2014 Q2 Form 10-Q Financial Statement

#000093976714000018 Filed on May 01, 2014

View on sec.gov

Income Statement

Concept 2014 Q2 2014 Q1 2013 Q1
Revenue $6.562M $4.905M $9.669M
YoY Change -44.65% -49.27% -47.76%
Cost Of Revenue $477.0K $309.0K $280.0K
YoY Change 67.37% 10.36%
Gross Profit $6.085M $4.596M $9.389M
YoY Change -47.41% -51.05% -49.28%
Gross Profit Margin 92.73% 93.7% 97.1%
Selling, General & Admin $16.47M $14.69M $10.55M
YoY Change 24.93% 39.32% 33.48%
% of Gross Profit 270.6% 319.65% 112.31%
Research & Development $50.98M $54.85M $32.74M
YoY Change 3.87% 67.55% -1.09%
% of Gross Profit 837.73% 1193.36% 348.65%
Depreciation & Amortization $600.0K $498.0K $842.0K
YoY Change -25.0% -40.86% -31.71%
% of Gross Profit 9.86% 10.84% 8.97%
Operating Expenses $68.25M $69.89M $43.68M
YoY Change 8.07% 60.02% 7.04%
Operating Profit -$61.69M -$64.99M -$34.01M
YoY Change 20.26% 91.08% 52.54%
Interest Expense $12.08M $11.76M $11.06M
YoY Change 7.49% 6.38% 176.15%
% of Operating Profit
Other Income/Expense, Net -$11.72M -$9.631M -$10.72M
YoY Change 7.88% -10.15% 178.85%
Pretax Income -$73.40M -$74.60M -$44.73M
YoY Change 18.08% 66.78% 71.11%
Income Tax $0.00 $0.00 $0.00
% Of Pretax Income
Net Earnings -$73.41M -$74.62M -$44.73M
YoY Change 18.1% 66.82% 71.04%
Net Earnings / Revenue -1118.71% -1521.28% -462.6%
Basic Earnings Per Share
Diluted Earnings Per Share -$376.6K -$389.1K -$243.3K
COMMON SHARES
Basic Shares Outstanding 194.7M shares 194.6M shares 183.7M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2014 Q2 2014 Q1 2013 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $233.5M $273.6M $356.6M
YoY Change -33.66% -23.28% 46.51%
Cash & Equivalents $147.3M $157.5M $171.2M
Short-Term Investments $86.20M $116.0M $185.3M
Other Short-Term Assets $17.00M $17.60M $23.20M
YoY Change -6.08% -24.14% 404.35%
Inventory $3.026M $2.686M $280.0K
Prepaid Expenses
Receivables $5.000M $4.500M $3.900M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $258.6M $298.3M $383.9M
YoY Change -31.04% -22.3% 53.58%
LONG-TERM ASSETS
Property, Plant & Equipment $4.052M $4.685M $5.786M
YoY Change -28.28% -19.03% -20.74%
Goodwill $63.68M $63.68M $63.68M
YoY Change 0.0% 0.0%
Intangibles
YoY Change
Long-Term Investments $95.50M $111.2M $176.1M
YoY Change -30.85% -36.85% 108.4%
Other Assets $8.022M $8.918M $8.125M
YoY Change 4.01% 9.76% 14.44%
Total Long-Term Assets $182.1M $199.3M $275.6M
YoY Change -23.23% -27.7% 69.48%
TOTAL ASSETS
Total Short-Term Assets $258.6M $298.3M $383.9M
Total Long-Term Assets $182.1M $199.3M $275.6M
Total Assets $440.6M $497.6M $659.5M
YoY Change -28.01% -24.56% 59.85%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $4.638M $4.943M $3.498M
YoY Change 34.12% 41.31% 84.11%
Accrued Expenses $41.37M $39.12M $21.26M
YoY Change 40.68% 83.97% -41.59%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $95.28M $1.392M $12.86M
YoY Change 659.48% -89.17% -8.16%
Total Short-Term Liabilities $171.9M $71.06M $67.80M
YoY Change 130.37% 4.8% -22.52%
LONG-TERM LIABILITIES
Long-Term Debt $253.7M $341.6M $318.0M
YoY Change -21.6% 7.43% 89.28%
Other Long-Term Liabilities $5.102M $5.467M $6.113M
YoY Change -13.26% -10.57% -75.25%
Total Long-Term Liabilities $258.8M $347.1M $324.1M
YoY Change -21.45% 7.09% 68.19%
TOTAL LIABILITIES
Total Short-Term Liabilities $171.9M $71.06M $67.80M
Total Long-Term Liabilities $258.8M $347.1M $324.1M
Total Liabilities $437.4M $426.1M $404.7M
YoY Change 5.21% 5.29% 44.37%
SHAREHOLDERS EQUITY
Retained Earnings -$1.647B -$1.573B -$1.299B
YoY Change 21.01% 21.15%
Common Stock $195.0K $194.0K $184.0K
YoY Change 5.98% 5.43%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $3.200M $71.50M $254.9M
YoY Change
Total Liabilities & Shareholders Equity $440.6M $497.6M $659.5M
YoY Change -28.01% -24.56% 59.85%

Cashflow Statement

Concept 2014 Q2 2014 Q1 2013 Q1
OPERATING ACTIVITIES
Net Income -$73.41M -$74.62M -$44.73M
YoY Change 18.1% 66.82% 71.04%
Depreciation, Depletion And Amortization $600.0K $498.0K $842.0K
YoY Change -25.0% -40.86% -31.71%
Cash From Operating Activities -$55.30M -$72.09M -$54.42M
YoY Change 38.25% 32.47% 263.59%
INVESTING ACTIVITIES
Capital Expenditures $100.0K $384.0K $729.0K
YoY Change -114.29% -47.33% 912.5%
Acquisitions
YoY Change
Other Investing Activities $44.70M $60.70M $67.10M
YoY Change 3963.64% -9.54% -228.54%
Cash From Investing Activities $44.60M $60.36M $66.35M
