2016 Q1 Form 10-Q Financial Statement

#000093976716000188 Filed on May 04, 2016

View on sec.gov

Income Statement

Concept 2016 Q1 2015 Q4 2015 Q1
Revenue $15.43M $9.938M $9.388M
YoY Change 64.33% 35.16% 91.4%
Cost Of Revenue $685.0K $1.000M $766.0K
YoY Change -10.57% 42.86% 147.9%
Gross Profit $8.414M $8.915M $8.622M
YoY Change -2.41% 33.68% 87.6%
Gross Profit Margin 54.54% 89.71% 91.84%
Selling, General & Admin $34.86M $17.10M $9.531M
YoY Change 265.72% 74.49% -35.12%
% of Gross Profit 414.27% 191.81% 110.54%
Research & Development $28.93M $23.50M $22.28M
YoY Change 29.82% -40.81% -59.37%
% of Gross Profit 343.78% 263.6% 258.43%
Depreciation & Amortization $229.0K $300.0K $297.0K
YoY Change -22.9% -150.0% -40.36%
% of Gross Profit 2.72% 3.37% 3.44%
Operating Expenses $64.56M $40.60M $32.15M
YoY Change 100.83% -17.81% -54.0%
Operating Profit -$49.14M -$31.60M -$22.76M
YoY Change 115.88% -31.61% -64.98%
Interest Expense $10.29M -$9.900M $12.40M
YoY Change -17.04% -16.81% 5.45%
% of Operating Profit
Other Income/Expense, Net -$10.09M -$12.41M
YoY Change -18.71% 28.85%
Pretax Income -$59.22M -$41.50M -$35.20M
YoY Change 68.25% -28.57% -52.82%
Income Tax $0.00 $100.0K
% Of Pretax Income
Net Earnings -$59.22M -$41.57M -$33.25M
YoY Change 78.14% -28.27% -55.45%
Net Earnings / Revenue -383.89% -418.27% -354.12%
Basic Earnings Per Share -$0.26
Diluted Earnings Per Share -$0.26 -$182.9K -$179.7K
COMMON SHARES
Basic Shares Outstanding 228.3M shares 227.2M shares 195.9M shares
Diluted Shares Outstanding 228.3M shares

Balance Sheet

Concept 2016 Q1 2015 Q4 2015 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $322.1M $167.1M $107.2M
YoY Change 200.47% 15.8% -60.82%
Cash & Equivalents $141.6M $141.6M $80.40M
Short-Term Investments $45.20M $25.40M $22.30M
Other Short-Term Assets $4.800M $3.800M $11.30M
YoY Change -57.52% -75.8% -35.8%
Inventory $2.472M $2.616M $2.593M
Prepaid Expenses
Receivables $10.10M $5.200M $3.900M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $339.5M $178.7M $125.0M
YoY Change 171.49% 6.83% -58.08%
LONG-TERM ASSETS
Property, Plant & Equipment $1.813M $1.434M $2.158M
YoY Change -15.99% -41.04% -53.94%
Goodwill $63.68M $63.68M $63.68M
YoY Change 0.0% 0.0% 0.0%
Intangibles
YoY Change
Long-Term Investments $82.90M $83.60M $81.60M
YoY Change 1.59% 2.45% -26.62%
Other Assets $2.068M $2.309M $7.771M
YoY Change -73.39% -36.72% -12.86%
Total Long-Term Assets $153.1M $153.7M $157.9M
YoY Change -3.06% -1.51% -20.76%
TOTAL ASSETS
Total Short-Term Assets $339.5M $178.7M $125.0M
Total Long-Term Assets $153.1M $153.7M $157.9M
Total Assets $492.5M $332.3M $282.9M
YoY Change 74.08% 2.81% -43.14%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $5.657M $6.401M $1.303M
YoY Change 334.15% -0.19% -73.64%
Accrued Expenses $16.14M $18.07M $30.98M
YoY Change -47.91% -56.5% -20.81%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $27.50M $0.00 $4.075M
