accounted for as pooling of interests and our
condensed consolidated financial statements have been restated to reflect the
combined operations of the merged companies for all periods presented. We have
completed since fiscal 2001 other immaterial pooling of interests transactions,
prior period statements had not been restated.




       We have also made a number of business acquisitions of other companies
since fiscal 2001, which were accounted for using the purchase method.
Accordingly our consolidated financial statements include the operating results
of each business from the date of acquisition. Pro forma results of operations
have not been presented because the effects of these acquisitions were not
material on either an individual or an aggregate basis.

RECENT STRATEGIC TRANSACTIONS

       In April 2001, the Company entered into a definitive agreement with
Ericsson Telecom AB ("Ericsson") with respect to its management of the
operations of Ericsson's mobile telephone operations. Operations under this
arrangement commenced in the first quarter of fiscal 2002. Under this agreement,
the Company is to provide a substantial portion of Ericsson's mobile phone
requirements. The Company assumed responsibility for product assembly, new
product prototyping, supply chain management and logistics management in which
we process customer orders from Ericsson and configure and ship products to
Ericsson's customers. In connection with this relationship, the Company employed
the existing workforce for certain operations, and purchased from Ericsson
certain inventory, equipment and other assets, and assumed certain accounts
payable and accrued expenses at their net book value of approximately $353.2
million.

        In July 2001, the Company acquired Alcatel's manufacturing facility and
related assets located in Laval, France. All of Alcatel's GSM handset production
will be consolidated from Illkirch, France, to the Company's facility in Laval.
The acquisition was accounted for as a purchase of assets. In connection with
this acquisition, the Company entered into a long-term supply agreement with
Alcatel to provide printed circuit board assembly, final systems assembly and
various engineering support services. The Company purchased from Alcatel certain
inventory, equipment and other assets, and assumed certain accounts payable and
accrued expenses at their net book value.

RESULTS OF OPERATIONS

        The following table sets forth, for the periods indicated, certain
statement of operations data expressed as a percentage of net sales.



                                                         THREE MONTHS ENDED                SIX MONTHS ENDED
                                                   SEPTEMBER 30,     SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,
                                                       2001              2000            2001            2000
                                                   -------------     -------------   -------------   ------------
                                                                                          
Net sales .................................            100.0%           100.0%          100.0%           100.0%
Cost of sales .............................             93.6             91.9            93.1             92.1
Unusual charges ...........................             13.5              0.8             6.9              1.9
                                                       -----            -----           -----            -----
     Gross margin (loss) ..................             (7.1)             7.3              --              6.0
Selling, general and administrative .......              3.3              3.5             3.4              3.5
Goodwill and intangibles amortization .....              0.1              0.4             0.1              0.4
Unusual charges ...........................              2.4              0.8             1.2              7.5
Interest and other expense, net ...........              0.7              0.7             0.7              0.3
                                                       -----            -----           -----            -----
     Income (loss) before income taxes ....            (13.6)             1.9            (5.4)            (5.7)
Provision for (benefit from) income taxes .             (3.4)             0.3            (1.6)            (0.1)
                                                       -----            -----           -----            -----
      Net income (loss) ...................            (10.2)%            1.6%           (3.8)%           (5.6)%
                                                       =====            =====           =====            =====



Net Sales

        We derive our net sales from the assembly of complex printed circuit
boards, or PCBs, and complete systems and products, fabrication and assembly of
plastic and metal enclosures, and fabrication of PCBs and backplanes. In
addition, through our photonics division, we manufacture and assemble photonics
components and integrate them into PCB assemblies and other systems. Throughout
the production process, we offer design and technology services; logistics
services, such as materials procurement, inventory management, vendor
management, packaging, and distribution; and automation of key components of the
supply chain through advanced information technologies. In addition, we have
added other after-market services such as network installation.

        Net sales for the second quarter of fiscal 2002 increased 5% to $3.3





billion from $3.1 billion for the second quarter of fiscal 2001. Net sales for
the first six months of fiscal 2002 increased 10% to $6.4 billion from $5.8
billion for the same period in fiscal 2001. The increase in net sales was
primarily the result of the incremental revenues associated with the purchase of
several manufacturing facilities during the first six months of fiscal 2002, and
to a lesser extent, the further expansion of sales to our existing customers as
well as further expansion of sales to new customers worldwide. A continued
decline in demand due to the economic downturn experienced by the electronics
industry, which has been driven by a combination of weakening end-market demand
(particularly in the telecommunications and networking sectors) and our
customers' inventory imbalances has resulted in slowing the rate of growth in
our net sales.

        Our ten largest customers in the first six months of fiscal 2002 and
2001 accounted for approximately 64% and 58% of net sales, respectively, with
Ericsson accounting for approximately 26% in the first six months of fiscal
2002. No other customer accounted for more than 10% of net sales. No customer
accounted for more than 10% of net sales in the corresponding period of fiscal
2001. See "Certain Factors Affecting Operating Results - The Majority of our
Sales Comes from a Small Number of Customers; If We Lose any of these Customers,
our Sales Could Decline Significantly" and "Certain Factors Affecting Operating
Results - We Depend on the Electronics Devices, Information Technologies
Infrastructure, Communications Infrastructure and Computer and Office Automation
Industries which Continually Produce Technologically Advanced Products with
Short Life Cycles; Our Inability to Continually Manufacture such Products on a
Cost-Effective Basis could Harm our Business".

Gross Profit

        Gross profit varies from period to period and is affected by a number of
factors, including product mix, component costs and availability, product life
cycles, unit volumes, startup, expansion and consolidation of manufacturing
facilities, capacity utilization, pricing, competition and new product
introductions.

        Gross profit for the second quarter of fiscal 2002 decreased by $456.0
million from $225.3 million in the second quarter of fiscal 2001, primarily
attributable to unusual pre-tax charges amounting to $439.4 million in the
second quarter of fiscal 2002. The unusual charges were associated with the
facility closure costs, as more fully described below in "Unusual Charges".
Excluding the unusual charges, gross margin was 6.4% and 6.9% for the second
quarter and six months ended September 2001, respectively, compared to 8.1% and
7.9% for the corresponding periods in fiscal 2001. Our gross margin was affected
by several factors, primarily,(i) under absorbed fixed costs caused by the
underutilization of capacity, resulting from the economic downturn experienced
by the electronics industry; (ii) costs associated with the startup of new
customers and new projects, which typically carry higher levels of underabsorbed
manufacturing overhead costs until the projects reach higher volume production;
(iii) higher costs associated with expanding our facilities; and to a lesser
extent, (iv) changes in product mix to higher volume printed circuit board
assembly projects and final systems assembly projects, which typically have a
lower gross margin. See "Certain Factors Affecting Operating Results - If We Do
Not Manage Effectively Changes in Our Operations, Our Business May be Harmed,"
and "- We may be Adversely Affected by Shortages of Required Electronic
Components".