YoY Change 11050.0% -9.03% -226.92%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $75.60M $0.00
YoY Change -100.0%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 400.0K $65.29M -$10.78M
YoY Change 300.0% -705.91% -116.98%
NET CHANGE
Cash From Operating Activities -55.30M -$72.09M -$54.42M
Cash From Investing Activities 44.60M $60.36M $66.35M
Cash From Financing Activities 400.0K $65.29M -$10.78M
Net Change In Cash -10.30M $53.56M $1.163M
YoY Change -73.92% 4505.42% -130.68%
FREE CASH FLOW
Cash From Operating Activities -$55.30M -$72.09M -$54.42M
Capital Expenditures $100.0K $384.0K $729.0K
Free Cash Flow -$55.40M -$72.47M -$55.14M
YoY Change 40.97% 31.42% 266.7%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
4943000 USD
CY2013Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
9345000 USD
CY2014Q1 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
8088000 USD
CY2013Q4 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
12797000 USD
CY2013Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
34958000 USD
CY2014Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
39118000 USD
CY2013Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
146000 USD
CY2014Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
153000 USD
CY2013Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
1564670000 USD
CY2014Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
1644516000 USD
CY2014Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
3758000 USD
CY2013Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
2675000 USD
CY2013Q1 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
6314000 USD
CY2014Q1 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
6988000 USD
CY2014Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
82611000 shares
CY2013Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
73745000 shares
CY2013Q4 us-gaap Assets
Assets
503287000 USD
CY2014Q1 us-gaap Assets
Assets
497565000 USD
CY2013Q4 us-gaap Assets Current
AssetsCurrent
266609000 USD
CY2014Q1 us-gaap Assets Current
AssetsCurrent
298309000 USD
CY2014Q1 us-gaap Assets Fair Value Disclosure Recurring
AssetsFairValueDisclosureRecurring
407015000 USD
CY2013Q4 us-gaap Assets Fair Value Disclosure Recurring
AssetsFairValueDisclosureRecurring
409966000 USD
CY2014Q1 us-gaap Available For Sale Securities
AvailableForSaleSecurities
407015000 USD
CY2013Q4 us-gaap Available For Sale Securities
AvailableForSaleSecurities
409966000 USD
CY2014Q1 us-gaap Available For Sale Securities Amortized Cost
AvailableForSaleSecuritiesAmortizedCost
406755000 USD
CY2013Q4 us-gaap Available For Sale Securities Amortized Cost
AvailableForSaleSecuritiesAmortizedCost
409721000 USD
CY2014Q1 us-gaap Available For Sale Securities Continuous Unrealized Loss Position Less Than Twelve Months Fair Value
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThanTwelveMonthsFairValue
39500000 USD
CY2014Q1 us-gaap Available For Sale Securities Continuous Unrealized Loss Position Twelve Months Or Longer Fair Value
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionTwelveMonthsOrLongerFairValue
0 USD
CY2014Q1 us-gaap Available For Sale Securities Debt Maturities After One Through Five Years Fair Value
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue
48420000 USD
CY2014Q1 us-gaap Available For Sale Securities Debt Maturities Within One Year Fair Value
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue
358595000 USD
CY2014Q1 us-gaap Available For Sale Securities In Unrealized Loss Positions Qualitative Disclosure Number Of Positions Less Than One Year
AvailableForSaleSecuritiesInUnrealizedLossPositionsQualitativeDisclosureNumberOfPositionsLessThanOneYear
27 investment
CY2014Q1 us-gaap Availableforsale Securities In Unrealized Loss Positions Qualitative Disclosure Number Of Positions Greater Than Or Equal To One Year
AvailableforsaleSecuritiesInUnrealizedLossPositionsQualitativeDisclosureNumberOfPositionsGreaterThanOrEqualToOneYear
0 investment
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
103978000 USD
CY2014Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
157539000 USD
CY2012Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
170069000 USD
CY2013Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
171232000 USD
CY2013Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
1163000 USD
CY2014Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
53561000 USD
CY2014Q1 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
2186362 shares