YoY Change 574.85% -100.0% 192.74%
Total Short-Term Liabilities $101.1M $52.25M $58.68M
YoY Change 72.23% -69.34% -17.42%
LONG-TERM LIABILITIES
Long-Term Debt $361.2M $417.9M $364.4M
YoY Change -0.88% 61.28% 6.65%
Other Long-Term Liabilities $1.317M $2.960M $2.961M
YoY Change -55.52% -29.0% -45.84%
Total Long-Term Liabilities $362.5M $420.9M $367.3M
YoY Change -1.32% 59.85% 5.83%
TOTAL LIABILITIES
Total Short-Term Liabilities $101.1M $52.25M $58.68M
Total Long-Term Liabilities $362.5M $420.9M $367.3M
Total Liabilities $648.5M $473.1M $429.7M
YoY Change 50.92% -1.96% 0.85%
SHAREHOLDERS EQUITY
Retained Earnings -$1.998B -$1.913B -$1.802B
YoY Change 10.87% 9.24% 14.56%
Common Stock $228.0K $228.0K $196.0K
YoY Change 16.33% 16.33% 1.03%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$156.0M -$104.3M -$146.8M
YoY Change
Total Liabilities & Shareholders Equity $492.5M $332.3M $282.9M
YoY Change 74.08% 2.81% -43.14%

Cashflow Statement

Concept 2016 Q1 2015 Q4 2015 Q1
OPERATING ACTIVITIES
Net Income -$59.22M -$41.57M -$33.25M
YoY Change 78.14% -28.27% -55.45%
Depreciation, Depletion And Amortization $229.0K $300.0K $297.0K
YoY Change -22.9% -150.0% -40.36%
Cash From Operating Activities $156.8M -$35.40M -$45.09M
YoY Change -447.8% -29.2% -37.46%
INVESTING ACTIVITIES
Capital Expenditures $682.0K -$300.0K $31.00K
YoY Change 2100.0% -91.93%
Acquisitions
YoY Change
Other Investing Activities -$19.00M $24.30M $49.90M
YoY Change -138.08% -19.54% -17.79%
Cash From Investing Activities -$19.69M $24.00M $49.90M
YoY Change -139.45% -20.27% -17.34%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $37.00K $0.00
YoY Change -100.0%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -$1.877M 7.400M -$217.0K
YoY Change 764.98% 7300.0% -100.33%
NET CHANGE
Cash From Operating Activities $156.8M -35.40M -$45.09M
Cash From Investing Activities -$19.69M 24.00M $49.90M
Cash From Financing Activities -$1.877M 7.400M -$217.0K
Net Change In Cash $135.2M -4.000M $4.592M
YoY Change 2845.3% -79.8% -91.43%
FREE CASH FLOW
Cash From Operating Activities $156.8M -$35.40M -$45.09M
Capital Expenditures $682.0K -$300.0K $31.00K
Free Cash Flow $156.1M -$35.10M -$45.12M
YoY Change -446.05% -29.8% -37.74%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2016Q1 dei Amendment Flag
AmendmentFlag
false
CY2016Q1 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-30
CY2016Q1 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2016Q1 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2016
CY2016Q1 dei Document Period End Date
DocumentPeriodEndDate
2016-04-01
CY2016Q1 dei Document Type
DocumentType
10-Q
CY2016Q1 dei Entity Central Index Key
EntityCentralIndexKey
0000939767
CY2016Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
228739657 shares
CY2016Q1 dei Entity Filer Category
EntityFilerCategory
Large Accelerated Filer
CY2016Q1 dei Entity Registrant Name
EntityRegistrantName
EXELIXIS, INC.
