2014 Q4 Form 10-K Financial Statement
#000119312515062634 Filed on February 25, 2015
Income Statement
Concept | 2014 Q4 | 2013 Q4 | 2013 Q3 |
---|---|---|---|
Revenue | $4.918B | $3.191B | $3.174B |
YoY Change | 54.12% | 77.04% | -1.18% |
Cost Of Revenue | $764.0M | $507.0M | $482.0M |
YoY Change | 50.69% | 1.2% | -0.45% |
Gross Profit | $4.154B | $2.684B | $2.692B |
YoY Change | 54.77% | 106.24% | -1.31% |
Gross Profit Margin | 84.47% | 84.11% | 84.81% |
Selling, General & Admin | $2.336B | $1.587B | $1.584B |
YoY Change | 47.2% | 941.34% | -30.79% |
% of Gross Profit | 56.23% | 59.13% | 58.84% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $290.0M | $200.0M | $196.0M |
YoY Change | 45.0% | 5.71% | 7.57% |
% of Gross Profit | 6.98% | 7.45% | 7.28% |
Operating Expenses | $3.651B | $2.438B | $2.417B |
YoY Change | 49.75% | 139.47% | -0.95% |
Operating Profit | $503.0M | $246.0M | $275.0M |
YoY Change | 104.47% | -13.17% | -4.38% |
Interest Expense | -$231.0M | -$142.0M | -$142.0M |
YoY Change | 62.68% | -6.08% | -6.02% |
% of Operating Profit | -45.92% | -57.72% | -51.64% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $231.0M | $88.00M | $35.00M |
YoY Change | 162.5% | -27.93% | -58.58% |
Income Tax | $66.00M | $26.00M | $7.000M |
% Of Pretax Income | 28.57% | 29.55% | 20.0% |
Net Earnings | $100.0M | $28.00M | $4.000M |
YoY Change | 257.14% | -55.27% | -90.95% |
Net Earnings / Revenue | 2.03% | 0.88% | 0.13% |
Basic Earnings Per Share | $0.88 | $0.30 | $0.04 |
Diluted Earnings Per Share | $0.87 | $0.30 | $0.04 |
COMMON SHARES | |||
Basic Shares Outstanding | 113.6M | 93.37M | 93.26M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2014 Q4 | 2013 Q4 | 2013 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $509.0M | $373.0M | $144.0M |
YoY Change | 36.46% | -3.87% | -40.25% |
Cash & Equivalents | $509.0M | $373.0M | $144.0M |
Short-Term Investments | |||
Other Short-Term Assets | $1.091B | $680.0M | $626.0M |
YoY Change | 60.44% | 14.29% | 22.5% |
Inventory | $557.0M | $371.0M | $378.0M |
Prepaid Expenses | |||
Receivables | $3.409B | $2.323B | $2.299B |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $5.566B | $3.747B | $3.446B |
YoY Change | 48.55% | 9.59% | 7.45% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $10.17B | $7.051B | $7.069B |
YoY Change | 44.22% | -1.41% | -0.52% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $470.0M | $535.0M | |
YoY Change | -12.15% | ||
Other Assets | $2.265B | $1.360B | $1.770B |
YoY Change | 66.54% | -16.41% | 15.69% |
Total Long-Term Assets | $21.86B | $13.37B | $13.28B |
YoY Change | 63.46% | 1.39% | 1.86% |
TOTAL ASSETS | |||
Total Short-Term Assets | $5.566B | $3.747B | $3.446B |
Total Long-Term Assets | $21.86B | $13.37B | $13.28B |
Total Assets | $27.42B | $17.12B | $16.72B |
YoY Change | 60.2% | 3.08% | 2.96% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.293B | $949.0M | $744.0M |
YoY Change | 36.25% | 14.89% | -8.03% |
Accrued Expenses | $2.038B | $1.339B | $1.185B |
YoY Change | 52.2% | 9.13% | 10.44% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $235.0M | $167.0M | $180.0M |
YoY Change | 40.72% | 85.56% | 81.82% |
Total Short-Term Liabilities | $3.589B | $2.458B | $2.110B |
YoY Change | 46.01% | 14.7% | 6.51% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $16.68B | $9.286B | $9.368B |
YoY Change | 79.64% | -1.75% | -1.11% |
Other Long-Term Liabilities | $1.692B | $977.0M | $1.016B |
YoY Change | 73.18% | -5.97% | 1.7% |
Total Long-Term Liabilities | $18.37B | $10.26B | $10.38B |
YoY Change | 79.02% | -2.16% | -0.84% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.589B | $2.458B | $2.110B |
Total Long-Term Liabilities | $18.37B | $10.26B | $10.38B |
Total Liabilities | $23.42B | $14.05B | $13.73B |
YoY Change | 66.69% | 1.25% | 1.07% |
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 | $4.003B | $3.068B | $2.990B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $27.42B | $17.12B | $16.72B |
YoY Change | 60.2% | 3.08% | 2.96% |
Cashflow Statement
Concept | 2014 Q4 | 2013 Q4 | 2013 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $100.0M | $28.00M | $4.000M |
YoY Change | 257.14% | -55.27% | -90.95% |
Depreciation, Depletion And Amortization | $290.0M | $200.0M | $196.0M |
YoY Change | 45.0% | 5.71% | 7.57% |
Cash From Operating Activities | $976.0M | $648.0M | $132.0M |
YoY Change | 50.62% | 29.03% | -55.25% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$293.0M | -$193.0M | -$126.0M |
YoY Change | 51.81% | -8.66% | -26.32% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$115.0M | -$113.0M | -$121.0M |
YoY Change | 1.77% | 34.36% | -4.12% |
Cash From Investing Activities | -$408.0M | -$306.0M | -$247.0M |
YoY Change | 33.33% | 3.59% | -16.89% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -280.0M | -113.0M | 8.000M |
YoY Change | 147.79% | 89.28% | -93.74% |
NET CHANGE | |||
Cash From Operating Activities | 976.0M | 648.0M | 132.0M |
Cash From Investing Activities | -408.0M | -306.0M | -247.0M |
Cash From Financing Activities | -280.0M | -113.0M | 8.000M |