        Increased mix of products that have relatively high material costs as a
percentage of total unit costs has historically been a factor that has adversely
affected our gross margins. Further, we may enter into supply arrangements in
connection with strategic relationships and original equipment manufacturer
("OEM") divestitures. These arrangements, which are relatively larger in scale,
could adversely affect our gross margins. We believe that these and other
factors may adversely affect our gross margins, but we do not expect that this
will have a material effect on our income from operations.

Unusual Charges

Fiscal 2002

        We recognized unusual pre-tax charges of approximately $516.1 million
during the second quarter of fiscal 2002, of which $500.3 million related to
closures of several manufacturing facilities and $15.8 million primarily for the
impairment of investments in certain technology companies. As further discussed
below, $439.4 million of the charges relating to facility closures have been
classified as a component of Cost of Sales.




        Unusual charges recorded in the second quarter of fiscal 2002 by
segments are as follows: Americas, $224.4 million; Asia, $70.7 million; Western
Europe, $170.1 million; and Central Europe, $50.9 million.

        The components of the unusual charges recorded in the second quarter of
fiscal 2002 are as follows (in thousands):



                                                  
Facility closure costs:
  Severance ............................$ 123,961       cash
  Long-lived asset impairment ..........  163,724       non-cash
  Exit costs ...........................  212,660       cash/non-cash
                                        ---------
      Total facility closure costs .....  500,345
Other unusual charges ..................   15,750       cash/non-cash
                                        ---------
  Total Unusual Charges ................  516,095
                                        ---------
Income tax benefit ..................... (117,115)
                                        ---------
  Net Unusual Charges ..................$ 398,980
                                        =========



        In connection with the September 2001 quarter facility closures, we
developed formal plans to exit certain activities and involuntarily terminate
employees. Management's plan to exit an activity included the identification of
duplicate manufacturing and administrative facilities for closure or
consolidation into other facilities. Management currently anticipates that the
facility closures and activities to which all of these charges relate will be
substantially completed within one year of the commitment dates of the
respective exit plans, except for certain long-term contractual obligations.

        Of the total pre-tax facility closure costs recorded in the second
quarter, $124.0 million relates to employee termination costs, of which $93.4
million has been classified as a component of Cost of Sales. As a result of the
various exit plans, we identified 11,168 employees to be involuntarily
terminated related to the various facility closures. As of September 30, 2001,
1,195 employees have been terminated, and another 9,973 employees have been
notified that they are to be terminated upon completion of the various facility
closures and consolidations. During the September 2001 quarter, we paid employee
termination costs of approximately $19.4 million related to the fiscal 2002
restructuring activities. The remaining $104.6 million of employee termination
costs is classified as accrued liabilities as of September 30, 2001 and is
expected to be paid out within one year of the commitment dates of the
respective exit plans.

        The unusual pre-tax charges recorded in the second quarter included
$163.7 million for the write-down of property, plant and equipment associated
with various manufacturing and administrative facility closures from their
carrying value of $232.6 million. This amount has been classified as a component
of Cost of Sales during the September 2001 quarter. Certain assets will be held
for use and remain in service until their anticipated disposal dates pursuant to
the exit plans. Since the asset will remain in service from the date of the
decision to dispose of these assets to the anticipated disposal date, the assets
are being depreciated over this expected period. For the assets that are being
held for use, an impairment loss is recognized if the carrying amounts of these
assets exceed the fair value of the assets. Certain assets will be held for
disposal as these assets are no longer required in operations. Assets held for
disposal are no longer being depreciated. For the assets that are being held for
disposal, an impairment loss is recognized if the carrying amounts of these
assets exceed the fair value less cost to sell. The impaired long-lived assets
consisted primarily of machinery and equipment of $105.7 million and building
and improvements of $58.0 million.

        The unusual pre-tax charges, also included approximately $212.7 million
for other exit costs. Approximately $182.3 million of this amount has been
classified as a component of Cost of Sales. The other exit costs recorded,
primarily related to items such as building and equipment lease termination
costs, warranty costs, current asset impairments and payments to suppliers and
vendors to terminate agreements and were incurred directly as a result of the
various exit plans. We paid approximately $2.2 million of other exit costs
during the second quarter and $111.5 million of non-cash charges were utilized
during the same period. The remaining $99.0 million is classified as accrued
liabilities as of September 30, 2001 and is expected to be substantially paid
out




within one year from the commitment dates of the respective exit plans, except
for certain long-term contractual obligations.

Fiscal 2001

        We recognized unusual pre-tax charges of approximately $973.3 million
during fiscal year 2001. Of this amount, $493.1 million was recorded in the
first quarter and was comprised of approximately $286.5 million related to the
issuance of an equity instrument to Motorola, Inc. ("Motorola") combined with
approximately $206.6 million of expenses resulting from The DII Group, Inc. and
Palo Alto Products International Pte. Ltd. mergers and related facility
closures. In the second quarter, unusual pre-tax charges amounted to
approximately $48.4 million associated with the mergers with Chatham
Technologies, Inc. and Lightning Metal Specialties (and related entities) and
related facility closures. In the third quarter, we recognized unusual pre-tax
charges of approximately $46.3 million, primarily related to the merger with JIT
Holdings Ltd. and related facility closures. During the fourth quarter, we
recognized unusual pre-tax charges, amounting to $376.1 million related to
closures of several manufacturing facilities and $9.5 million of other unusual
charges, specifically for the impairment of investments in certain technology
companies.

        On May 30, 2000, we entered into a strategic alliance for product
manufacturing with Motorola. In connection with this strategic alliance,
Motorola paid $100.0 million for an equity instrument that entitled it to
acquire 22.0 million Flextronics ordinary shares at any time through December
31, 2005, upon meeting targeted purchase levels or making additional payments to
us. The issuance of this equity instrument resulted in a one-time non-cash
charge equal to the excess of the fair value of the equity instrument issued
over the $100.0 million proceeds received. As a result, the one-time non-cash
charge amounted to approximately $286.5 million offset by a corresponding credit
to additional paid-in capital in the first quarter of fiscal 2001. In June 2001,
we entered into an agreement with Motorola under which it repurchased this
equity instrument for $112.0 million.

        Unusual charges excluding the Motorola equity instrument by segments are
as follows: Americas, $553.1 million; Asia, $86.5 million; Western Europe, $32.9
million; and Central Europe, $14.3 million. Unusual charges related to the
Motorola equity instrument is not specific to a particular segment, and as such,
has not been allocated to a particular geographic segment.