CY2016Q1 dei Trading Symbol
TradingSymbol
exel
CY2015Q4 exel Accrued Collaboration Liability Current
AccruedCollaborationLiabilityCurrent
10938000 USD
CY2016Q1 exel Accrued Collaboration Liability Current
AccruedCollaborationLiabilityCurrent
14674000 USD
CY2015Q4 exel Cash Cash Equivalentsand Availableforsale Securities
CashCashEquivalentsandAvailableforsaleSecurities
253310000 USD
CY2016Q1 exel Cash Cash Equivalentsand Availableforsale Securities
CashCashEquivalentsandAvailableforsaleSecurities
407617000 USD
CY2015Q4 exel Cash Cash Equivalentsand Availableforsale Securities Amortized Cost Basis
CashCashEquivalentsandAvailableforsaleSecuritiesAmortizedCostBasis
253433000 USD
CY2016Q1 exel Cash Cash Equivalentsand Availableforsale Securities Amortized Cost Basis
CashCashEquivalentsandAvailableforsaleSecuritiesAmortizedCostBasis
407551000 USD
CY2015Q4 exel Cash Cash Equivalentsand Availableforsale Securities Gross Unrealized Gain Accumulatedin Investments
CashCashEquivalentsandAvailableforsaleSecuritiesGrossUnrealizedGainAccumulatedinInvestments
7000 USD
CY2016Q1 exel Cash Cash Equivalentsand Availableforsale Securities Gross Unrealized Gain Accumulatedin Investments
CashCashEquivalentsandAvailableforsaleSecuritiesGrossUnrealizedGainAccumulatedinInvestments
84000 USD
CY2015Q4 exel Cash Cash Equivalentsand Availableforsale Securities Gross Unrealized Loss Accumulatedin Investments
CashCashEquivalentsandAvailableforsaleSecuritiesGrossUnrealizedLossAccumulatedinInvestments
130000 USD
CY2016Q1 exel Cash Cash Equivalentsand Availableforsale Securities Gross Unrealized Loss Accumulatedin Investments
CashCashEquivalentsandAvailableforsaleSecuritiesGrossUnrealizedLossAccumulatedinInvestments
18000 USD
CY2016Q1 exel Debt Collateral Number Of Affiliate Banks
DebtCollateralNumberOfAffiliateBanks
1 affiliate
CY2016Q1 exel Debt Collateral Number Of Required Investment Accounts
DebtCollateralNumberOfRequiredInvestmentAccounts
1 account
CY2015Q1 exel Increase Decreasein Accrued Collaboration Liability
IncreaseDecreaseinAccruedCollaborationLiability
2966000 USD
CY2016Q1 exel Increase Decreasein Accrued Collaboration Liability
IncreaseDecreaseinAccruedCollaborationLiability
3736000 USD
CY2015Q1 exel Marketable Securities Numberof Securities Sold
MarketableSecuritiesNumberofSecuritiesSold
0 security
CY2016Q1 exel Marketable Securities Numberof Securities Sold
MarketableSecuritiesNumberofSecuritiesSold
1 security
CY2016Q1 exel Restructuring Reserve Proceedsfrom Saleof Property Plantand Equipment
RestructuringReserveProceedsfromSaleofPropertyPlantandEquipment
34000 USD
CY2015Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
6401000 USD
CY2016Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
5657000 USD
CY2015Q4 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
3629000 USD
CY2016Q1 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
6042000 USD
CY2015Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
18071000 USD
CY2016Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
16135000 USD
CY2015Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-232000 USD
CY2016Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-42000 USD
CY2015Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
1832741000 USD
CY2016Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
1842248000 USD
CY2015Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
1660000 USD
CY2016Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
11185000 USD
CY2015Q1 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
7675000 USD
CY2016Q1 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
5285000 USD
CY2015Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
118599000 shares
CY2016Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
120372000 shares
CY2015Q4 us-gaap Assets
Assets
332342000 USD
CY2016Q1 us-gaap Assets
Assets
492533000 USD
CY2015Q4 us-gaap Assets Current
AssetsCurrent
178665000 USD
CY2016Q1 us-gaap Assets Current
AssetsCurrent
339468000 USD
CY2015Q4 us-gaap Assets Fair Value Disclosure Recurring
AssetsFairValueDisclosureRecurring
250687000 USD
CY2016Q1 us-gaap Assets Fair Value Disclosure Recurring
AssetsFairValueDisclosureRecurring
405257000 USD
CY2015Q4 us-gaap Available For Sale Securities
AvailableForSaleSecurities
250687000 USD
CY2016Q1 us-gaap Available For Sale Securities
AvailableForSaleSecurities
405257000 USD
CY2015Q4 us-gaap Available For Sale Securities Accumulated Gross Unrealized Gain Before Tax
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedGainBeforeTax
7000 USD
CY2016Q1 us-gaap Available For Sale Securities Accumulated Gross Unrealized Gain Before Tax
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedGainBeforeTax
84000 USD
CY2015Q4 us-gaap Available For Sale Securities Accumulated Gross Unrealized Loss Before Tax
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedLossBeforeTax
130000 USD
CY2016Q1 us-gaap Available For Sale Securities Accumulated Gross Unrealized Loss Before Tax