Net Change In Cash | 288.0M | 229.0M | -107.0M |
YoY Change | 25.76% | 55.68% | -185.19% |
FREE CASH FLOW | |||
Cash From Operating Activities | $976.0M | $648.0M | $132.0M |
Capital Expenditures | -$293.0M | -$193.0M | -$126.0M |
Free Cash Flow | $1.269B | $841.0M | $258.0M |
YoY Change | 50.89% | 17.87% | -44.64% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.55 | |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
-0.84 | |
CY2014 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.51 | |
CY2014Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
113606631 | |
CY2012 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.98 | |
CY2013Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.87 | |
CY2013 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.52 | |
CY2013Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.32 | |
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.04 | |
CY2013Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.30 | |
CY2014Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.05 | |
CY2014 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.82 | |
CY2014Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.37 | |
CY2014Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.88 | |
CY2012 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.96 | |
CY2013Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.86 | |
CY2013 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.51 | |
CY2013Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.32 | |
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.04 | |
CY2013Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.30 | |
CY2014Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.05 | |
CY2014 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.82 | |
CY2014Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.37 | |
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.54 | |
CY2014Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.87 | |
CY2012 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
3.11 | |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.90 | |
CY2013 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
1.80 | |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.39 | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.11 | |
CY2013Q4 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.41 | |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.84 | |
CY2014 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
1.33 | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.43 | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.55 | |
CY2014Q4 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
1.13 | |
CY2012 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
3.09 | |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.89 | |
CY2013 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
1.77 | |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.38 | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.11 | |
CY2013Q4 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.40 | |
CY2014 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
1.32 | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.42 | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.54 | |
CY2014Q4 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
1.12 | |
CY2012 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.13 | |
CY2013Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.03 | |
CY2013 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.27 | |
CY2013Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.07 | |
CY2013Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.07 | |
CY2013Q4 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.10 | |
CY2014Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.21 | |
CY2014Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.06 | |
CY2014Q4 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.25 | |
CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
1311000000 | |
CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
296000000 | |
CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
88000000 | |
CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
278000000 | |
CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
178000000 | |
CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
237000000 | |
CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
234000000 | |
CY2014 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.51 | |
CY2014Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.06 | |
CY2014Q4 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.26 | |
CY2012 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.13 | |
CY2013Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.03 | |
CY2013 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.27 | |
CY2013Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.07 | |
CY2013Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.07 | |
CY2013Q4 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.10 | |
CY2014Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.21 |