The components of the unusual charges recorded in fiscal 2001 are as follows (in
thousands):



                                                                                                      TOTAL
                                           FIRST         SECOND          THIRD         FOURTH         FISCAL
                                          QUARTER        QUARTER        QUARTER        QUARTER         2001        NATURE OF
                                          CHARGES        CHARGES        CHARGES        CHARGES        CHARGES       CHARGES
                                         ---------      ---------      ---------      ---------      ---------     ---------
                                                                                                  

Facility closure costs:
  Severance ...........................  $  62,487      $   5,677      $   3,606      $  60,703      $ 132,473      cash
  Long-lived asset impairment .........     46,646         14,373         16,469        155,046        232,534      non-cash
  Exit costs ..........................     24,201          5,650         19,703        160,368        209,922      cash/non-cash
                                         ---------      ---------      ---------      ---------      ---------
      Total facility closure costs ....    133,334         25,700         39,778        376,117        574,929
Direct transaction costs:
  Professional fees ...................     50,851          7,247          6,250             --         64,348      cash
  Other costs .........................     22,382         15,448            248             --         38,078      cash/non-cash
                                         ---------      ---------      ---------      ---------      ---------
      Total direct transaction costs ..     73,233         22,695          6,498             --        102,426
                                         ---------      ---------      ---------      ---------      ---------
Motorola equity instrument ............    286,537             --             --             --        286,537      non-cash
                                         ---------      ---------      ---------      ---------      ---------
Other unusual charges .................         --             --             --          9,450          9,450      non-cash
                                         ---------      ---------      ---------      ---------      ---------
      Total Unusual Charges ...........    493,104         48,395         46,276        385,567        973,342
                                         ---------      ---------      ---------      ---------      ---------
Income tax benefit ....................    (30,000)        (6,000)        (6,500)      (110,000)      (152,500)
                                         ---------      ---------      ---------      ---------      ---------
      Net Unusual Charges .............  $ 463,104      $  42,395      $  39,776      $ 275,567      $ 820,842
                                         =========      =========      =========      =========      =========


       In connection with the fiscal 2001 facility closures, we developed formal
plans to exit certain activities and involuntarily terminate employees.
Management's plan to exit an activity included the identification of duplicate
manufacturing and administrative facilities for closure




or consolidation into other facilities. Management currently anticipates that
the facility closures and activities to which all of these charges relate will
be substantially completed within one year of the commitment dates of the
respective exit plans, except for certain long-term contractual obligations. As
discussed below, $510.5 million of the charges relating to facility closures
have been classified as a component of Cost of Sales during the fiscal year
ended March 31, 2001.


        Of the total pre-tax facility closure costs recorded in fiscal 2001
$132.5 million relates to employee termination costs, of which $68.1 million has
been classified as a component of Cost of Sales. As a result of the various exit
plans, we identified 11,269 employees to be involuntarily terminated related to
the various mergers and facility closures. As of September 30, 2001, 9,091
employees have been terminated, and another 2,178 employees have been notified
that they are to be terminated upon completion of the various facility closures
and consolidations. During the first and second quarters of fiscal 2002, we paid
employee termination costs of approximately $28.3 million and $11.3 million,
respectively. The remaining $32.1 million of employee termination costs is
classified as accrued liabilities as of September 30, 2001 and is expected to be
paid out within one year of the commitment dates of the respective exit plans.


        The unusual pre-tax charges recorded in fiscal 2001 included $232.5
million for the write-down of long-lived assets to fair value. This amount has
been classified as a component of Cost of Sales during fiscal 2001. Included in
the long-lived asset impairment are charges of $229.1 million, which related to
property, plant and equipment associated with the various manufacturing and
administrative facility closures which were written down to their fair value of
$192.0 million as of March 31, 2000. Certain assets will be held for use and
remain in service until their anticipated disposal dates pursuant to the exit
plans. Since the assets will remain in service from the date of the decision to
dispose of these assets to the anticipated disposal date, the assets are being
depreciated over this expected period. For the assets that are being held for
use, an impairment loss is recognized if the carrying amount of these assets
exceed the fair value of the assets. Certain other assets will be held for
disposal, as these assets are no longer required in operations. Assets held for
disposal are no longer being depreciated. For the assets that are being held for
disposal, an impairment loss is recognized if the carrying amount of these
assets exceed the fair value less cost to sell. The impaired long-lived assets
consisted primarily of machinery and equipment of $153.0 million and building
and improvements of $76.1 million. The long-lived asset impairment also included
the write-off of the remaining goodwill and other intangibles related to certain
closed facilities of $3.4 million.

        The unusual pre-tax charges recorded in fiscal 2001, also included
approximately $209.9 million for other exit costs, which have been classified as
a component of Cost of Sales. Other exit costs include contractual obligations
totaling $85.4 million, which were incurred directly as a result of the various
exit plans. These contractual obligations consisted of facility lease
terminations amounting to $26.5 million, equipment lease terminations amounting
to $31.4 million and payments to suppliers and other third parties to terminate
contractual agreements amounting to $27.5 million. We expect to make payments
associated with its contractual obligations with respect to facility and
equipment leases through the end of fiscal 2006 and with respect to the other
contractual obligations with suppliers and other third parties through fiscal
2002. Other exit costs also include charges of $77.0 million relating to asset
impairments resulting from customer contracts that were breached when they were
terminated by us as a result of various facility closures. These asset
impairments were determined based on the difference between the carrying amount
and the realizable value of the impaired inventory and accounts receivable. We
disposed of the impaired assets, primarily through scrapping and write-offs, by
the end of fiscal 2001. Also included in other exit costs were charges amounting
to $16.1 million for the incremental costs for warranty work incurred by us for
products sold prior to the commitment dates of the various exit plans. Other
exit costs also include $11.6 million of facility refurbishment and abandonment
costs related to certain building repair work necessary to prepared the exited
facilities for sale or return the facilities to the landlord. The remaining
$19.8 million of other exit costs recorded were primarily associated with
incremental amounts of legal and environmental costs, incurred directly as a
result of the various exit plans and facility closures. During the first and
second quarters of fiscal 2002, we paid other exit costs of approximately $17.2
million and $33.2 million, respectively. Additionally, approximately $3.9
million of other exit costs were non-cash charges utilized during the first
quarter of fiscal 2002. The remaining $41.0 million of other exit costs is
classified as accrued liabilities as of September 30, 2001 and is expected to be
paid out within one year of the commitment dates of the respective exit plans.