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedLossBeforeTax
18000 USD
CY2015Q4 us-gaap Available For Sale Securities Amortized Cost
AvailableForSaleSecuritiesAmortizedCost
250810000 USD
CY2016Q1 us-gaap Available For Sale Securities Amortized Cost
AvailableForSaleSecuritiesAmortizedCost
405191000 USD
CY2016Q1 us-gaap Available For Sale Securities Continuous Unrealized Loss Position Less Than12 Months Accumulated Loss
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThan12MonthsAccumulatedLoss
18000 USD
CY2016Q1 us-gaap Available For Sale Securities Continuous Unrealized Loss Position Less Than Twelve Months Fair Value
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThanTwelveMonthsFairValue
37900000 USD
CY2016Q1 us-gaap Available For Sale Securities Debt Maturities After One Through Five Years Fair Value
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue
3252000 USD
CY2016Q1 us-gaap Available For Sale Securities Debt Maturities Within One Year Fair Value
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue
402005000 USD
CY2016Q1 us-gaap Available For Sale Securities In Unrealized Loss Positions Qualitative Disclosure Number Of Positions Less Than One Year
AvailableForSaleSecuritiesInUnrealizedLossPositionsQualitativeDisclosureNumberOfPositionsLessThanOneYear
19 investment
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
80395000 USD
CY2015Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
84987000 USD
CY2015Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
141634000 USD
CY2016Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
276882000 USD
CY2015Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
4592000 USD
CY2016Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
135248000 USD
CY2016Q1 us-gaap Cash Cash Equivalents And Short Term Investments
CashCashEquivalentsAndShortTermInvestments
323300000 USD
CY2015Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2016Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2015Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2016Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2015Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
400000000 shares
CY2016Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
400000000 shares
CY2015Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
227960943 shares
CY2016Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
228681197 shares
CY2015Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
227960943 shares
CY2016Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
228681197 shares
CY2015Q4 us-gaap Common Stock Value
CommonStockValue
228000 USD
CY2016Q1 us-gaap Common Stock Value
CommonStockValue
228000 USD
CY2015Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-35110000 USD
CY2016Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-61157000 USD
CY2015Q1 us-gaap Contracts Revenue
ContractsRevenue
0 USD
CY2016Q1 us-gaap Contracts Revenue
ContractsRevenue
6328000 USD
CY2015Q4 us-gaap Convertible Debt Current
ConvertibleDebtCurrent
0 USD
CY2016Q1 us-gaap Convertible Debt Current
ConvertibleDebtCurrent
27500000 USD
CY2015Q4 us-gaap Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
301435000 USD
CY2016Q1 us-gaap Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
281156000 USD
CY2015Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
766000 USD
CY2016Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
685000 USD
CY2015Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
0 USD
CY2016Q1 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
14371000 USD
CY2015Q4 us-gaap Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
0 USD
CY2016Q1 us-gaap Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
184431000 USD
CY2015Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
297000 USD
CY2016Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
229000 USD
CY2015Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.18
CY2016Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.27
CY2015Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
549000 USD
CY2016Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
0 USD
CY2015Q1 us-gaap Fiscal Period Duration
FiscalPeriodDuration
P371D
CY2016Q1 us-gaap Fiscal Period Duration
FiscalPeriodDuration
P364D
CY2015Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
200000 USD
CY2016Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-200000 USD
CY2013 us-gaap Gain Loss On Sale Of Investments
GainLossOnSaleOfInvestments
0 USD
CY2015Q1 us-gaap Gain Loss On Sale Of Investments
GainLossOnSaleOfInvestments
-1000 USD
CY2016Q1 us-gaap Gain Loss On Sale Of Investments
GainLossOnSaleOfInvestments
-1000 USD
CY2015Q1 us-gaap Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
95000 USD
CY2016Q1 us-gaap Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
0 USD
CY2015Q4 us-gaap Goodwill
Goodwill
63684000 USD
CY2016Q1 us-gaap Goodwill
Goodwill
63684000 USD
CY2015Q1 us-gaap Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