CY2014Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2013Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2014Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2013Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2013Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
400000000 shares
CY2014Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
400000000 shares
CY2014Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
194652943 shares
CY2013Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
184533651 shares
CY2013Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
184533651 shares
CY2014Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
194652943 shares
CY2013Q4 us-gaap Common Stock Value
CommonStockValue
184000 USD
CY2014Q1 us-gaap Common Stock Value
CommonStockValue
194000 USD
CY2013Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-44535000 USD
CY2014Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-74612000 USD
CY2013Q4 us-gaap Convertible Debt Current
ConvertibleDebtCurrent
10000000 USD
CY2014Q1 us-gaap Convertible Debt Current
ConvertibleDebtCurrent
0 USD
CY2014Q1 us-gaap Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
261408000 USD
CY2013Q4 us-gaap Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
255147000 USD
CY2014Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
309000 USD
CY2013Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
280000 USD
CY2013Q1 us-gaap Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
0 USD
CY2014Q1 us-gaap Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
2762000 USD
CY2014Q1 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
1243000 USD
CY2013Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
1450000 USD
CY2013Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
842000 USD
CY2014Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
498000 USD
CY2014Q1 us-gaap Derivative Liabilities
DerivativeLiabilities
1022000 USD
CY2014Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.39
CY2013Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.24
CY2014Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
-1739000 USD
CY2013Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
0 USD
CY2014Q1 us-gaap Fiscal Period
FiscalPeriod
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:12px;text-indent:48px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Exelixis adopted a 52- or 53-week fiscal year that generally ends on the Friday closest to December 31</font><font style="font-family:inherit;font-size:10pt;"><sup style="vertical-align:top;line-height:120%;font-size:7pt">st</sup></font><font style="font-family:inherit;font-size:10pt;">. Fiscal year 2013, a 52-week year, ended on December&#160;27, 2013, and fiscal year 2014, a 53-week year, will end on January 2, 2015. For convenience, references in this report as of and for the fiscal quarters ended March&#160;29, 2013 and March&#160;28, 2014, and as of the fiscal year ended December&#160;27, 2013, are indicated as ended March&#160;31, 2013, March&#160;31, 2014, and December&#160;31, 2013, respectively.</font></div></div>
CY2014Q1 us-gaap Gain Loss On Sale Of Investments
GainLossOnSaleOfInvestments
0 USD
CY2013Q1 us-gaap Gain Loss On Sale Of Investments
GainLossOnSaleOfInvestments
0 USD
CY2014Q1 us-gaap Goodwill
Goodwill
63684000 USD
CY2013Q4 us-gaap Goodwill
Goodwill
63684000 USD
CY2013Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-4769000 USD
CY2014Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-10254000 USD
CY2014Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
4160000 USD
CY2013Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-703000 USD
CY2013Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-7110000 USD
CY2014Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-207000 USD
CY2013Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
280000 USD
CY2014Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-204000 USD
CY2013Q1 us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
0 USD
CY2014Q1 us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
5000 USD
CY2014Q1 us-gaap Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
-229000 USD
CY2013Q1 us-gaap Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
-143000 USD
CY2013Q1 us-gaap Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
1114000 USD
CY2014Q1 us-gaap Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
516000 USD