        The direct transaction costs recorded in fiscal 2001, included
approximately $64.3 million of costs primarily related to investment banking and
financial advisory fees as well as legal and accounting costs associated with
the merger transactions. Other direct transaction costs which totaled
approximately $38.1 million were mainly comprised of accelerated debt prepayment
expense, accelerated executive stock compensation and benefit-related expenses.
Approximately $28.2 million of the direct transaction costs were non-cash
charges utilized during fiscal 2001. During the first and second quarters of
fiscal 2002, we paid approximately $1.3 million and $0.3 million of direct
transaction costs. There is a remaining balance of $1.7 million which is
classified in accrued liabilities as of September 30, 2001 and is expected to be
substantially paid out in the subsequent quarters.

        The following table summarizes the balance of the facility closure costs
as of March 31, 2001 and the type and amount of closure costs provisioned for
and utilized during the first and second quarters of fiscal 2002.





                                                 LONG-LIVED
                                                    ASSET       OTHER EXIT
                                   SEVERANCE     IMPAIRMENT        COSTS           TOTAL
                                   ---------     ----------      ---------       ---------
                                                                     
Balance at March 31, 2001 ......   $  71,734       $     --      $  95,343       $ 167,077
Activities during the quarter:
   First quarter provision .....          --             --             --              --
   Cash charges ................     (28,264)            --        (17,219)        (45,483)
   Non-cash charges ............          --             --         (3,947)         (3,947)
                                   ---------       --------      ---------       ---------
Balance at June 30, 2001 .......      43,470             --         74,177         117,647
Activities during the quarter:
   Second quarter provision ....     123,961        163,724        212,660         500,345
   Cash charges ................     (30,743)            --        (35,353)        (66,096)
   Non-cash charges ............          --       (163,724)      (111,486)       (275,210)
                                   ---------       --------      ---------       ---------
Balance at September 30, 2001 ..   $ 136,688       $     --      $ 139,998       $ 276,686
                                   =========       ========      =========       =========


We believe that the cost of goods sold savings achieved through lower
depreciation and reduced employee expense will be offset by reduced revenues at
the affected facilities.

Selling, General and Administrative Expenses

        Selling, general and administrative expenses ("SG&A") for the second
quarter of fiscal 2002 decreased slightly to $105.5 million from $107.9 million
in the same quarter of fiscal 2001, and decreased as a percentage of net sales
to 3.3% for the second quarter of fiscal 2002 compared to 3.5% for the same
period of fiscal 2001. The dollar decrease in SG&A was directly attributable to
the Company's restructuring activities and to a lesser extent a corporate-wide
austerity program that focused on reducing discretionary spending. SG&A
increased to $214.3 million in the first six months of fiscal 2002 from $202.8
million in the same period of fiscal 2001, but decreased as a percentage of net
sales to 3.4% in the first six months of fiscal 2002 from 3.5% in the same
period of fiscal 2001. The dollar increase in SG&A was primarily due to the
continued investment in infrastructure such as sales, marketing, supply-chain
management, information systems and other related corporate and administrative
expenses. The declining SG&A as a percentage of net sales reflects our continued
focus on controlling our discretionary operating expenses, while expanding our
net sales.

Goodwill and Intangibles Amortization

        Goodwill and intangibles asset amortization for the second quarter of
fiscal 2002 decreased to $3.8 million from $12.5 million for the same period of
fiscal 2001. Goodwill and intangibles asset amortization decreased to $6.1
million in the first six months of fiscal 2002 from $21.9 million in the same
period of fiscal 2001. The decreases in goodwill and intangibles assets
amortization was a direct result of the adoption of Statement of Financial
Accounting Standards (SFAS) 142, effectively discontinuing the amortization of
goodwill. As of September 30,2001, unamortized goodwill approximated $1.1
billion. Such goodwill is no longer subject to amortization but instead is now
subject to impairment testing on at least an annual basis, as discussed in Note
I, "New Accounting Standards," of the Notes to Condensed Consolidated Financial
Statements.

Interest and Other Expense, Net

        Interest and other expense, net was $22.2 million for the second quarter
of fiscal 2002 compared to $22.4 million for the corresponding quarter of fiscal
2001. Interest and other expense, net was $44.6 million in the first six months
of fiscal 2002 compared to $18.2 million for the corresponding period of fiscal
2001. The increase in interest and other expense, net in the first six months of
fiscal 2002 was mainly due to lower gains recorded on the sale of marketable
securities as compared to the $22.4 million gain on sale of marketable
securities we recorded in the first quarter of fiscal 2001.

Provision for Income Taxes

        Our consolidated effective tax rate was a benefit of 24.8% and 29.1% for
the second quarter and first six months of fiscal 2002, respectively, compared
to a 14.5% provision and a benefit of 2.3% for the comparable periods of fiscal
2001. Excluding the unusual charges, the effective income tax rate was 10.0% in
the second quarter and first six months of fiscal 2002. The consolidated
effective tax rate for a particular period varies depending on the amount of
earnings from different jurisdictions, operating loss carryforwards, income tax
credits and changes in previously established valuation allowances for deferred
tax assets based upon management's current analysis of the realizability of
these deferred tax assets. See "Certain Factors Affecting Operating Results - We
are Subject to the Risk of Increased Taxes".

Liquidity and Capital Resources

        As of September 30, 2001, we had cash and cash equivalents totaling
$400.3 million, total bank and other debts totaling $1.3 billion and had $382.0
million


available for future borrowing under our credit facility subject to compliance
with certain financial covenants.

        Cash provided by operating activities was $435.5 million and cash used
in operating activities was $279.8 million for the first six months of fiscal
2002 and fiscal 2001, respectively. Cash provided by operating activities in the
first six months of fiscal 2002 was primarily due to significant reductions of
inventory and increases in accounts payable. Cash used in operations for the
first six months of fiscal 2001 was the result of significant increases in
inventory and accounts receivable, partially offset by an increase in accounts
payable.

        Accounts receivable, net of allowance for doubtful accounts was $1.7
billion at September 30, 2001 and March 31, 2001, remaining relatively unchanged
primarily because net sales was relatively unchanged as a result of the recent
economic slowdown.

        Inventories decreased 21% to $1.4 billion at September 30, 2001 from
$1.8 billion at March 31, 2001. The decrease in inventories was primarily the
result of the focused effort by the Company to reduce inventories that were
built up for customers in March, in their anticipation of stronger demand which
did not materialize.