-1292000 USD
CY2016Q1 us-gaap Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
4938000 USD
CY2015Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-6382000 USD
CY2016Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
5333000 USD
CY2015Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-10569000 USD
CY2016Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-1936000 USD
CY2015Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-2576000 USD
CY2016Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
198802000 USD
CY2015Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
212000 USD
CY2016Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-144000 USD
CY2015Q1 us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
115000 USD
CY2016Q1 us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
-241000 USD
CY2015Q1 us-gaap Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
-288000 USD
CY2016Q1 us-gaap Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
-258000 USD
CY2015Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
1731000 USD
CY2016Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
985000 USD
CY2015Q1 us-gaap Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
-10748000 USD
CY2016Q1 us-gaap Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
-2004000 USD
CY2015Q1 us-gaap Increase Decrease In Restructuring Reserve
IncreaseDecreaseInRestructuringReserve
-3024000 USD
CY2016Q1 us-gaap Increase Decrease In Restructuring Reserve
IncreaseDecreaseInRestructuringReserve
-1057000 USD
CY2015Q1 us-gaap Interest Expense
InterestExpense
12403000 USD
CY2016Q1 us-gaap Interest Expense
InterestExpense
12414000 USD
CY2015Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
583000 USD
CY2016Q1 us-gaap Inventory Finished Goods
InventoryFinishedGoods
734000 USD
CY2015Q4 us-gaap Inventory Gross
InventoryGross
3871000 USD
CY2016Q1 us-gaap Inventory Gross
InventoryGross
3486000 USD
CY2015Q4 us-gaap Inventory Net
InventoryNet
2616000 USD
CY2016Q1 us-gaap Inventory Net
InventoryNet
2472000 USD
CY2015Q4 us-gaap Inventory Noncurrent
InventoryNoncurrent
1255000 USD
CY2016Q1 us-gaap Inventory Noncurrent
InventoryNoncurrent
1014000 USD
CY2015Q4 us-gaap Inventory Raw Materials
InventoryRawMaterials
1037000 USD
CY2016Q1 us-gaap Inventory Raw Materials
InventoryRawMaterials
1032000 USD
CY2015Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
2251000 USD
CY2016Q1 us-gaap Inventory Work In Process
InventoryWorkInProcess
1720000 USD
CY2016Q1 us-gaap Inventory Write Down
InventoryWriteDown
0 USD
CY2015Q4 us-gaap Liabilities
Liabilities
436646000 USD
CY2016Q1 us-gaap Liabilities
Liabilities
648487000 USD
CY2015Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
332342000 USD
CY2016Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
492533000 USD
CY2015Q4 us-gaap Liabilities Current
LiabilitiesCurrent
52251000 USD
CY2016Q1 us-gaap Liabilities Current
LiabilitiesCurrent
101067000 USD
CY2015Q4 us-gaap Long Term Debt
LongTermDebt
381435000 USD
CY2016Q1 us-gaap Long Term Debt
LongTermDebt
388656000 USD
CY2015Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
0 USD
CY2016Q1 us-gaap Long Term Debt Current
LongTermDebtCurrent
27500000 USD
CY2015Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
381435000 USD
CY2016Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
361156000 USD
CY2015Q4 us-gaap Long Term Investments
LongTermInvestments
83600000 USD
CY2016Q1 us-gaap Long Term Investments
LongTermInvestments
82850000 USD
CY2015Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
80000000 USD
CY2016Q1 us-gaap Long Term Notes Payable
LongTermNotesPayable
80000000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-217000 USD
CY2016Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
37000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
49895000 USD
CY2016Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-19685000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-45086000 USD
CY2016Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
154896000 USD
CY2015Q1 us-gaap Net Income Loss
NetIncomeLoss
-35170000 USD
CY2016Q1 us-gaap Net Income Loss
NetIncomeLoss
-61347000 USD
CY2015Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-12410000 USD
CY2016Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-12212000 USD
CY2016Q1 us-gaap Number Of Operating Segments
NumberOfOperatingSegments
1 segment
CY2015Q1 us-gaap Operating Expenses
OperatingExpenses
32148000 USD
CY2016Q1 us-gaap Operating Expenses
OperatingExpenses
64562000 USD
CY2015Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-22760000 USD
CY2016Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-49135000 USD
CY2015Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
10007000 USD
CY2016Q1 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
13671000 USD
CY2015Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
2309000 USD
CY2016Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
2068000 USD
CY2015Q1 us-gaap Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
60000 USD
CY2016Q1 us-gaap Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
190000 USD
CY2015Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
1575000 USD
CY2016Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
1317000 USD
CY2016Q1 us-gaap Other Long Term Investments
OtherLongTermInvestments
81600000 USD
CY2015Q1 us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
-637000 USD
CY2016Q1 us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
1474000 USD
CY2015Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-7000 USD
CY2016Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
202000 USD
CY2015Q1 us-gaap Paid In Kind Interest
PaidInKindInterest
0 USD
CY2016Q1 us-gaap Paid In Kind Interest
PaidInKindInterest
1936000 USD
CY2016Q1 us-gaap Payments For Restructuring
PaymentsForRestructuring
1151000 USD
CY2015Q1 us-gaap Payments To Acquire Available For Sale Securities Debt
PaymentsToAcquireAvailableForSaleSecuritiesDebt
13282000 USD
CY2016Q1 us-gaap Payments To Acquire Available For Sale Securities Debt
PaymentsToAcquireAvailableForSaleSecuritiesDebt
49235000 USD
CY2015Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
31000 USD
CY2016Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
682000 USD
CY2015Q1 us-gaap Payments To Acquire Restricted Investments
PaymentsToAcquireRestrictedInvestments
2684000 USD
CY2016Q1 us-gaap Payments To Acquire Restricted Investments
PaymentsToAcquireRestrictedInvestments
2004000 USD
CY2015Q4 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2016Q1 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2015Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
3806000 USD
CY2016Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
4791000 USD
CY2015Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
0 USD
CY2016Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
37000 USD
CY2015Q1 us-gaap Proceeds From Maturities Prepayments And Calls Of Available For Sale Securities
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
54410000 USD
CY2016Q1 us-gaap Proceeds From Maturities Prepayments And Calls Of Available For Sale Securities
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
30108000 USD
CY2015Q1 us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
-217000 USD
CY2016Q1 us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
0 USD
CY2015Q1 us-gaap Proceeds From Sale And Maturity Of Other Investments
ProceedsFromSaleAndMaturityOfOtherInvestments
95000 USD
CY2016Q1 us-gaap Proceeds From Sale And Maturity Of Other Investments
ProceedsFromSaleAndMaturityOfOtherInvestments
0 USD
CY2015Q1 us-gaap Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
0 USD
CY2016Q1 us-gaap Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
17000 USD
CY2015Q1 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
639000 USD
CY2016Q1 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
107000 USD
CY2015Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1434000 USD
CY2016Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1813000 USD
CY2015Q4 us-gaap Receivables Net Current
ReceivablesNetCurrent
5183000 USD
CY2016Q1 us-gaap Receivables Net Current
ReceivablesNetCurrent
10088000 USD
CY2015Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
22282000 USD
CY2016Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
28926000 USD
CY2015Q4 us-gaap Restricted Cash And Investments Noncurrent
RestrictedCashAndInvestmentsNoncurrent
2650000 USD
CY2016Q1 us-gaap Restricted Cash And Investments Noncurrent
RestrictedCashAndInvestmentsNoncurrent
2650000 USD
CY2016Q1 us-gaap Restructuring And Related Cost Expected Cost1
RestructuringAndRelatedCostExpectedCost1
200000 USD
CY2015Q1 us-gaap Restructuring Charges
RestructuringCharges
-431000 USD
CY2016Q1 us-gaap Restructuring Charges
RestructuringCharges
94000 USD
CY2015Q4 us-gaap Restructuring Reserve
RestructuringReserve
4590000 USD
CY2016Q1 us-gaap Restructuring Reserve
RestructuringReserve
3533000 USD
CY2016Q1 us-gaap Restructuring Reserve Accrual Adjustment
RestructuringReserveAccrualAdjustment
34000 USD
CY2015Q4 us-gaap Restructuring Reserve Current
RestructuringReserveCurrent
3205000 USD
CY2016Q1 us-gaap Restructuring Reserve Current
RestructuringReserveCurrent
3017000 USD
CY2015Q4 us-gaap Restructuring Reserve Noncurrent
RestructuringReserveNoncurrent
1385000 USD
CY2016Q1 us-gaap Restructuring Reserve Noncurrent
RestructuringReserveNoncurrent
516000 USD
CY2015Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1937041000 USD
CY2016Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1998388000 USD
CY2015Q1 us-gaap Revenue Recognition Sales Returns Reserve For Sales Returns
RevenueRecognitionSalesReturnsReserveForSalesReturns
0 USD
CY2016Q1 us-gaap Revenue Recognition Sales Returns Reserve For Sales Returns
RevenueRecognitionSalesReturnsReserveForSalesReturns
500000 USD
CY2015Q1 us-gaap Revenues
Revenues
9388000 USD
CY2016Q1 us-gaap Revenues
Revenues
15427000 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
83400000 USD
CY2015Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
9388000 USD
CY2016Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
9099000 USD
CY2015Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
9531000 USD
CY2016Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
34857000 USD
CY2015Q1 us-gaap Share Based Compensation
ShareBasedCompensation
1660000 USD
CY2016Q1 us-gaap Share Based Compensation
ShareBasedCompensation
11185000 USD
CY2016Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
18979572 shares
CY2016Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
4.23
CY2016Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
116788 shares
CY2016Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
2062850 shares
CY2016Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
28038000 USD
CY2015Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
27425854 shares
CY2016Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
29350416 shares
CY2015Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
4.22
CY2016Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
4.22
CY2016Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
1.70
CY2016Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
3.26
CY2016Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
4.17
CY2016Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
20380000 USD
CY2016Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P4Y4M2D
CY2016Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P4Y11M19D
CY2015Q4 us-gaap Short Term Investments
ShortTermInvestments
25426000 USD
CY2016Q1 us-gaap Short Term Investments
ShortTermInvestments
45235000 USD
CY2016Q1 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
21500 shares
CY2015Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
-104304000 USD
CY2016Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
-155954000 USD
CY2015Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
195904000 shares
CY2016Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
228304000 shares
CY2016Q1 us-gaap Fiscal Period
FiscalPeriod
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:12px;text-align:left;text-indent:48px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">We adopted a 52- or 53-week fiscal year that generally ends on the Friday closest to December 31st. Fiscal year 2016 will end on December 30, 2016, and fiscal year 2015, ended on January&#160;1, 2016. For convenience, references in this report as of and for the fiscal periods ended April 1, 2016 and March 28, 2015, and as of and for the fiscal years ended December 30, 2016 and January&#160;1, 2016, are indicated as being as of and for the periods ended March 31, 2016, March 31, 2015, December&#160;31, 2016, and December&#160;31, 2015, respectively.</font><font style="font-family:inherit;font-size:10pt;"> </font></div></div>
CY2016Q1 us-gaap Use Of Estimates
UseOfEstimates
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:18px;text-align:left;text-indent:48px;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-align:left;text-indent:48px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">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 revenue recognition, including for deductions from revenues (such as rebates, chargebacks, sales returns and sales allowances) </font><font style="font-family:Times New Roman;font-size:10pt;">and the period of performance, identification of deliverables and evaluation of milestones with respect to our collaborations</font><font style="font-family:inherit;font-size:10pt;">, recoverability of inventory, certain accrued liabilities including clinical trial and collaboration liability accruals, and share-based compensation. 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. Actual results could differ materially from those estimates.</font><font style="font-family:inherit;font-size:10pt;"> </font></div></div>

Files In Submission

Name View Source Status
0000939767-16-000188-index-headers.html Edgar Link pending
0000939767-16-000188-index.html Edgar Link pending
0000939767-16-000188.txt Edgar Link pending
0000939767-16-000188-xbrl.zip Edgar Link pending
cabomalatesalt.gif Edgar Link pending
exel-20160401.xml Edgar Link completed
exel-20160401.xsd Edgar Link pending
exel-20160401_cal.xml Edgar Link unprocessable
exel-20160401_def.xml Edgar Link unprocessable
exel-20160401_lab.xml Edgar Link unprocessable
exel-20160401_pre.xml Edgar Link unprocessable
exel.gif Edgar Link pending
exel2016033110-q.htm Edgar Link pending
exel20160331exhibit103.htm Edgar Link pending
exel20160331exhibit104.htm Edgar Link pending
exel20160331exhibit121.htm Edgar Link pending
exel20160331exhibit311.htm Edgar Link pending
exel20160331exhibit312.htm Edgar Link pending
exel20160331exhibit321.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
ipsenlogo.gif 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