CY2014Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
359000 USD
CY2013Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
4757000 USD
CY2014Q1 us-gaap Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
-6598000 USD
CY2013Q1 us-gaap Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
-6647000 USD
CY2013Q1 us-gaap Increase Decrease In Restructuring Reserve
IncreaseDecreaseInRestructuringReserve
-2378000 USD
CY2014Q1 us-gaap Increase Decrease In Restructuring Reserve
IncreaseDecreaseInRestructuringReserve
-1241000 USD
CY2013Q1 us-gaap Interest Expense
InterestExpense
11057000 USD
CY2014Q1 us-gaap Interest Expense
InterestExpense
11762000 USD
CY2013Q4 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
81000 USD
CY2014Q1 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
343000 USD
CY2013Q4 us-gaap Inventory Net
InventoryNet
2890000 USD
CY2014Q1 us-gaap Inventory Net
InventoryNet
2686000 USD
CY2014Q1 us-gaap Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
678000 USD
CY2013Q4 us-gaap Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
529000 USD
CY2014Q1 us-gaap Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
1665000 USD
CY2013Q4 us-gaap Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
2280000 USD
CY2013Q4 us-gaap Liabilities
Liabilities
437049000 USD
CY2014Q1 us-gaap Liabilities
Liabilities
426083000 USD
CY2013Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
503287000 USD
CY2014Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
497565000 USD
CY2014Q1 us-gaap Liabilities Current
LiabilitiesCurrent
71056000 USD
CY2013Q4 us-gaap Liabilities Current
LiabilitiesCurrent
87853000 USD
CY2014Q1 us-gaap Liabilities Fair Value Disclosure Recurring
LiabilitiesFairValueDisclosureRecurring
1022000 USD
CY2013Q1 us-gaap Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
96157000 USD
CY2014Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
384000 USD
CY2013Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
729000 USD
CY2014Q1 us-gaap Payments To Acquire Restricted Investments
PaymentsToAcquireRestrictedInvestments
504000 USD
CY2014Q1 us-gaap Long Term Debt
LongTermDebt
343019000 USD
CY2013Q4 us-gaap Long Term Debt
LongTermDebt
347237000 USD
CY2014Q1 us-gaap Long Term Debt Current
LongTermDebtCurrent
1392000 USD
CY2013Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
11762000 USD
CY2013Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
335475000 USD
CY2014Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
341627000 USD
CY2013Q4 us-gaap Long Term Investments
LongTermInvestments
144299000 USD
CY2014Q1 us-gaap Long Term Investments
LongTermInvestments
111155000 USD
CY2013Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
80328000 USD
CY2014Q1 us-gaap Long Term Notes Payable
LongTermNotesPayable
80219000 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-10775000 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
65287000 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
60360000 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
66353000 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-72086000 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-54415000 USD
CY2013Q1 us-gaap Net Income Loss
NetIncomeLoss
-44729000 USD
CY2014Q1 us-gaap Net Income Loss
NetIncomeLoss
-74619000 USD
CY2013Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-10719000 USD
CY2014Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-9631000 USD
CY2014Q1 us-gaap Notes Payable Current
NotesPayableCurrent
1392000 USD
CY2013Q4 us-gaap Notes Payable Current
NotesPayableCurrent
1762000 USD
CY2014Q1 us-gaap Number Of Operating Segments
NumberOfOperatingSegments
1 segment
CY2013Q1 us-gaap Operating Expenses
OperatingExpenses
43679000 USD
CY2014Q1 us-gaap Operating Expenses
OperatingExpenses
69893000 USD
CY2013Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-34010000 USD
CY2014Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-64988000 USD
CY2014Q1 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
11974000 USD
CY2013Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
13116000 USD
CY2013Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
6888000 USD
CY2014Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
8918000 USD
CY2013Q1 us-gaap Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
194000 USD
CY2014Q1 us-gaap Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
7000 USD
CY2013Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