        Cash used in investing activities was $665.0 million and $614.5 million
for the first six months of fiscal 2002 and fiscal 2001, respectively. Cash used
in investing activities for the first six months of fiscal 2002 was primarily
related to (i) net capital expenditures of $232.6 million to purchase equipment
and for continued expansion of manufacturing facilities, (ii) payment of $385.6
million for purchases of manufacturing facilities and related assets from OEMs
and (iii) payment of $48.8 million for acquisitions of businesses and offset by
$11.0 million for sale of minority investments in the stocks of various
technology companies. Cash used in investing activities for the first six months
of fiscal 2001 consisted primarily of (i) net capital expenditures of $406.3
million to purchase equipment and for continued expansion of manufacturing
facilities, (ii) payment of $163.5 million for purchases of manufacturing
facilities and related assets from OEMs and (iii) payment of $65.5 million for
acquisitions of businesses and offset by proceeds of $37.6 million for sale of
minority equity investments of various technology companies.

        Net cash used in financing activities was $2.3 million for the first six
months of fiscal 2002 and net cash provided by financing activities was $763.4
million for the first six months of fiscal 2001. Cash used in financing
activities for the first six months of fiscal 2002 primarily resulted from the
payment of $112.0 million for the repurchase of the equity instrument from
Motorola, $505.5 million of short-term credit facility and long-term debt
repayments, offset by $611.7 million of proceeds from long-term debt and bank
borrowings. Cash provided by financing activities for the first six months of
fiscal 2001 primarily resulted from $1.1 billion of proceeds from long-term debt
and bank borrowings, $431.6 million of net proceeds from equity offerings,
$100.0 million of proceeds from the issuance of the equity instrument to
Motorola, offset by $883.8 million of short-term credit facility and long-term
debt repayments.

        We anticipate that our working capital requirements and capital
expenditures will continue to increase in order to support the anticipated
expansion of our operations. We also anticipate incurring significant
capital expenditures and operating lease commitments in order to support our
anticipated expansions of our industrial parks in China, Hungary, Mexico, Brazil
and Poland. We intend to continue our acquisition strategy and it is possible
that future acquisitions may be significant and may require the payment of cash.
For example, we recently announced plans to acquire certain manufacturing
facilities and related assets of Xerox Corporation, currently estimated to be
approximately $220.0 million. Future liquidity needs will also depend on
fluctuations in levels of inventory, the timing of expenditures by us on new
equipment, the extent to which we utilize operating leases for the new
facilities and equipment, levels of shipments and changes in volumes of customer
orders.

        Historically, we have funded our operations from the proceeds of public
offerings of equity securities and debt, cash and cash equivalents generated
from operations, bank debt, sales of accounts receivable and capital equipment
lease financings. We believe that our existing cash balances, together with
anticipated cash flows from operations, borrowings available under our credit
facility and the net proceeds from our recent equity offerings will be
sufficient to fund our operations through at least the next twelve months. We
anticipate that we will continue to enter into debt and equity financings, sales
of accounts receivable and lease transactions to fund our acquisitions and
anticipated growth. Such financings and other transactions may not be available


on terms acceptable to us or at all. See "Certain Factors Affecting Operating
Results - If We Do Not Manage Effectively the Expansion of Our Operations, Our
Business May be Harmed".


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

        There were no material changes during the three and six months ended
September 30, 2001 to our exposure to market risk for changes in interest rates
and foreign currency exchange rates.


CERTAIN FACTORS AFFECTING OPERATING RESULTS


IF WE DO NOT MANAGE EFFECTIVELY CHANGES IN OUR OPERATIONS, OUR BUSINESS MAY BE
HARMED.

         We have grown rapidly in recent periods. Our workforce has more than
doubled in size over the last year as a result of internal growth and
acquisitions. This growth is likely to strain considerably our management
control systems and resources, including decision support, accounting
management, information systems and facilities. If we do not continue to improve
our financial and management controls, reporting systems and procedures to
manage our employees effectively and to expand our facilities, our business
could be harmed.

         We plan to increase our manufacturing capacity in low-cost regions by
expanding our facilities and adding new equipment. This expansion involves
significant risks, including, but not limited to, the following:

         -    we may not be able to attract and retain the management personnel
              and skilled employees necessary to support expanded operations;

         -    we may not efficiently and effectively integrate new operations
              and information systems, expand our existing operations and manage
              geographically dispersed operations;

         -    we may incur cost overruns;

         -    we may encounter construction delays, equipment delays or
              shortages, labor shortages and disputes and production start-up
              problems that could harm our growth and our ability to meet
              customers' delivery schedules; and

         -    we may not be able to obtain funds for this expansion, and we may
              not be able to obtain loans or operating leases with attractive
              terms.

        In addition, we expect to incur new fixed operating expenses associated
with our expansion efforts that will increase our cost of sales, including
substantial increases in depreciation expense and rental expense. If our
revenues do not increase sufficiently to offset these expenses, our operating
results would be seriously harmed. Our expansion, both through internal growth
and acquisitions, has contributed to our incurring significant unusual charges.
As a result of acquisitions and rapid changes in our markets, we recorded
unusual charges for merger related costs and related facility closure costs of
approximately $534.3 million, net of tax, for the fiscal year ended March 31,
2001 and approximately $399.0 million, net of tax, for the second quarter ended
September 30, 2001.

WE DEPEND ON THE HANDHELD ELECTRONICS DEVICES, INFORMATION TECHNOLOGIES
INFRASTRUCTURE, COMMUNICATIONS INFRASTRUCTURE AND COMPUTER AND OFFICE
AUTOMATION INDUSTRIES WHICH CONTINUALLY PRODUCE TECHNOLOGICALLY ADVANCED
PRODUCTS WITH SHORT LIFE CYCLES; OUR INABILITY TO CONTINUALLY MANUFACTURE SUCH
PRODUCTS ON A COST-EFFECTIVE BASIS COULD HARM OUR BUSINESS.

        We depend on sales to customers in the handheld devices, information
technologies infrastructure, communications infrastructure and computer and
office automation industries. For the first six months of fiscal 2002, we
derived approximately 31% of our revenues from customers in the handheld devices
industry, which includes cell phones, pagers and personal digital assistants;
approximately 22% of our revenues from providers of information technologies
infrastructure, which includes servers, workstations, storage systems,
mainframes, hubs and routers ; approximately 20% of our revenues from providers
of communications infrastructure, which includes equipment for optical networks,
cellular base stations, radio frequency devices, telephone exchange and access
switches and broadband devices; approximately 10% of our revenue from customers
in the computers and office automation industry, which includes copiers,
scanners,


graphic cards, desktop and notebook computers and peripheral devices such as
printers and projectors; and approximately 5% of our revenues from the consumer
devices industry, including set-top boxes, home entertainment equipment, cameras
and home appliances. The remaining 12% of our revenue was derived from customers
in a variety of other industries, including the medical, automotive, industrial
and instrumentation industries. Factors affecting these industries in general
could seriously harm our customers and, as a result, us. These factors include:


     o   Rapid changes in technology, which result in short product life cycles;

     o   the inability of our customers to successfully market their products,
         and the failure of these products to gain widespread commercial
         acceptance; and

     o   recessionary periods in our customers' markets.

