2012 Q2 Form 10-K Financial Statement
#000119312512283506 Filed on June 26, 2012
Income Statement
Concept | 2012 Q2 | 2012 Q1 | 2012 |
---|---|---|---|
Revenue | $1.753B | $1.579B | $6.988B |
YoY Change | 13.1% | 14.9% | 24.0% |
Cost Of Revenue | $1.511B | $1.350B | $5.988B |
YoY Change | 13.4% | 15.23% | 25.95% |
Gross Profit | $245.2M | $228.8M | $1.004B |
YoY Change | 12.92% | 12.95% | 13.92% |
Gross Profit Margin | 13.99% | 14.49% | 14.36% |
Selling, General & Admin | |||
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $25.70M | $24.60M | $96.60M |
YoY Change | 16.82% | 18.27% | 17.23% |
% of Gross Profit | 10.48% | 10.75% | 9.62% |
Operating Expenses | $201.4M | $193.8M | $784.7M |
YoY Change | 16.75% | 12.54% | 13.79% |
Operating Profit | $43.84M | $34.95M | $219.0M |
YoY Change | -1.9% | 15.23% | 14.37% |
Interest Expense | -$8.800M | -$8.700M | -$35.20M |
YoY Change | -1.12% | -2.25% | 23.51% |
% of Operating Profit | -20.07% | -24.89% | -16.07% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $31.40M | $26.20M | $180.0M |
YoY Change | -12.53% | 23.0% | 19.05% |
Income Tax | $10.40M | $9.500M | $65.30M |
% Of Pretax Income | 33.12% | 36.26% | 36.28% |
Net Earnings | $21.00M | $16.70M | $114.7M |
YoY Change | -7.89% | 29.46% | 21.25% |
Net Earnings / Revenue | 1.2% | 1.06% | 1.64% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $541.2K | $433.8K | $2.987M |
COMMON SHARES | |||
Basic Shares Outstanding | 38.07M | 38.07M | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2012 Q2 | 2012 Q1 | 2012 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $55.90M | $46.30M | $55.90M |
YoY Change | -6.21% | -28.11% | -6.21% |
Cash & Equivalents | $55.92M | $46.30M | $55.90M |
Short-Term Investments | |||
Other Short-Term Assets | $14.40M | $14.10M | $14.40M |
YoY Change | 24.14% | 11.02% | 24.14% |
Inventory | $170.8M | $161.9M | $170.8M |
Prepaid Expenses | |||
Receivables | $21.70M | $17.50M | $21.70M |
Other Receivables | $16.40M | $19.80M | $16.40M |
Total Short-Term Assets | $279.3M | $259.7M | $279.3M |
YoY Change | -4.97% | -1.81% | -4.97% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.379B | $1.348B | $1.379B |
YoY Change | 13.26% | 15.01% | 13.26% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $12.40M | $12.00M | $12.40M |
YoY Change | 5.98% | 2.56% | 5.98% |
Total Long-Term Assets | $1.496B | $1.464B | $1.496B |
YoY Change | 13.54% | 15.29% | 13.54% |
TOTAL ASSETS | |||
Total Short-Term Assets | $279.3M | $259.7M | $279.3M |
Total Long-Term Assets | $1.496B | $1.464B | $1.496B |
Total Assets | $1.775B | $1.724B | $1.775B |
YoY Change | 10.17% | 12.34% | 10.17% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $211.2M | $185.2M | $211.2M |
YoY Change | -2.09% | 16.26% | -2.09% |
Accrued Expenses | $84.70M | $90.60M | $84.70M |
YoY Change | 9.86% | 2.95% | 9.86% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | -100.0% |
Long-Term Debt Due | $10.70M | $5.700M | $10.70M |
YoY Change | 791.67% | 338.46% | 791.67% |
Total Short-Term Liabilities | $306.6M | $281.5M | $306.6M |
YoY Change | 4.11% | 9.28% | 4.11% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $667.9M | $673.1M | $667.9M |
YoY Change | -1.59% | -0.85% | -1.59% |
Other Long-Term Liabilities | $33.80M | $33.50M | $33.80M |
YoY Change | 9.74% | 11.3% | 9.74% |
Total Long-Term Liabilities | $701.7M | $706.6M | $701.7M |
YoY Change | -1.1% | -0.34% | -1.1% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $306.6M | $281.5M | $306.6M |
Total Long-Term Liabilities | $701.7M | $706.6M | $701.7M |
Total Liabilities | $1.269B | $1.238B | $1.269B |
YoY Change | 5.11% | 7.74% | 5.11% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $503.9M | $485.6M | $506.0M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $1.775B | $1.724B | $1.775B |
YoY Change | 10.17% | 12.34% | 10.17% |
Cashflow Statement
Concept | 2012 Q2 | 2012 Q1 | 2012 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $21.00M | $16.70M | $114.7M |
YoY Change | -7.89% | 29.46% | 21.25% |
Depreciation, Depletion And Amortization | $25.70M | $24.60M | $96.60M |
YoY Change | 16.82% | 18.27% | 17.23% |
Cash From Operating Activities | $70.70M | $35.30M | $294.9M |
YoY Change | -10.51% | 110.12% | 12.82% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$56.30M | -$70.30M | -$240.9M |
YoY Change | -4.9% | 4.15% | 12.26% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$800.0K | $900.0K | -$37.20M |
YoY Change | -92.79% | -101.23% | -66.46% |
Cash From Investing Activities | -$57.10M | -$69.40M | -$278.1M |
YoY Change | -18.89% | -50.64% | -14.56% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -4.000M | -5.700M | -20.40M |
YoY Change | -70.37% | -5800.0% | -27.14% |
NET CHANGE | |||
Cash From Operating Activities | 70.70M | 35.30M | 294.9M |
Cash From Investing Activities | -57.10M | -69.40M | -278.1M |
Cash From Financing Activities | -4.000M | -5.700M | -20.40M |
Net Change In Cash | 9.600M | -39.80M | -3.600M |
YoY Change | -295.92% | -67.83% | -96.09% |
FREE CASH FLOW | |||
Cash From Operating Activities | $70.70M | $35.30M | $294.9M |
Capital Expenditures | -$56.30M | -$70.30M | -$240.9M |
Free Cash Flow | $127.0M | $105.6M | $535.8M |
YoY Change | -8.1% | 25.27% | 12.56% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011 | us-gaap |
Gross Profit
GrossProfit
|
881067000 | |
CY2012 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38068001 | |
CY2010Q3 | us-gaap |
Gross Profit
GrossProfit
|
233971000 | |
CY2010Q4 | us-gaap |
Gross Profit
GrossProfit
|
227377000 | |
CY2011Q3 | us-gaap |
Gross Profit
GrossProfit
|
266782000 | |
CY2012 | us-gaap |
Gross Profit
GrossProfit
|
1003690000 | |
CY2011Q4 | us-gaap |
Gross Profit
GrossProfit
|
262918000 | |
CY2012Q1 | us-gaap |
Gross Profit
GrossProfit
|
228750000 | |
CY2012Q2 | us-gaap |
Gross Profit
GrossProfit
|
245240000 | |
CY2011Q1 | us-gaap |
Gross Profit
GrossProfit
|
202531000 | |
CY2011Q2 | us-gaap |
Gross Profit
GrossProfit
|
217188000 |