4674000 USD
CY2014Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
5467000 USD
CY2013Q1 us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
-1733000 USD
CY2014Q1 us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
-1475000 USD
CY2014Q1 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
2131000 USD
CY2013Q1 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
338000 USD
us-gaap Payments For Restructuring
PaymentsForRestructuring
36600000 USD
CY2014Q1 us-gaap Payments For Restructuring
PaymentsForRestructuring
1409000 USD
CY2013 us-gaap Payments For Restructuring
PaymentsForRestructuring
6765000 USD
CY2014Q1 us-gaap Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
35937000 USD
CY2013Q1 us-gaap Payments To Acquire Restricted Investments
PaymentsToAcquireRestrictedInvestments
504000 USD
CY2013Q4 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2014Q1 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2014Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
5386000 USD
CY2013Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
5112000 USD
CY2014Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
75646000 USD
CY2013Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
0 USD
CY2014Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
75600000 USD
CY2014Q1 us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
-10479000 USD
CY2013Q1 us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
-10791000 USD
CY2014Q1 us-gaap Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
90311000 USD
CY2013Q1 us-gaap Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
157096000 USD
CY2013Q1 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
0 USD
CY2014Q1 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
276000 USD
CY2013Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
4910000 USD
CY2014Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
4685000 USD
CY2013Q4 us-gaap Receivables Net Current
ReceivablesNetCurrent
3941000 USD
CY2014Q1 us-gaap Receivables Net Current
ReceivablesNetCurrent
4457000 USD
CY2013Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
32735000 USD
CY2014Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
54847000 USD
CY2013Q4 us-gaap Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
12213000 USD
CY2014Q1 us-gaap Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
12208000 USD
CY2014Q1 us-gaap Restricted Cash And Investments Noncurrent
RestrictedCashAndInvestmentsNoncurrent
10814000 USD
CY2013Q4 us-gaap Restricted Cash And Investments Noncurrent
RestrictedCashAndInvestmentsNoncurrent
16897000 USD
CY2014Q1 us-gaap Restructuring And Related Cost Expected Cost
RestructuringAndRelatedCostExpectedCost
2500000 USD
CY2014Q1 us-gaap Restructuring And Related Cost Number Of Positions Eliminated Inception To Date
RestructuringAndRelatedCostNumberOfPositionsEliminatedInceptionToDate
429 employee
CY2013Q1 us-gaap Restructuring Charges
RestructuringCharges
119000 USD
CY2014Q1 us-gaap Restructuring Charges
RestructuringCharges
46000 USD
us-gaap Restructuring Charges
RestructuringCharges
53300000 USD
CY2013 us-gaap Restructuring Charges
RestructuringCharges
1231000 USD
CY2012Q4 us-gaap Restructuring Reserve
RestructuringReserve
19222000 USD
CY2014Q1 us-gaap Restructuring Reserve
RestructuringReserve
12231000 USD
CY2013Q4 us-gaap Restructuring Reserve
RestructuringReserve
13472000 USD
CY2014Q1 us-gaap Restructuring Reserve Accrual Adjustment
RestructuringReserveAccrualAdjustment
-77000 USD
CY2013 us-gaap Restructuring Reserve Accrual Adjustment
RestructuringReserveAccrualAdjustment
-311000 USD
CY2014Q1 us-gaap Restructuring Reserve Current
RestructuringReserveCurrent
4298000 USD
CY2013Q4 us-gaap Restructuring Reserve Current
RestructuringReserveCurrent
4425000 USD
CY2013Q4 us-gaap Restructuring Reserve Noncurrent
RestructuringReserveNoncurrent
9047000 USD
CY2014Q1 us-gaap Restructuring Reserve Noncurrent
RestructuringReserveNoncurrent
7933000 USD
CY2013Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1498762000 USD
CY2014Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1573381000 USD
CY2014Q1 us-gaap Revenues
Revenues
4905000 USD
CY2013Q1 us-gaap Revenues
Revenues
9669000 USD
CY2014Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
4905000 USD
CY2013Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
1856000 USD
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
14057195 shares