OUR CUSTOMERS MAY CANCEL THEIR ORDERS, CHANGE PRODUCTION QUANTITIES OR DELAY
PRODUCTION.


        EMS providers must provide increasingly rapid product turnaround for
their customers. We generally do not obtain firm, long-term purchase commitments
from our customers and we continue to experience reduced lead-times in customer
orders. Customers may cancel their orders, change production quantities or delay
production for a number of reasons. Many of our customers' industries are
experiencing a significant decrease in demand for their products and services.
The generally uncertain economic condition of several of the industries of our
customers has resulted, and may continue to result, in some of our customers
delaying the delivery of some of the products we manufacture for them, and
placing purchase orders for lower volumes of products than previously
anticipated. Cancellations, reductions or delays by a significant customer or by
a group of customers would seriously harm our results of operations by reducing
the volumes of products manufactured by us for the customers and delivered in
that period, as well as causing a delay in the repayment of our expenditures for
inventory in preparation for customer orders and lower asset utilization
resulting in lower gross margins.


        In addition, we make significant decisions, including determining the
levels of business that we will seek and accept, production schedules, component
procurement commitments, personnel needs and other resource requirements, based
on our estimates of customer requirements. The short-term nature of our
customers' commitments and the possibility of rapid changes in demand for their
products reduce our ability to estimate accurately future customer requirements.
This makes it difficult to schedule production and maximize utilization of our
manufacturing capacity. We often increase staffing, increase capacity and incur
other expenses to meet the anticipated demand of our customers, which may cause
reductions in our gross margins if customer orders are delayed or cancelled.
Anticipated orders may not materialize, and delivery schedules may be deferred
as a result of changes in demand for our customers' products. On occasion,
customers may require rapid increases in production, which can stress our
resources and reduce margins. Although we have increased our manufacturing
capacity, and plan further increases, we may not have sufficient capacity at any
given time to meet our customers' demands. In addition, because many of our
costs and operating expenses are relatively fixed, a reduction in customer
demand could harm our gross profit and operating income.


OUR OPERATING RESULTS VARY SIGNIFICANTLY.


         We experience significant fluctuations in our results of operations.
Some of the principal factors that contribute to these fluctuations are:


     o   changes in demand for our services;

     o   our effectiveness in managing manufacturing processes and costs in
         order to decrease manufacturing expenses;

     o   the mix of the types of manufacturing services we provide, as
         high-volume and low-complexity manufacturing services typically have
         lower gross margins than more complex and lower volume services;

     o   changes in the cost and availability of labor and components, which
         often occur in the electronics manufacturing industry and which affect
         our margins and our ability to meet delivery schedules;




     o   the degree to which we are able to utilize our available
         manufacturing capacity;

     o   our ability to manage the timing of our component purchases so that
         components are available when needed for production, while avoiding the
         risks of purchasing inventory in excess of immediate production needs;
         and

     o   local conditions and events that may affect our production volumes,
         such as labor conditions, political instability and local holidays.


         One of our significant end-markets is the consumer electronics market.
This market exhibits particular strength toward the end of the calendar year in
connection with the holiday season. As a result, we have historically
experienced stronger revenues in our third fiscal quarter as compared to our
other fiscal quarters.


         We are reconfiguring certain of our operations to further increase our
concentration in low-cost locations. This shift of operations resulted in a
restructuring charge of $275.6 million, net of tax, in the fourth quarter of
fiscal 2001 and $399.0 million, net of tax, in the second quarter of fiscal
2002. At the end of the second quarter of fiscal 2002, $276.7 million of these
closure costs remained to be paid.

         In addition, many of our customers are currently experiencing increased
volatility in demand, and in many cases reduced demand, for their products. This
increases the difficulty of anticipating the levels and timing of future
revenues from these customers, and could lead them to defer delivery schedules
for products or reduce their volumes of purchases. This would lead to a delay or
reduction in our revenues from these customers. Any of these factors or a
combination of these factors could seriously harm our business and result in
fluctuations in our results of operations.

WE MAY ENCOUNTER DIFFICULTIES WITH ACQUISITIONS, WHICH COULD HARM OUR BUSINESS.


         Since the beginning of fiscal 2001, we have completed over 20
acquisitions of businesses and manufacturing facilities, and we expect to
continue to acquire additional businesses and facilities in the future. Any
future acquisitions may require additional debt or equity financing, or the
issuance of shares in the transaction. This could increase our leverage or be
dilutive to our existing shareholders. We may not be able to identify and
complete acquisitions in the future to the same extent as the past, or at all.


         To integrate acquired businesses, we must implement our management
information systems and operating systems and assimilate and manage the
personnel of the acquired operations. The difficulties of this integration may
be further complicated by geographic distances. The integration of acquired
businesses may not be successful and could result in disruption to other parts
of our business.

         In addition, acquisitions involve a number of other risks and
challenges, including:

     o   diversion of management's attention;

     o   potential loss of key employees and customers of the acquired
         companies;

     o   lack of experience operating in the geographic market or industry
         sector of the acquired business;

     o   an increase in our expenses and working capital requirements, which
         reduces our return on invested capital; and


     o   exposure to unanticipated contingent liabilities of acquired
         companies.

         Any of these and other factors could harm our ability to achieve
anticipated levels of profitability at acquired operations or realize other
anticipated benefits of an acquisition.

OUR STRATEGIC RELATIONSHIPS WITH ERICSSON AND OTHER MAJOR CUSTOMERS CREATE
RISKS.

         In April 2001, we entered into a definitive agreement with Ericsson
with respect to our management of its mobile telephone operations. Our ability
to achieve any of the anticipated benefits of this relationship is subject to a





number of risks, including our ability to meet Ericsson's volume, product
quality, timeliness and price requirements, and to achieve anticipated cost
reductions. If demand for Ericsson's mobile phone products declines, Ericsson
may purchase a lower quantity of products from us than we anticipate. If
Ericsson's requirements exceed the volume anticipated by us, we may not be able
to meet these requirements on a timely basis. Our inability to meet Ericsson's
volume, quality, timeliness and cost requirements, and to quickly resolve any
issues with Ericsson, could seriously harm our results of operations. As a
result of these and other risks, we may be unable to achieve anticipated levels
of profitability under this arrangement, and it may not result in any material
revenues or contribute positively to our net income per share. Due to our
relationship with Ericsson, other OEMs may not wish to obtain logistics or
operations management services from us.

