2012 Q3 Form 10-Q Financial Statement
#000144530512002149 Filed on July 10, 2012
Income Statement
Concept | 2012 Q3 | 2012 Q2 | 2011 Q2 |
---|---|---|---|
Revenue | $1.101B | $1.047B | $1.093B |
YoY Change | -8.57% | -4.19% | 11.92% |
Cost Of Revenue | $580.1M | $566.5M | $552.2M |
YoY Change | -8.58% | 2.58% | 15.75% |
Gross Profit | $520.7M | $480.7M | $540.7M |
YoY Change | -8.55% | -11.1% | 8.27% |
Gross Profit Margin | 47.3% | 45.9% | 49.47% |
Selling, General & Admin | $434.0M | $435.1M | $475.7M |
YoY Change | -11.17% | -8.55% | 11.54% |
% of Gross Profit | 83.33% | 90.51% | 87.98% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $28.80M | $31.60M | $29.10M |
YoY Change | -3.68% | 8.59% | 11.07% |
% of Gross Profit | 5.53% | 6.57% | 5.38% |
Operating Expenses | $434.0M | $435.1M | $475.7M |
YoY Change | -11.17% | -8.55% | 10.58% |
Operating Profit | $86.79M | $45.63M | $64.98M |
YoY Change | 7.28% | -29.77% | -6.1% |
Interest Expense | $32.16M | $32.41M | $33.52M |
YoY Change | 6.46% | -3.29% | -223.67% |
% of Operating Profit | 37.06% | 71.03% | 51.58% |
Other Income/Expense, Net | -$5.747M | $10.70M | -$1.006M |
YoY Change | -0.55% | -1163.32% | 43.71% |
Pretax Income | $48.88M | $15.71M | $30.46M |
YoY Change | 8.84% | -48.42% | 22.31% |
Income Tax | $23.80M | $2.467M | $9.944M |
% Of Pretax Income | 48.69% | 15.7% | 32.65% |
Net Earnings | $28.35M | $13.23M | $20.97M |
YoY Change | -11.93% | -36.9% | -245.63% |
Net Earnings / Revenue | 2.58% | 1.26% | 1.92% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $759.90 | $353.50 | $562.60 |
COMMON SHARES | |||
Basic Shares Outstanding | 37.35M shares | 37.35M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2012 Q3 | 2012 Q2 | 2011 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $314.8M | $277.9M | $258.5M |
YoY Change | 36.4% | 7.5% | -26.79% |
Cash & Equivalents | $314.8M | $277.9M | $258.5M |
Short-Term Investments | |||
Other Short-Term Assets | $263.8M | $232.4M | $288.8M |
YoY Change | -9.47% | -19.53% | 25.89% |
Inventory | $559.6M | $506.1M | $638.1M |
Prepaid Expenses | |||
Receivables | $438.8M | $366.4M | $428.5M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.577B | $1.383B | $1.614B |
YoY Change | -12.0% | -14.32% | 14.63% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $458.2M | $474.7M | $509.8M |
YoY Change | -9.78% | -6.89% | 16.82% |
Goodwill | $239.4M | $239.3M | |
YoY Change | |||
Intangibles | $62.72M | $65.55M | |
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $118.5M | $133.0M | $669.9M |
YoY Change | -82.27% | -80.15% | 0.9% |
Total Long-Term Assets | $1.430B | $1.511B | $1.502B |
YoY Change | -4.37% | 0.58% | 5.04% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.577B | $1.383B | $1.614B |
Total Long-Term Assets | $1.430B | $1.511B | $1.502B |
Total Assets | $3.007B | $2.893B | $3.116B |
YoY Change | -8.53% | -7.14% | 9.8% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $231.3M | $164.7M | $233.7M |
YoY Change | -7.02% | -29.54% | 27.5% |
Accrued Expenses | $420.7M | $370.9M | $420.4M |
YoY Change | -9.27% | -11.77% | 14.89% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $62.55M | $65.68M | $51.60M |
YoY Change | -51.51% | 27.28% | 29.97% |
Long-Term Debt Due | $500.0K | $900.0K | $1.900M |
YoY Change | -70.59% | -52.63% | 26.67% |
Total Short-Term Liabilities | $729.8M | $605.1M | $722.6M |
YoY Change | -15.3% | -16.26% | 17.4% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.662B | $1.690B | $1.847B |
YoY Change | -10.59% | -8.46% | 3.65% |
Other Long-Term Liabilities | $57.89M | $54.39M | $673.7M |
YoY Change | -91.27% | -91.93% | -8.89% |
Total Long-Term Liabilities | $1.720B | $1.745B | $2.520B |
YoY Change | -31.8% | -30.77% | -0.02% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $729.8M | $605.1M | $722.6M |
Total Long-Term Liabilities | $1.720B | $1.745B | $2.520B |
Total Liabilities | $3.082B | $2.999B | $3.252B |
YoY Change | -9.17% | -7.78% | 3.28% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $221.0M | $192.7M | |
YoY Change | |||
Common Stock | $33.47M | $34.15M | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$87.49M | -$119.2M | -$136.2M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $3.007B | $2.893B | $3.116B |
YoY Change | -8.53% | -7.14% | 9.8% |
Cashflow Statement
Concept | 2012 Q3 | 2012 Q2 | 2011 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $28.35M | $13.23M | $20.97M |
YoY Change | -11.93% | -36.9% | -245.63% |
Depreciation, Depletion And Amortization | $28.80M | $31.60M | $29.10M |
YoY Change | -3.68% | 8.59% | 11.07% |
Cash From Operating Activities | $88.20M | $222.8M | $39.40M |
YoY Change | -229.52% | 465.48% | -44.43% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$17.70M | -$19.30M | -$35.20M |
YoY Change | -41.58% | -45.17% | -15.79% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $1.400M | $6.100M | $400.0K |
YoY Change | -141.18% | 1425.0% | -102.7% |
Cash From Investing Activities | -$16.40M | -$13.10M | -$34.80M |
YoY Change | -51.34% | -62.36% | -38.62% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | $20.00M | ||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -36.00M | -158.7M | 2.300M |
YoY Change | -149.72% | -7000.0% | -88.78% |
NET CHANGE | |||
Cash From Operating Activities | 88.20M | 222.8M | 39.40M |
Cash From Investing Activities | -16.40M | -13.10M | -34.80M |
Cash From Financing Activities | -36.00M | -158.7M | 2.300M |
Net Change In Cash | 35.80M | 51.00M | 6.900M |
YoY Change | -221.77% | 639.13% | -80.12% |
FREE CASH FLOW | |||
Cash From Operating Activities | $88.20M | $222.8M | $39.40M |
Capital Expenditures | -$17.70M | -$19.30M | -$35.20M |
Free Cash Flow | $105.9M | $242.1M | $74.60M |
YoY Change | -380.16% | 224.53% | -33.81% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2012Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
164675000 | USD |