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
7.12
CY2014Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
14691000 USD
CY2013Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
10545000 USD
CY2013Q1 us-gaap Share Based Compensation
ShareBasedCompensation
2679000 USD
CY2014Q1 us-gaap Share Based Compensation
ShareBasedCompensation
3758000 USD
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
352342 shares
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
5979 shares
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
626290 shares
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
2000 USD
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
24232154 shares
CY2013Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
23983275 shares
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
6.47
CY2013Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
6.48
CY2014Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
6.28
CY2014Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
7.75
CY2014Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
5.73
CY2014Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
6.96
CY2014Q1 us-gaap Share Price
SharePrice
8
CY2014Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
2000 USD
CY2014Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P3Y4M6D
CY2014Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P4Y5M15D
CY2014Q1 us-gaap Short Term Investments
ShortTermInvestments
116033000 USD
CY2013Q4 us-gaap Short Term Investments
ShortTermInvestments
138475000 USD
CY2014Q1 us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
10000000 shares
CY2014Q1 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
19090 shares
CY2014Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
71482000 USD
CY2013Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
66238000 USD
CY2014Q1 us-gaap Use Of Estimates
UseOfEstimates
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:12px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Use of Estimates</font></div><div style="line-height:120%;padding-top:12px;text-indent:48px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"></font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">The preparation of our consolidated financial statements is in conformity with accounting principles generally accepted in the United States which requires management to make judgments, estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures. On an ongoing basis, management evaluates its estimates including, but not limited to, those related to inventory, revenue recognition, valuation of long-lived assets, certain accrued liabilities including clinical trial accruals and restructuring liability, valuation of warrants, share-based compensation and the valuation of the debt and equity components of our convertible debt at issuance. We base our estimates on historical experience and on various other market-specific and other relevant assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. </font><font style="font-family:inherit;font-size:10pt;">Actual results could differ materially from those estimates.</font></div><div style="line-height:120%;padding-top:12px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;"></font></div></div>
CY2013Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
183742000 shares
CY2014Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
191699000 shares
CY2013Q1 exel Annual Operating Cycle
AnnualOperatingCycle
P364D
CY2014Q1 exel Annual Operating Cycle
AnnualOperatingCycle
P371D
CY2014Q1 exel Available For Sale Securities Gross Unrealized Gain Accumulated In Investments
AvailableForSaleSecuritiesGrossUnrealizedGainAccumulatedInInvestments
286000 USD
CY2013Q4 exel Available For Sale Securities Gross Unrealized Gain Accumulated In Investments
AvailableForSaleSecuritiesGrossUnrealizedGainAccumulatedInInvestments
300000 USD
CY2014Q1 exel Available For Sale Securities Gross Unrealized Loss Accumulated In Investments
AvailableForSaleSecuritiesGrossUnrealizedLossAccumulatedInInvestments
26000 USD
CY2013Q4 exel Available For Sale Securities Gross Unrealized Loss Accumulated In Investments
AvailableForSaleSecuritiesGrossUnrealizedLossAccumulatedInInvestments
55000 USD
CY2014Q1 exel Cash Cash Equivalentsand Availableforsale Securities
CashCashEquivalentsandAvailableforsaleSecurities
407749000 USD
CY2013Q4 exel Cash Cash Equivalentsand Availableforsale Securities