         We have entered into strategic relationships with other customers, and
plan to continue to pursue such relationships. These relationships generally
involve many, or all, of the risks involved in our new relationship with
Ericsson. Similar to our other customer relationships, there are no volume
purchase commitments under these relationships, and the revenues we actually
achieve may not meet our expectations. In anticipation of future activities
under these strategic relationships, we are incurring substantial expenses as we
add personnel and manufacturing capacity and procure materials. Our operating
results will be seriously harmed if sales do not develop to the extent and
within the time frame we anticipate.

WE DEPEND ON THE CONTINUING TREND OF OUTSOURCING BY OEMS.

         Future growth in our revenue depends on new outsourcing opportunities
in which we assume additional manufacturing and supply chain management
responsibilities from OEMs. To the extent that these opportunities are not
available, either because OEMs decide to perform these functions internally or
because they use other providers of these services, our future growth would be
limited.

OUR ACQUISITION OF DIVESTED ASSETS AND FACILITIES FROM OEMS CAN RESULT IN
UNFAVORABLE PRICING TERMS AND DIFFICULTIES IN INTEGRATING THE ACQUIRED ASSETS,
WHICH MAY HARM OUR RESULTS OF OPERATIONS.

         In the past, we have entered into arrangements to acquire manufacturing
assets and facilities from OEMs, and then to use the assets and facilities to
provide electronics manufacturing services to the OEM. For example, we recently
agreed to acquire facilities in Canada, Brazil, Mexico and Malaysia from Xerox,
and will be using these facilities to manufacture office copiers for Xerox. We
intend to continue to pursue these transactions in the future. There is
frequently competition among EMS companies for these transactions, and this
competition may increase. These OEM divestiture transactions have contributed to
a significant portion of our revenue growth, and if we fail to complete similar
transactions in the future, our revenue growth could be harmed. As part of these
arrangements, we typically enter into manufacturing services agreements with
these OEMs. These agreements generally do not require any minimum volumes of
purchases by the OEM, and the actual volume of purchases may be less than
anticipated. The arrangements entered into with divesting OEMs typically involve
many risks, including the following:

     o   to acquire the facility, we may need to pay a purchase price to the
         divesting OEMs that exceeds the value we may realize from the future
         business of the OEM;

     o   the integration into our business of the acquired assets and
         facilities may be time-consuming and costly;

     o   we, rather than the divesting OEM, bear the risk of excess capacity
         at the acquired facility;

     o   we may not achieve anticipated cost reductions and efficiencies at
         the acquired facility;

     o   if the OEM's requirements exceed the volume anticipated by us, we may
         be unable to meet the expectations of the OEM as to product quality,
         timeliness and cost reductions; and

     o   if the volume of purchases by the OEM are less than anticipated, we may
         not be able to sufficiently reduce the expenses of operating the
         facility or use the facility to provide services to other OEMs, and as
         a result the transaction may adversely affect our gross margins and
         profitability.




If we do not successfully manage and integrate the acquired assets and achieve
anticipated cost reductions, our revenues and gross margins may decline and our
results of operations would be harmed.

THE MAJORITY OF OUR SALES COMES FROM A SMALL NUMBER OF CUSTOMERS; IF WE LOSE ANY
OF THESE CUSTOMERS, OUR SALES COULD DECLINE SIGNIFICANTLY.

         Sales to our ten largest customers have represented a significant
percentage of our net sales in recent periods. Our ten largest customers in the
first six months of fiscal 2002 and 2001 accounted for approximately 64% and
58%, respectively, with Ericsson accounting for approximately 26% in the first
six months of fiscal 2002. No other customer accounted for more than 10% of net
sales. No customer accounted for more than 10% of net sales in the corresponding
period of fiscal 2001.

         The identity of our principal customers have varied from year to year,
and our principal customers may not continue to purchase services from us at
current levels, if at all. Significant reductions in sales to any of these
customers, or the loss of major customers, would seriously harm our business. If
we are not able to timely replace expired, canceled or reduced contracts with
new business, our revenues could be harmed.

OUR INDUSTRY IS EXTREMELY COMPETITIVE.

         The EMS industry is extremely competitive and includes hundreds of
companies, several of which have achieved substantial market share. Current and
prospective customers also evaluate our capabilities against the merits of
internal production. Some of our competitors have substantially greater market
share and manufacturing, financial and marketing resources than us.

         In recent years, many participants in the industry, including us, have
substantially expanded their manufacturing capacity. If overall demand for
electronics manufacturing services should decrease, this increased capacity
could result in substantial pricing pressures, which could seriously harm our
operating results.

WE MAY BE ADVERSELY AFFECTED BY SHORTAGES OF REQUIRED ELECTRONIC COMPONENTS.

         At various times, there have been shortages of some of the electronic
components that we use, and suppliers of some components have lacked sufficient
capacity to meet the demand for these components. In some cases, supply
shortages and delays in deliveries of particular components have resulted in
curtailed production, or delays in production, of assemblies using that
component, which has contributed to an increase in our inventory levels. If we
are unable to obtain sufficient components on a timely basis, we may experience
manufacturing and shipping delays, which could harm our relationships with
current or prospective customers and reduce our sales.

OUR CUSTOMERS MAY BE ADVERSELY AFFECTED BY RAPID TECHNOLOGICAL CHANGE.

         Our customers compete in markets that are characterized by rapidly
changing technology, evolving industry standards and continuous improvement in
products and services. These conditions frequently result in short product life
cycles. Our success will depend largely on the success achieved by our customers
in developing and marketing their products. If technologies or standards
supported by our customers' products become obsolete or fail to gain widespread
commercial acceptance, our business could be adversely affected.

WE ARE SUBJECT TO THE RISK OF INCREASED INCOME TAXES.

         We have structured our operations in a manner designed to maximize
income in countries where:

     o   tax incentives have been extended to encourage foreign investment; or

     o   income tax rates are low.

        We base our tax position upon the anticipated nature and conduct of our
business and upon our understanding of the tax laws of the various countries in
which we have assets or conduct activities. However, our tax position is subject
to review and possible challenge by taxing authorities and to possible changes
in law, which may have retroactive effect. We cannot determine in advance the
extent to which some jurisdictions may require us to pay taxes or make payments
in lieu of taxes.




         Several countries in which we are located allow for tax holidays or
provide other tax incentives to attract and retain business. We have obtained
tax holidays or other incentives where available, primarily in China, Malaysia
and Hungary. In these three countries, we generated an aggregate of
approximately $2.6 billion of our total revenues for the fiscal year ended March
31, 2001. Our taxes could increase if certain tax holidays or incentives are not
renewed upon expiration, or tax rates applicable to us in such jurisdictions are
otherwise increased. In addition, further acquisitions of businesses may cause
our effective tax rate to increase.

WE CONDUCT OPERATIONS IN A NUMBER OF COUNTRIES AND ARE SUBJECT TO RISKS OF
INTERNATIONAL OPERATIONS.

        The geographical distances between the Americas, Asia and Europe create
a number of logistical and communications challenges. These challenges include
managing operations across multiple time zones, directing the manufacture and
delivery of products across distances, coordinating procurement of components
and raw materials and their delivery to multiple locations, and coordinating the
activities and decisions of the core management team, which is based in a number
of different countries. Facilities in several different locations may be
involved at different stages of the production of a single product, leading to
additional logistical difficulties.

         Because our manufacturing operations are located in a number of
countries throughout East Asia, the Americas and Europe, we are subject to the
risks of changes in economic and political conditions in those countries,
including:

     o   fluctuations in the value of local currencies;

     o   labor unrest and difficulties in staffing;

     o   longer payment cycles resulting from differences in local customer;

     o   increases in duties and taxation levied on our products;

     o   imposition of restrictions on currency conversion or the transfer of
         funds;

     o   limitations on imports or exports of components or assembled
         products, or other travel restrictions;

     o   expropriation of private enterprises; and

     o   a potential reversal of current favorable policies encouraging foreign
         investment or foreign trade by our host countries.

         The attractiveness of our services to our U.S. customers can be
affected by changes in U.S. trade policies, such as "most favored nation" status
and trade preferences for some Asian nations. In addition, some countries in
which we operate, such as Brazil, the Czech Republic, Hungary, Mexico, Malaysia
and Poland, have experienced periods of slow or negative growth, high inflation,
significant currency devaluations or limited availability of foreign exchange.
Furthermore, in countries such as China and Mexico, governmental authorities
exercise significant influence over many aspects of the economy, and their
actions could have a significant effect on us. Finally, we could be seriously
harmed by inadequate infrastructure, including lack of adequate power and water
supplies, transportation, raw materials and parts in countries in which we
operate.

RECENT TERRORIST ACTIONS MAY AFFECT OUR ABILITY TO CORRECTLY TIME SHIPMENTS INTO
AND OUT OF THE UNITED STATES.

         Our ability to effectively manage our supply chain and deliver products
on a timely basis to our customers may be adversely affected by the reduced
flight schedules of many commercial airlines and delivery services, and
increased security precautions instituted in response to the terrorist actions
in New York City and Washington, D.C., on September 11, 2001. The changes in
flight schedules and additional security measures may negatively affect our
ability to accurately predict the delivery times of components and completed
systems. For example, delays in delivery of a particular component could result
in delays in production of assemblies using that component, and to delays in
shipping those assemblies to customers who may require timely delivery into
their distribution channels. Our inability to accurately predict these delivery
times could negatively affect our relationships with those customers and
seriously harm our business.

WE DEPEND ON OUR EXECUTIVE OFFICERS.




         Our success depends to a large extent upon the continued services of
our executive officers. Generally our employees are not bound by employment or
non-competition agreements, and we cannot assure that we will retain our
executive officers and other key employees. We could be seriously harmed by the
loss of any our executive officers. In addition, in order to manage our growth,
we will need to recruit and retain additional skilled management personnel and
if we are not able to do so, our business and our ability to continue to grow
could be harmed.

WE ARE SUBJECT TO ENVIRONMENTAL COMPLIANCE RISKS.

         We are subject to various federal, state, local and foreign
environmental laws and regulations, including those governing the use, storage,
discharge and disposal of hazardous substances in the ordinary course of our
manufacturing process. In addition, we are responsible for cleanup of
contamination at some of our current and former manufacturing facilities and at
some third party sites. If more stringent compliance or cleanup standards under
environmental laws or regulations are imposed, or the results of future testing
and analyses at our current or former operating facilities indicate that we are
responsible for the release of hazardous substances, we may be subject to
additional remediation liability. Further, additional environmental matters may
arise in the future at sites where no problem is currently known or at sites
that we may acquire in the future. Currently unexpected costs that we may incur
with respect to environmental matters may result in additional loss
contingencies, the quantification of which cannot be determined at this time.

THE MARKET PRICE OF OUR ORDINARY SHARES IS VOLATILE.

         The stock market in recent years has experienced significant price and
volume fluctuations that have affected the market prices of technology
companies. These fluctuations have often been unrelated to or disproportionately
impacted by the operating performance of these companies. The market for our
ordinary shares may be subject to similar fluctuations. Factors such as
fluctuations in our operating results, announcements of technological
innovations


PART II - OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

         We held our Annual General Meeting of shareholders on September 21,
2001, at which the following matters were acted upon:


                                                        
   1a)    Re-election of Mr. Chuen Fah Alain Ahkong    For:      407,392,581
          to the Board of Directors.                   Against:      522,821

   1b)    Re-election of Mr. Richard L. Sharp to the   For:      407,499,389
          Board of Directors.                          Against:      416,013

    2)    Re-election of Mr. Goh Thiam Poh Tommie to   For:      407,419,439
          the Board of Directors.                      Against:      495,963

    3)    Adoption of the Audited Accounts for the     For:      407,086,724
          fiscal year ended March 31, 2001 together    Against:       91,593
          with the Reports of the Directors and        Abstain:      737,085
          Auditors thereon.

    4)    Appointment of Arthur Andersen LLP as our    For:      406,351,752
          independent auditors for the fiscal year     Against:      936,591
          ending March 31, 2002.                       Abstain:      627,059

    5)    Approval of adoption of the Company's 2001   For:      198,428,197
          Equity Incentive Plan and approval of        Against:  110,409,888
          grant to the Board of Directors of           Abstain:      831,271
          authority to allot and issue or grant        Non-votes: 98,246,046
          options in respect of ordinary shares to
          such plan.

    6)    Approval of grant to the Board of            For:      399,534,641
          Directors of authority to allot and issue    Against:    6,840,415
          or grant options in respect of ordinary      Abstain     1,540,346
          shares.

    7)    Approval of grant to the Board of            For:      404,762,802
          Directors of authority to allot and issue    Against:    2,312,964
          bonus share issuances.                       Abstain:      839,636


         Neither abstentions nor broker non-votes are counted in tabulations of
the votes cast on proposals presented to shareholders.




                                   SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Amendment No. 1 to its Report to be signed on
its behalf by the undersigned thereunto duly authorized.



                                     FLEXTRONICS INTERNATIONAL LTD.
                                     (Registrant)


Date: December 14, 2001              /s/ Robert R.B. Dykes
                                     -------------------------------------------
                                     Robert R.B. Dykes
                                     President, Systems Group and Chief
                                     Financial Officer (principal financial
                                     and accounting officer)