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
204897000 | USD |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
654903000 | USD |
CY2012Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
366429000 | USD |
CY2012Q2 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
2947000 | USD |
CY2011Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
9378000 | USD |
CY2011Q4 | us-gaap |
Accrued Income Taxes Noncurrent
AccruedIncomeTaxesNoncurrent
|
42991000 | USD |
CY2012Q2 | us-gaap |
Accrued Income Taxes Noncurrent
AccruedIncomeTaxesNoncurrent
|
37994000 | USD |
CY2011Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
731859000 | USD |
CY2012Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
767033000 | USD |
CY2012Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-346075000 | USD |
CY2011Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-346002000 | USD |
CY2012Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
33776000 | USD |
CY2011Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
29266000 | USD |
CY2011Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
22684000 | USD |
CY2012Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
22680000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
2223000 | USD | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
2138000 | USD | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
233000 | USD | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
2382000 | USD | |
CY2011Q4 | us-gaap |
Assets
Assets
|
3279555000 | USD |
CY2012Q2 | us-gaap |
Assets
Assets
|
2893470000 | USD |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1743221000 | USD |
CY2012Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1382818000 | USD |
CY2012Q2 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
905000 | USD |
CY2011Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
1714000 | USD |
CY2012Q2 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
1723000 | USD |
CY2011Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
1999000 | USD |
CY2012Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
277893000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
204542000 | USD |
CY2011Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
258491000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
269726000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-11235000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
73351000 | USD | |
CY2011Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
us-gaap |
Payments For Proceeds From Derivative Instrument Investing Activities
PaymentsForProceedsFromDerivativeInstrumentInvestingActivities
|
4863000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD | |
CY2011Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
270000000 | shares |
CY2012Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
270000000 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
37354021 | shares |
CY2012Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
37345985 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
37354021 | shares |
CY2012Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
37345985 | shares |
CY2012Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
373000 | USD |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
374000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1114952000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1182638000 | USD | |
CY2011Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
552226000 | USD |
CY2012Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
566471000 | USD |
CY2012Q2 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
97461000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
99544000 | USD |
CY2012Q2 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
598115000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
613161000 | USD |
CY2011Q4 | us-gaap |
Defined Benefit Pension Plan Liabilities Noncurrent
DefinedBenefitPensionPlanLiabilitiesNoncurrent
|
427422000 | USD |
CY2012Q2 | us-gaap |
Defined Benefit Pension Plan Liabilities Noncurrent
DefinedBenefitPensionPlanLiabilitiesNoncurrent
|
392193000 | USD |
us-gaap |
Defined Benefit Plan Recognized Net Gain Loss Due To Curtailments
DefinedBenefitPlanRecognizedNetGainLossDueToCurtailments
|
995000 | USD | |
us-gaap |
Defined Benefit Plan Recognized Net Gain Loss Due To Curtailments
DefinedBenefitPlanRecognizedNetGainLossDueToCurtailments
|
-3055000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
62777000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
57495000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
4400000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-8279000 | USD | |
CY2012Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
168145000 | USD |
CY2011Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
235530000 | USD |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-9300000 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
19463000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
76000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
151000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-8206000 | USD | |
CY2012Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-8206000 | USD |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
0 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
500000 | USD | |
CY2011Q4 | us-gaap |
Goodwill
Goodwill
|
240970000 | USD |
CY2011Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
CY2011Q2 | us-gaap |
Gross Profit
GrossProfit
|
540696000 | USD |
CY2012Q2 | us-gaap |
Gross Profit
GrossProfit
|
480686000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
1029480000 | USD | |
CY2011Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
30455000 | USD |
CY2012Q2 | us-gaap |
Goodwill
Goodwill
|
239295000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
1098663000 | USD | |
CY2012Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
15710000 | USD |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
479000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
245000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
0 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
88520000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
88504000 | USD | |
CY2011Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
9944000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
25980000 | USD | |
CY2012Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2467000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
28825000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
30467000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
22306000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-73242000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-38238000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-134540000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-280568000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-3483000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-4386000 | USD | |
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
-69003000 | USD | |
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
-95576000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-95336000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
42491000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-18322000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
38850000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
4557000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
-1603000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-1018000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
1866000 | USD | |
CY2011Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
71818000 | USD |
CY2012Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
65551000 | USD |
CY2012Q2 | us-gaap |
Interest Expense
InterestExpense
|
32411000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
70984000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
68381000 | USD | |
CY2011Q2 | us-gaap |
Interest Expense
InterestExpense
|
33515000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
64651000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
68466000 | USD | |
CY2011Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
9679000 | USD |
CY2012Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
6232000 | USD |
CY2011Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
594483000 | USD |
CY2012Q2 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
491080000 | USD |
CY2011Q4 | us-gaap |
Inventory Net
InventoryNet
|
611402000 | USD |
CY2012Q2 | us-gaap |
Inventory Net
InventoryNet
|
506097000 | USD |
CY2012Q2 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
6281000 | USD |
CY2011Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
7086000 | USD |
CY2011Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
9833000 | USD |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
6972000 | USD | |
CY2011Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
64976000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
155841000 | USD | |
CY2011Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
256316000 | USD |
CY2012Q2 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
8736000 | USD |
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
3429384000 | USD |
CY2012Q2 | us-gaap |
Liabilities
Liabilities
|
2999098000 | USD |
CY2012Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2893470000 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3279555000 | USD |
CY2012Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
605102000 | USD |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
872261000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1817625000 | USD |
CY2012Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1690405000 | USD |
CY2011Q4 | us-gaap |
Minority Interest
MinorityInterest
|
8761000 | USD |
CY2012Q2 | us-gaap |
Minority Interest
MinorityInterest
|
8558000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-212155000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-20123000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-33839000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-80941000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
85429000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
327624000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
62451000 | USD | |
CY2011Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
20971000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
61646000 | USD | |
CY2012Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
13233000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
89000 | USD | |
CY2011Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-460000 | USD |
CY2012Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
10000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-1967000 | USD | |
CY2012Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
45630000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
163850000 | USD | |
CY2012Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
196519000 | USD |
CY2012Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
133007000 | USD |
CY2011Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
107997000 | USD |
CY2011Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
51458000 | USD |
CY2012Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
54390000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
11869000 | USD | |
CY2012Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
10697000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-6965000 | USD | |
CY2011Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1006000 | USD |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
259000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
171000 | USD | |
CY2012Q2 | us-gaap |
Other Postretirement Defined Benefit Plan Liabilities Noncurrent
OtherPostretirementDefinedBenefitPlanLiabilitiesNoncurrent
|
135614000 | USD |
CY2011Q4 | us-gaap |
Other Postretirement Defined Benefit Plan Liabilities Noncurrent
OtherPostretirementDefinedBenefitPlanLiabilitiesNoncurrent
|
140108000 | USD |
us-gaap |
Payments For Proceeds From Derivative Instrument Investing Activities
PaymentsForProceedsFromDerivativeInstrumentInvestingActivities
|
-2530000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
20023000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
20036000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
36571000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
75713000 | USD | |
CY2012Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
134938000 | USD |
CY2011Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
172830000 | USD |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
385000000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
50000000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
0 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
969000 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
571000 | USD | |
us-gaap |
Proceeds From Repayments Of Short Term Debt
ProceedsFromRepaymentsOfShortTermDebt
|
6566000 | USD | |
us-gaap |
Proceeds From Repayments Of Short Term Debt
ProceedsFromRepaymentsOfShortTermDebt
|
527000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
202000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
135000 | USD | |
CY2012Q2 | us-gaap |
Profit Loss
ProfitLoss
|
13243000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
59679000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
62540000 | USD | |
CY2011Q2 | us-gaap |
Profit Loss
ProfitLoss
|
20511000 | USD |
CY2011Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
502388000 | USD |
CY2012Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
474684000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1354000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3740000 | USD | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
953000 | USD | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
407203000 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
0 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
220000000 | USD | |
CY2011Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
150770000 | USD |
CY2012Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
192716000 | USD |
CY2012Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1047157000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2212118000 | USD | |
CY2011Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1092922000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2213615000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
873639000 | USD | |
CY2011Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
475720000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
934813000 | USD | |
CY2012Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
435056000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3414000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2542000 | USD | |
dei |
Document Type
DocumentType
|
10-Q | ||
CY2012Q2 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
65679000 | USD |
CY2011Q4 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
154747000 | USD |
CY2012Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-119210000 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-165592000 | USD |
CY2012Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-110652000 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-156831000 | USD |
CY2012Q2 | us-gaap |
Temporary Equity Carrying Amount
TemporaryEquityCarryingAmount
|
5024000 | USD |
CY2011Q4 | us-gaap |
Temporary Equity Carrying Amount
TemporaryEquityCarryingAmount
|
7002000 | USD |
lvis |
Employee Benefit Plans Amortization From Accumulated Other Comprehensive Loss
EmployeeBenefitPlansAmortizationFromAccumulatedOtherComprehensiveLoss
|
503000 | USD | |
lvis |
Employee Benefit Plans Amortization From Accumulated Other Comprehensive Loss
EmployeeBenefitPlansAmortizationFromAccumulatedOtherComprehensiveLoss
|
-858000 | USD | |
CY2012Q2 | lvis |
Employee Related Liabilities Noncurrent
EmployeeRelatedLiabilitiesNoncurrent
|
81677000 | USD |
CY2011Q4 | lvis |
Employee Related Liabilities Noncurrent
EmployeeRelatedLiabilitiesNoncurrent
|
75520000 | USD |
lvis |
Noncash Gain Loss On Extinguishment Of Debt
NoncashGainLossOnExtinguishmentOfDebt
|
-3643000 | USD | |
lvis |
Noncash Gain Loss On Extinguishment Of Debt
NoncashGainLossOnExtinguishmentOfDebt
|
0 | USD | |
lvis |
Realized Loss On Settlement Of Forward Foreign Exchange Contracts Not Designated For Hedge Accounting
RealizedLossOnSettlementOfForwardForeignExchangeContractsNotDesignatedForHedgeAccounting
|
-4863000 | USD | |
lvis |
Realized Loss On Settlement Of Forward Foreign Exchange Contracts Not Designated For Hedge Accounting
RealizedLossOnSettlementOfForwardForeignExchangeContractsNotDesignatedForHedgeAccounting
|
2530000 | USD | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--11-25 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-05-27 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000094845 | ||
CY2012Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
37345985 | shares |
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
No | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
CY2012Q2 | dei |
Entity Public Float
EntityPublicFloat
|
0 | USD |
dei |
Entity Registrant Name
EntityRegistrantName
|
LEVI STRAUSS & CO | ||
dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
Yes | ||
dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No |