CashCashEquivalentsandAvailableforsaleSecurities
415862000 USD
CY2013Q4 exel Cash Cash Equivalentsand Availableforsale Securities Amortized Cost Basis
CashCashEquivalentsandAvailableforsaleSecuritiesAmortizedCostBasis
415617000 USD
CY2014Q1 exel Cash Cash Equivalentsand Availableforsale Securities Gross Unrealized Gain Accumulatedin Investments
CashCashEquivalentsandAvailableforsaleSecuritiesGrossUnrealizedGainAccumulatedinInvestments
286000 USD
CY2013Q4 exel Cash Cash Equivalentsand Availableforsale Securities Gross Unrealized Gain Accumulatedin Investments
CashCashEquivalentsandAvailableforsaleSecuritiesGrossUnrealizedGainAccumulatedinInvestments
300000 USD
CY2014Q1 exel Cash Cash Equivalentsand Availableforsale Securities Gross Unrealized Loss Accumulatedin Investments
CashCashEquivalentsandAvailableforsaleSecuritiesGrossUnrealizedLossAccumulatedinInvestments
26000 USD
CY2013Q4 exel Cash Cash Equivalentsand Availableforsale Securities Gross Unrealized Loss Accumulatedin Investments
CashCashEquivalentsandAvailableforsaleSecuritiesGrossUnrealizedLossAccumulatedinInvestments
55000 USD
CY2014Q1 exel Cash Cash Equivalentsand Availableforsale Securities Amortized Cost Basis
CashCashEquivalentsandAvailableforsaleSecuritiesAmortizedCostBasis
407489000 USD
CY2014Q1 exel Debt Collateral Number Of Affiliate Banks
DebtCollateralNumberOfAffiliateBanks
1 affiliate
CY2014Q1 exel Debt Collateral Number Of Required Investment Accounts
DebtCollateralNumberOfRequiredInvestmentAccounts
1 account
CY2013Q1 exel License Contractand Collaboration Reimbursement Revenue
LicenseContractandCollaborationReimbursementRevenue
7813000 USD
CY2014Q1 exel License Contractand Collaboration Reimbursement Revenue
LicenseContractandCollaborationReimbursementRevenue
0 USD
exel Numberof Restructurings Implemented
NumberofRestructuringsImplemented
5 restructuring
CY2014Q1 exel Numberof Trialsin Process
NumberofTrialsinProcess
6 trial
CY2013Q1 exel Proceeds From Exercise Of Stock Options And Warrants Net Of Repurchases
ProceedsFromExerciseOfStockOptionsAndWarrantsNetOfRepurchases
16000 USD
CY2014Q1 exel Proceeds From Exercise Of Stock Options And Warrants Net Of Repurchases
ProceedsFromExerciseOfStockOptionsAndWarrantsNetOfRepurchases
120000 USD
exel Proceedsfrom Subtenants
ProceedsfromSubtenants
11300000 USD
CY2013Q1 exel Restructuring Reserve Cash Settlement Netof Proceeds
RestructuringReserveCashSettlementNetofProceeds
2400000 USD
CY2014Q1 exel Restructuring Reserve Cash Settlement Netof Proceeds
RestructuringReserveCashSettlementNetofProceeds
1200000 USD
CY2014Q1 exel Restructuring Reserve Proceedsfrom Saleof Property Plantand Equipment
RestructuringReserveProceedsfromSaleofPropertyPlantandEquipment
199000 USD
CY2013 exel Restructuring Reserve Proceedsfrom Saleof Property Plantand Equipment
RestructuringReserveProceedsfromSaleofPropertyPlantandEquipment
95000 USD
CY2014Q1 dei Amendment Flag
AmendmentFlag
false
CY2014Q1 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--01-02
CY2014Q1 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2014Q1 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2014
CY2014Q1 dei Document Period End Date
DocumentPeriodEndDate
2014-03-28
CY2014Q1 dei Document Type
DocumentType
10-Q
CY2014Q1 dei Entity Central Index Key
EntityCentralIndexKey
0000939767
CY2014Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
194694949 shares
CY2014Q1 dei Entity Filer Category
EntityFilerCategory
Large Accelerated Filer
CY2014Q1 dei Entity Registrant Name
EntityRegistrantName
EXELIXIS, INC.
CY2014Q1 dei Trading Symbol
TradingSymbol
exel

Files In Submission

Name View Source Status
0000939767-14-000018-index-headers.html Edgar Link pending
0000939767-14-000018-index.html Edgar Link pending
0000939767-14-000018.txt Edgar Link pending
0000939767-14-000018-xbrl.zip Edgar Link pending
exel-20140328.xml Edgar Link completed
exel-20140328.xsd Edgar Link pending
exel-20140328_cal.xml Edgar Link unprocessable
exel-20140328_def.xml Edgar Link unprocessable
exel-20140328_lab.xml Edgar Link unprocessable
exel-20140328_pre.xml Edgar Link unprocessable
exel2014033110-q.htm Edgar Link pending
exel20140331exhibit103.htm Edgar Link pending
exel20140331exhibit104.htm Edgar Link pending
exel20140331exhibit121.htm Edgar Link pending
exel20140331exhibit311.htm Edgar Link pending
exel20140331exhibit312.htm Edgar Link pending
exel20140331exhibit321.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending