2013 Q1 Form 10-Q Financial Statement
#000092935113000012 Filed on February 11, 2013
Income Statement
Concept | 2013 Q1 | 2012 Q4 | 2011 Q4 |
---|---|---|---|
Revenue | $785.7M | $743.6M | $323.0M |
YoY Change | 21.77% | 130.21% | -23.62% |
Cost Of Revenue | $419.2M | $402.3M | $202.0M |
YoY Change | 16.22% | 99.16% | -1.32% |
Gross Profit | $366.5M | $341.3M | $121.1M |
YoY Change | 28.82% | 181.83% | -44.5% |
Gross Profit Margin | 46.65% | 45.9% | 37.49% |
Selling, General & Admin | $267.7M | $257.0M | $108.6M |
YoY Change | -4.39% | 136.65% | -44.28% |
% of Gross Profit | 73.04% | 75.3% | 89.68% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $2.000M | $2.020M | $688.0K |
YoY Change | 17.65% | 193.6% | -51.17% |
% of Gross Profit | 0.55% | 0.59% | 0.57% |
Operating Expenses | $269.7M | $259.0M | $109.3M |
YoY Change | -4.26% | 136.96% | -44.32% |
Operating Profit | $96.80M | $82.34M | $11.77M |
YoY Change | 3357.14% | 599.32% | -46.21% |
Interest Expense | -$20.20M | $22.77M | $17.24M |
YoY Change | -14.77% | 32.14% | 28.98% |
% of Operating Profit | -20.87% | 27.66% | 146.38% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $76.20M | $42.48M | -$815.0K |
YoY Change | -464.59% | -5312.15% | -81.0% |
Income Tax | -$86.70M | $4.649M | $585.0K |
% Of Pretax Income | -113.78% | 10.94% | |
Net Earnings | $163.0M | $37.83M | -$1.400M |
YoY Change | -816.47% | -2802.14% | -115.18% |
Net Earnings / Revenue | 20.74% | 5.09% | -0.43% |
Basic Earnings Per Share | $1.20 | $0.28 | -$0.01 |
Diluted Earnings Per Share | $1.10 | $0.27 | -$0.01 |
COMMON SHARES | |||
Basic Shares Outstanding | 135.2M shares | 135.0M shares | 126.5M shares |
Diluted Shares Outstanding | 149.8M shares | 126.5M shares |
Balance Sheet
Concept | 2013 Q1 | 2012 Q4 | 2011 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $62.40M | $48.20M | $52.90M |
YoY Change | -2.95% | -8.88% | -23.99% |
Cash & Equivalents | $62.36M | $48.19M | $52.85M |
Short-Term Investments | |||
Other Short-Term Assets | $9.900M | $16.80M | $10.40M |
YoY Change | -32.19% | 61.54% | -31.13% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $787.2M | $656.9M | $423.1M |
Other Receivables | $22.90M | $22.20M | $21.10M |
Total Short-Term Assets | $882.3M | $744.1M | $507.5M |
YoY Change | -0.66% | 46.62% | 1.0% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $8.530M | $9.092M | $8.359M |
YoY Change | -12.71% | 8.77% | -16.41% |
Goodwill | $323.3M | $323.3M | $233.2M |
YoY Change | -1.01% | 38.65% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $169.5M | $169.1M | $159.9M |
YoY Change | -1.06% | 5.74% | -81.01% |
Other Assets | $126.4M | $51.80M | $50.40M |
YoY Change | 147.36% | 2.78% | 40.39% |
Total Long-Term Assets | $1.879B | $1.929B | $1.255B |
YoY Change | -1.12% | 53.71% | 11.32% |
TOTAL ASSETS | |||
Total Short-Term Assets | $882.3M | $744.1M | $507.5M |
Total Long-Term Assets | $1.879B | $1.929B | $1.255B |
Total Assets | $2.761B | $2.673B | $1.762B |
YoY Change | -0.97% | 51.67% | 8.14% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $313.6M | $329.1M | $184.0M |
YoY Change | -15.49% | 78.86% | -31.83% |
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $567.6M | $623.5M | $383.4M |
YoY Change | -5.35% | 62.62% | -11.68% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $857.9M | $964.5M | $597.2M |
YoY Change | -23.2% | 61.5% | 6.83% |
Other Long-Term Liabilities | $978.8M | $892.2M | $743.7M |
YoY Change | -0.28% | 19.97% | 32.8% |
Total Long-Term Liabilities | $1.837B | $1.857B | $1.341B |
YoY Change | -12.48% | 38.47% | 19.83% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $567.6M | $623.5M | $383.4M |
Total Long-Term Liabilities | $1.837B | $1.857B | $1.341B |
Total Liabilities | $2.404B | $2.480B | $1.724B |
YoY Change | -10.89% | 43.84% | 11.03% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$309.9M | -$472.9M | -$528.3M |
YoY Change | -42.82% | -10.49% | |
Common Stock | $672.9M | $667.3M | $648.5M |
YoY Change | -5.57% | 2.89% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $0.00 | $0.00 | $77.09M |
YoY Change | -100.0% | -100.0% | |
Treasury Stock Shares | 0.000 shares | 0.000 shares | 11.04M shares |
Shareholders Equity | $356.5M | $192.5M | $37.92M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $2.761B | $2.673B | $1.762B |
YoY Change | -0.97% | 51.67% | 8.14% |
Cashflow Statement
Concept | 2013 Q1 | 2012 Q4 | 2011 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $163.0M | $37.83M | -$1.400M |
YoY Change | -816.47% | -2802.14% | -115.18% |
Depreciation, Depletion And Amortization | $2.000M | $2.020M | $688.0K |
YoY Change | 17.65% | 193.6% | -51.17% |
Cash From Operating Activities | $57.80M | $76.20M | -$71.30M |
YoY Change | -2727.27% | -206.87% | 242.79% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$500.0K | $1.100M | $300.0K |
YoY Change | 25.0% | 266.67% | 0.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$1.500M | $4.300M | -$200.0K |
YoY Change | -99.73% | -2250.0% | -103.33% |
Cash From Investing Activities | -$2.000M | $3.200M | -$500.0K |
YoY Change | -99.64% | -740.0% | -108.77% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -40.30M | -86.00M | 96.00M |
YoY Change | -107.05% | -189.58% | 1376.92% |
NET CHANGE | |||
Cash From Operating Activities | 57.80M | 76.20M | -71.30M |
Cash From Investing Activities | -2.000M | 3.200M | -500.0K |
Cash From Financing Activities | -40.30M | -86.00M | 96.00M |
Net Change In Cash | 15.50M | -6.600M | 24.20M |
YoY Change | 25.0% | -127.27% | -381.4% |
FREE CASH FLOW | |||
Cash From Operating Activities | $57.80M | $76.20M | -$71.30M |
Capital Expenditures | -$500.0K | $1.100M | $300.0K |
Free Cash Flow | $58.30M | $75.10M | -$71.60M |
YoY Change | -3338.89% | -204.89% | 239.34% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2857000 | USD | |
us-gaap |
Depreciation
Depreciation
|
2383000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
6240000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2603000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
0 | USD | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
2022000 | USD | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2086000 | USD | |
CY2012Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
329104000 | USD |
CY2012Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
371092000 | USD |
CY2012Q1 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
784530000 | USD |
CY2012Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
656862000 | USD |
CY2012Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-1886000 | USD |
CY2012Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-3711000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
9732000 | USD | |
CY2012Q4 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
8997000 | USD |
CY2011Q4 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
4745000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
25645000 | USD | |
CY2011Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
4551000 | USD |
CY2012Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
5582000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
13747000 | USD | |
CY2012Q4 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
4608000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
10796000 | USD | |
CY2011Q4 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
2767000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3972000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
220000 | USD | |
CY2011Q4 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
100000 | USD |
CY2012Q4 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1300000 | USD |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
4875000 | shares | |
CY2012Q1 | us-gaap |
Assets
Assets
|
2787995000 | USD |
CY2012Q4 | us-gaap |
Assets
Assets
|
2672726000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
48188000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
64298000 | USD |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
86419000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
52851000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-31239000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-17374000 | USD | |
us-gaap |
Cash Divested From Deconsolidation
CashDivestedFromDeconsolidation
|
3943000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1549000 | USD | |
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
0 | USD | |
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
6354000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2897000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
151000 | USD | |
CY2012Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
294418000 | USD |
CY2012Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q4 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
35196000 | shares |
CY2012Q1 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
21037000 | shares |
CY2011Q2 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2012Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2011Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
135164345 | shares |
CY2011Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
143980754 | shares |
CY2012Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
712623000 | USD |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
667255000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-20151000 | USD | |
CY2011Q4 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1482000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
70984000 | USD | |
CY2012Q4 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
38594000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
1746100000 | USD | |
CY2011Q4 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
311252000 | USD |
CY2012Q4 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
661307000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
911640000 | USD | |
CY2012Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
993396000 | USD |
CY2012Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
28888000 | USD |
CY2012Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
35226000 | USD |
CY2012Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
39130000 | USD |
CY2012Q1 | us-gaap |
Deferred Revenue
DeferredRevenue
|
228593000 | USD |
us-gaap |
Depreciation
Depreciation
|
2268000 | USD | |
CY2011Q4 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
688000 | USD |
CY2012Q4 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2020000 | USD |
CY2012Q4 | us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
0 | USD |
CY2011Q4 | us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
0 | USD |
us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
0 | USD | |
us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
10967000 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.12 | ||
CY2011Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.52 | ||
CY2012Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.28 | |
CY2011Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | |
CY2012Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.27 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.12 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.51 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-2329000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
1264000 | USD | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD | |
us-gaap |
Equity Method Investment Summarized Financial Information Revenue
EquityMethodInvestmentSummarizedFinancialInformationRevenue
|
238600000 | USD | |
CY2012Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
171262000 | USD |
CY2012Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
169094000 | USD |
CY2012Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2423000 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
6395000 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
1300000 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
400000 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
800000 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
1800000 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
3700000 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
14400000 | USD |
CY2012Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
14400000 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
8005000 | USD |
CY2012Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
11977000 | USD |
CY2012Q4 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-155000 | USD |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-1758000 | USD | |
CY2011Q4 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
41000 | USD |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
46000 | USD | |
us-gaap |
Gain On Cash Flow Hedge Ineffectiveness
GainOnCashFlowHedgeIneffectiveness
|
0 | USD | |
CY2012Q4 | us-gaap |
Gain On Cash Flow Hedge Ineffectiveness
GainOnCashFlowHedgeIneffectiveness
|
-300000 | USD |
us-gaap |
Gain On Cash Flow Hedge Ineffectiveness
GainOnCashFlowHedgeIneffectiveness
|
300000 | USD | |
CY2011Q4 | us-gaap |
Gain On Cash Flow Hedge Ineffectiveness
GainOnCashFlowHedgeIneffectiveness
|
0 | USD |
CY2012Q1 | us-gaap |
Goodwill
Goodwill
|
326633000 | USD |
CY2012Q4 | us-gaap |
Goodwill
Goodwill
|
323328000 | USD |
CY2012Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
42479000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-13515000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
80129000 | USD | |
CY2011Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-815000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-19520000 | USD | |
CY2012Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
45991000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
82031000 | USD | |
CY2011Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-4971000 | USD |
CY2011Q4 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
4156000 | USD |
CY2012Q4 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-3512000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1902000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
6005000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
10970000 | USD | |
CY2012Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4649000 | USD |
CY2011Q4 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
0 | shares |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
655000 | shares | |
CY2011Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
585000 | USD |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-51767000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-38991000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
56928000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-128317000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
48576000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
68305000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-1698000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
7950000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
-17993000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
-8124000 | USD | |
CY2012Q4 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
12264000 | shares |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
0 | shares | |
us-gaap |
Incremental Common Shares Attributable To Equity Unit Purchase Agreements
IncrementalCommonSharesAttributableToEquityUnitPurchaseAgreements
|
1117000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Equity Unit Purchase Agreements
IncrementalCommonSharesAttributableToEquityUnitPurchaseAgreements
|
0 | shares | |
CY2012Q4 | us-gaap |
Incremental Common Shares Attributable To Equity Unit Purchase Agreements
IncrementalCommonSharesAttributableToEquityUnitPurchaseAgreements
|
1743000 | shares |
CY2011Q4 | us-gaap |
Incremental Common Shares Attributable To Equity Unit Purchase Agreements
IncrementalCommonSharesAttributableToEquityUnitPurchaseAgreements
|
0 | shares |
CY2012Q4 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
770000 | shares |
CY2011Q4 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
741000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares | |
CY2011Q4 | us-gaap |
Interest Expense
InterestExpense
|
17235000 | USD |
CY2012Q4 | us-gaap |
Interest Expense
InterestExpense
|
22774000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
51139000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
73549000 | USD | |
us-gaap |
Interest On Convertible Debt Net Of Tax
InterestOnConvertibleDebtNetOfTax
|
318000 | USD | |
us-gaap |
Interest On Convertible Debt Net Of Tax
InterestOnConvertibleDebtNetOfTax
|
0 | USD | |
CY2012Q4 | us-gaap |
Interest On Convertible Debt Net Of Tax
InterestOnConvertibleDebtNetOfTax
|
2842000 | USD |
CY2011Q4 | us-gaap |
Interest On Convertible Debt Net Of Tax
InterestOnConvertibleDebtNetOfTax
|
0 | USD |
CY2011Q4 | us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
490000 | USD |
us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
1860000 | USD | |
us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
3058000 | USD | |
CY2012Q4 | us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
1079000 | USD |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
2480237000 | USD |
CY2012Q1 | us-gaap |
Liabilities
Liabilities
|
2698210000 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2672726000 | USD |
CY2012Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2787995000 | USD |
CY2012Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
99750000 | USD |
CY2012Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
446474000 | USD |
CY2012Q1 | us-gaap |
Loans Payable To Bank
LoansPayableToBank
|
477514000 | USD |
CY2012Q4 | us-gaap |
Loans Payable To Bank
LoansPayableToBank
|
0 | USD |
CY2012Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
964508000 | USD |
CY2012Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
1117050000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
0 | USD |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
2897000 | USD | |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
0 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
927474000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
0 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
65922000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
0 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-242153000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
175573000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
6520000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
5040000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-211852000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
218259000 | USD | |
CY2012Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
37830000 | USD |
CY2011Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1400000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-16372000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
69159000 | USD | |
CY2012Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
40691000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-16372000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
69483000 | USD | |
CY2011Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-1400000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
176333000 | USD | |
CY2011Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
11774000 | USD |
CY2012Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
82338000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
30726000 | USD | |
CY2012Q1 | us-gaap |
Other Assets
OtherAssets
|
90511000 | USD |
CY2012Q4 | us-gaap |
Other Assets
OtherAssets
|
82279000 | USD |
us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
90000 | USD | |
us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
474000 | USD | |
CY2011Q4 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
-188000 | USD |
CY2012Q4 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
107000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
1735000 | USD | |
CY2011Q4 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
106000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-4253000 | USD | |
CY2012Q4 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
657000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
1735000 | USD | |
us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
90000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
77088000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
0 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
15804000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
3270000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
4939000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2630000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
1030000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-3710000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
0 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
-12769000 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
0 | USD | |
CY2012Q4 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1100000 | USD |
CY2011Q4 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
300000 | USD |
CY2012Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
14637000 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
16832000 | USD |
us-gaap |
Proceeds From Collection Of Loans Receivable
ProceedsFromCollectionOfLoansReceivable
|
4274000 | USD | |
us-gaap |
Proceeds From Collection Of Loans Receivable
ProceedsFromCollectionOfLoansReceivable
|
0 | USD | |
us-gaap |
Proceeds From Divestiture Of Businesses Net Of Cash Divested
ProceedsFromDivestitureOfBusinessesNetOfCashDivested
|
0 | USD | |
us-gaap |
Proceeds From Divestiture Of Businesses Net Of Cash Divested
ProceedsFromDivestitureOfBusinessesNetOfCashDivested
|
9119000 | USD | |
us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
201955000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
263650000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
1104924000 | USD | |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9092000 | USD |
CY2012Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9772000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1137000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
15000 | USD | |
CY2012Q4 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1519000 | USD |
CY2011Q4 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
336000 | USD |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
500000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
0 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
484664000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
0 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
758200000 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
238900000 | USD | |
us-gaap |
Repayments Of Secured Debt
RepaymentsOfSecuredDebt
|
0 | USD | |
us-gaap |
Repayments Of Secured Debt
RepaymentsOfSecuredDebt
|
9852000 | USD | |
CY2012Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
16581000 | USD |
CY2012Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
11936000 | USD |
CY2012Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-542039000 | USD |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-472880000 | USD |
CY2012Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
743645000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
942366000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1922433000 | USD | |
CY2011Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
323026000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
192489000 | USD |
us-gaap |
Share Based Goods And Nonemployee Services Transaction Stockholders Equity
ShareBasedGoodsAndNonemployeeServicesTransactionStockholdersEquity
|
462000 | USD | |
us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities Net Of Adjustments
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments
|
16627000 | USD | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
11734000 | USD | |
CY2012Q4 | us-gaap |
Secured Debt
SecuredDebt
|
432076000 | USD |
CY2012Q1 | us-gaap |
Secured Debt
SecuredDebt
|
431510000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
16884000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
7599000 | USD | |
CY2012Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
89785000 | USD |
CY2012Q1 | us-gaap |
Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
|
166873000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
|
192489000 | USD |
us-gaap |
Treasury Stock Retired Cost Method Amount
TreasuryStockRetiredCostMethodAmount
|
0 | USD | |
CY2012Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
0 | shares |
CY2011Q2 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
11040493 | shares |
us-gaap |
Treasury Stock Shares Retired
TreasuryStockSharesRetired
|
11040493 | shares | |
CY2012Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
0 | USD |
CY2012Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
77088000 | USD |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
132389000 | shares | |
CY2012Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
149807000 | shares |
CY2011Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
126451000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
136735000 | shares | |
CY2011Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
126451000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
134222000 | shares | |
CY2012Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
135030000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
132389000 | shares | |
CY2012Q4 | lgf |
Acquired Libraries Net Of Amortization
AcquiredLibrariesNetOfAmortization
|
21333000 | USD |
CY2012Q1 | lgf |
Acquired Libraries Net Of Amortization
AcquiredLibrariesNetOfAmortization
|
29320000 | USD |
CY2012Q4 | lgf |
Amortization Of Films And Television Programs
AmortizationOfFilmsAndTelevisionPrograms
|
264211000 | USD |
lgf |
Benefit Cost For Charges For Shareholder Activist Matter
BenefitCostForChargesForShareholderActivistMatter
|
-3900000 | USD | |
CY2011Q4 | lgf |
Charges Related To Shareholder Activist Matter
ChargesRelatedToShareholderActivistMatter
|
3091000 | USD |
CY2012Q4 | lgf |
Charges Related To Shareholder Activist Matter
ChargesRelatedToShareholderActivistMatter
|
0 | USD |
lgf |
Charges Related To Shareholder Activist Matter
ChargesRelatedToShareholderActivistMatter
|
1044000 | USD | |
lgf |
Charges Related To Shareholder Activist Matter
ChargesRelatedToShareholderActivistMatter
|
0 | USD | |
lgf |
Acquisition Of Investment In Films And Television Programs Net
AcquisitionOfInvestmentInFilmsAndTelevisionProgramsNet
|
703875000 | USD | |
CY2011Q4 | lgf |
Acquisition Of Investment In Films And Television Programs Net
AcquisitionOfInvestmentInFilmsAndTelevisionProgramsNet
|
118422000 | USD |
lgf |
Acquisition Of Investment In Films And Television Programs Net
AcquisitionOfInvestmentInFilmsAndTelevisionProgramsNet
|
551806000 | USD | |
CY2012Q4 | lgf |
Acquisition Of Investment In Films And Television Programs Net
AcquisitionOfInvestmentInFilmsAndTelevisionProgramsNet
|
280755000 | USD |
CY2012Q4 | lgf |
Amortization Of Deferred Financing Costs Net Of Tax
AmortizationOfDeferredFinancingCostsNetOfTax
|
19000 | USD |
lgf |
Amortization Of Deferred Financing Costs Net Of Tax
AmortizationOfDeferredFinancingCostsNetOfTax
|
0 | USD | |
CY2011Q4 | lgf |
Amortization Of Deferred Financing Costs Net Of Tax
AmortizationOfDeferredFinancingCostsNetOfTax
|
0 | USD |
lgf |
Amortization Of Deferred Financing Costs Net Of Tax
AmortizationOfDeferredFinancingCostsNetOfTax
|
6000 | USD | |
lgf |
Amortization Of Films And Television Programs
AmortizationOfFilmsAndTelevisionPrograms
|
355211000 | USD | |
lgf |
Amortization Of Films And Television Programs
AmortizationOfFilmsAndTelevisionPrograms
|
658875000 | USD | |
CY2011Q4 | lgf |
Amortization Of Films And Television Programs
AmortizationOfFilmsAndTelevisionPrograms
|
135997000 | USD |
CY2011Q4 | lgf |
Contractual Cash Based Interest
ContractualCashBasedInterest
|
14468000 | USD |
CY2012Q4 | lgf |
Contractual Cash Based Interest
ContractualCashBasedInterest
|
18166000 | USD |
lgf |
Contractual Cash Based Interest
ContractualCashBasedInterest
|
40343000 | USD | |
lgf |
Contractual Cash Based Interest
ContractualCashBasedInterest
|
59802000 | USD | |
lgf |
Corporate General And Administration
CorporateGeneralAndAdministration
|
86137000 | USD | |
CY2011Q4 | lgf |
Corporate General And Administration
CorporateGeneralAndAdministration
|
22521000 | USD |
lgf |
Corporate General And Administration
CorporateGeneralAndAdministration
|
50530000 | USD | |
CY2012Q4 | lgf |
Corporate General And Administration
CorporateGeneralAndAdministration
|
27349000 | USD |
CY2012Q4 | lgf |
Direct Operating Cost
DirectOperatingCost
|
402334000 | USD |
lgf |
Direct Operating Cost
DirectOperatingCost
|
547659000 | USD | |
CY2011Q4 | lgf |
Direct Operating Cost
DirectOperatingCost
|
201957000 | USD |
lgf |
Direct Operating Cost
DirectOperatingCost
|
971382000 | USD | |
lgf |
Equity Method Investment Summarized Financial Information Interest Income Expense
EquityMethodInvestmentSummarizedFinancialInformationInterestIncomeExpense
|
6000 | USD | |
lgf |
Equity Method Investment Summarized Financial Information Operating Expenses
EquityMethodInvestmentSummarizedFinancialInformationOperatingExpenses
|
173019000 | USD | |
lgf |
Equity Method Investment Summarized Financial Information Operating Income Loss
EquityMethodInvestmentSummarizedFinancialInformationOperatingIncomeLoss
|
48387000 | USD | |
lgf |
Expected Percentage Of Completed Films And Television Programs Excluding Acquired Library Net Of Accumulated Amortization Amortized During Three Year Period
ExpectedPercentageOfCompletedFilmsAndTelevisionProgramsExcludingAcquiredLibraryNetOfAccumulatedAmortizationAmortizedDuringThreeYearPeriod
|
0.81 | ||
lgf |
Expected Percentage Of Completed Films And Television Programs Net Of Accumulated Amortization Amortized During One Year Period
ExpectedPercentageOfCompletedFilmsAndTelevisionProgramsNetOfAccumulatedAmortizationAmortizedDuringOneYearPeriod
|
0.46 | ||
CY2012Q4 | lgf |
Film And Production Obligations
FilmAndProductionObligations
|
487898000 | USD |
CY2012Q1 | lgf |
Film And Production Obligations
FilmAndProductionObligations
|
561150000 | USD |
CY2012Q1 | lgf |
Film Obligations
FilmObligations
|
98750000 | USD |
CY2012Q4 | lgf |
Film Obligations
FilmObligations
|
84479000 | USD |
CY2012Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due After Year Five
FutureAnnualRepaymentOfObligationAndLoansDueAfterYearFive
|
3000000 | USD |
CY2012Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due Current
FutureAnnualRepaymentOfObligationAndLoansDueCurrent
|
78138000 | USD |
CY2012Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due In Five Years
FutureAnnualRepaymentOfObligationAndLoansDueInFiveYears
|
2000000 | USD |
CY2012Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due In Four Years
FutureAnnualRepaymentOfObligationAndLoansDueInFourYears
|
37035000 | USD |
CY2012Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due In Three Years
FutureAnnualRepaymentOfObligationAndLoansDueInThreeYears
|
116056000 | USD |
CY2012Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due In Two Years
FutureAnnualRepaymentOfObligationAndLoansDueInTwoYears
|
255052000 | USD |
CY2012Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due Total
FutureAnnualRepaymentOfObligationAndLoansDueTotal
|
491281000 | USD |
lgf |
Gain On Extinguishment Of Debts
GainOnExtinguishmentOfDebts
|
-967000 | USD | |
lgf |
Gain On Extinguishment Of Debts
GainOnExtinguishmentOfDebts
|
-23811000 | USD | |
CY2011Q4 | lgf |
Gain On Extinguishment Of Debts
GainOnExtinguishmentOfDebts
|
0 | USD |
CY2012Q4 | lgf |
Gain On Extinguishment Of Debts
GainOnExtinguishmentOfDebts
|
-14652000 | USD |
CY2012Q4 | lgf |
General And Administrative Expenses
GeneralAndAdministrativeExpenses
|
46900000 | USD |
lgf |
General And Administrative Expenses
GeneralAndAdministrativeExpenses
|
143274000 | USD | |
CY2011Q4 | lgf |
General And Administrative Expenses
GeneralAndAdministrativeExpenses
|
35801000 | USD |
lgf |
General And Administrative Expenses
GeneralAndAdministrativeExpenses
|
93151000 | USD | |
CY2012Q4 | lgf |
Imputed Interest On Film Obligations
ImputedInterestOnFilmObligations
|
3383000 | USD |
lgf |
Increase Decrease In Film Obligations
IncreaseDecreaseInFilmObligations
|
52391000 | USD | |
lgf |
Increase Decrease In Film Obligations
IncreaseDecreaseInFilmObligations
|
-13706000 | USD | |
lgf |
Increase Decrease In Investment In Films And Television Programs
IncreaseDecreaseInInvestmentInFilmsAndTelevisionPrograms
|
703875000 | USD | |
lgf |
Increase Decrease In Investment In Films And Television Programs
IncreaseDecreaseInInvestmentInFilmsAndTelevisionPrograms
|
551806000 | USD | |
lgf |
Increase Decrease In Participations And Residuals
IncreaseDecreaseInParticipationsAndResiduals
|
-12583000 | USD | |
lgf |
Increase Decrease In Participations And Residuals
IncreaseDecreaseInParticipationsAndResiduals
|
-15841000 | USD | |
CY2012Q1 | lgf |
Investment In Films And Television Programs Net
InvestmentInFilmsAndTelevisionProgramsNet
|
1329053000 | USD |
CY2012Q4 | lgf |
Investment In Films And Television Programs Net
InvestmentInFilmsAndTelevisionProgramsNet
|
1367302000 | USD |
CY2012Q1 | lgf |
Loans Receivable
LoansReceivable
|
24767000 | USD |
CY2012Q4 | lgf |
Loans Receivable
LoansReceivable
|
22216000 | USD |
lgf |
Payments To Fund Loans Receivable
PaymentsToFundLoansReceivable
|
1500000 | USD | |
lgf |
Payments To Fund Loans Receivable
PaymentsToFundLoansReceivable
|
0 | USD | |
CY2011Q4 | lgf |
Participations And Residual Expense
ParticipationsAndResidualExpense
|
65665000 | USD |
CY2012Q4 | lgf |
Participations And Residual Expense
ParticipationsAndResidualExpense
|
136449000 | USD |
lgf |
Percentage Of Accrued Participations And Residuals Payable Within One Year
PercentageOfAccruedParticipationsAndResidualsPayableWithinOneYear
|
0.68 | ||
lgf |
Proceeds From Production Obligation
ProceedsFromProductionObligation
|
259130000 | USD | |
lgf |
Proceeds From Production Obligation
ProceedsFromProductionObligation
|
198148000 | USD | |
lgf |
Payment Of Production Obligation
PaymentOfProductionObligation
|
282548000 | USD | |
lgf |
Payment Of Production Obligation
PaymentOfProductionObligation
|
133998000 | USD | |
CY2012Q4 | lgf |
Other Shared Services And Corporate Expenses
OtherSharedServicesAndCorporateExpenses
|
18352000 | USD |
lgf |
Other Shared Services And Corporate Expenses
OtherSharedServicesAndCorporateExpenses
|
37429000 | USD | |
lgf |
Other Shared Services And Corporate Expenses
OtherSharedServicesAndCorporateExpenses
|
58465000 | USD | |
CY2011Q4 | lgf |
Other Shared Services And Corporate Expenses
OtherSharedServicesAndCorporateExpenses
|
12360000 | USD |
CY2012Q4 | lgf |
Other Unallocated Assets
OtherUnallocatedAssets
|
325234000 | USD |
CY2012Q1 | lgf |
Other Unallocated Assets
OtherUnallocatedAssets
|
347779000 | USD |
CY2012Q1 | lgf |
Participation And Residuals
ParticipationAndResiduals
|
420325000 | USD |
CY2012Q4 | lgf |
Participation And Residuals
ParticipationAndResiduals
|
404309000 | USD |
lgf |
Participations And Residual Expense
ParticipationsAndResidualExpense
|
192479000 | USD | |
lgf |
Participations And Residual Expense
ParticipationsAndResidualExpense
|
309612000 | USD | |
lgf |
Production Loan Borrowings Under Film Credit Facility Net Of Deferred Financing Costs
ProductionLoanBorrowingsUnderFilmCreditFacilityNetOfDeferredFinancingCosts
|
3994000 | USD | |
lgf |
Production Loan Borrowings Under Film Credit Facility Net Of Deferred Financing Costs
ProductionLoanBorrowingsUnderFilmCreditFacilityNetOfDeferredFinancingCosts
|
43714000 | USD | |
lgf |
Production Loan Repayments Under Film Credit Facility
ProductionLoanRepaymentsUnderFilmCreditFacility
|
23518000 | USD | |
lgf |
Production Loan Repayments Under Film Credit Facility
ProductionLoanRepaymentsUnderFilmCreditFacility
|
39055000 | USD | |
lgf |
Repurchase Of Convertible Senior Subordinated Notes
RepurchaseOfConvertibleSeniorSubordinatedNotes
|
46059000 | USD | |
lgf |
Repurchase Of Convertible Senior Subordinated Notes
RepurchaseOfConvertibleSeniorSubordinatedNotes
|
7639000 | USD | |
CY2011Q2 | lgf |
Reserve For Returns And Allowances On Accounts Receivable
ReserveForReturnsAndAllowancesOnAccountsReceivable
|
93860000 | USD |
CY2012Q4 | lgf |
Reserve For Returns And Allowances On Accounts Receivable
ReserveForReturnsAndAllowancesOnAccountsReceivable
|
94449000 | USD |
CY2012Q1 | lgf |
Segment Assets
SegmentAssets
|
2440216000 | USD |
CY2012Q4 | lgf |
Segment Assets
SegmentAssets
|
2347492000 | USD |
lgf |
Segment Contribution Before General And Administration Expenses
SegmentContributionBeforeGeneralAndAdministrationExpenses
|
325847000 | USD | |
CY2012Q4 | lgf |
Segment Contribution Before General And Administration Expenses
SegmentContributionBeforeGeneralAndAdministrationExpenses
|
131258000 | USD |
lgf |
Segment Contribution Before General And Administration Expenses
SegmentContributionBeforeGeneralAndAdministrationExpenses
|
115513000 | USD | |
CY2011Q4 | lgf |
Segment Contribution Before General And Administration Expenses
SegmentContributionBeforeGeneralAndAdministrationExpenses
|
48263000 | USD |
lgf |
Segment General And Administration
SegmentGeneralAndAdministration
|
42621000 | USD | |
CY2012Q4 | lgf |
Segment General And Administration
SegmentGeneralAndAdministration
|
19551000 | USD |
lgf |
Segment General And Administration
SegmentGeneralAndAdministration
|
57137000 | USD | |
CY2011Q4 | lgf |
Segment General And Administration
SegmentGeneralAndAdministration
|
13280000 | USD |
lgf |
Segment Profit Loss
SegmentProfitLoss
|
268710000 | USD | |
CY2012Q4 | lgf |
Segment Profit Loss
SegmentProfitLoss
|
111707000 | USD |
lgf |
Segment Profit Loss
SegmentProfitLoss
|
72892000 | USD | |
CY2011Q4 | lgf |
Segment Profit Loss
SegmentProfitLoss
|
34983000 | USD |
lgf |
Selling And Marketing Expenses
SellingAndMarketingExpenses
|
279194000 | USD | |
lgf |
Selling And Marketing Expenses
SellingAndMarketingExpenses
|
625204000 | USD | |
CY2011Q4 | lgf |
Selling And Marketing Expenses
SellingAndMarketingExpenses
|
72806000 | USD |
CY2012Q4 | lgf |
Selling And Marketing Expenses
SellingAndMarketingExpenses
|
210053000 | USD |
lgf |
Selling Marketing And General And Administration
SellingMarketingAndGeneralAndAdministration
|
17194000 | USD | |
CY2012Q1 | lgf |
Subordinated Notes And Other Financing Obligations
SubordinatedNotesAndOtherFinancingObligations
|
108276000 | USD |
CY2012Q4 | lgf |
Subordinated Notes And Other Financing Obligations
SubordinatedNotesAndOtherFinancingObligations
|
85958000 | USD |
CY2011Q4 | lgf |
Total Other Expenses Income Net
TotalOtherExpensesIncomeNet
|
16745000 | USD |
lgf |
Total Other Expenses Income Net
TotalOtherExpensesIncomeNet
|
50246000 | USD | |
CY2012Q4 | lgf |
Total Other Expenses Income Net
TotalOtherExpensesIncomeNet
|
36347000 | USD |
lgf |
Total Other Expenses Income Net
TotalOtherExpensesIncomeNet
|
94302000 | USD | |
CY2012Q4 | lgf |
Treasury Stock No Par Value
TreasuryStockNoParValue
|
||
CY2011Q2 | lgf |
Treasury Stock No Par Value
TreasuryStockNoParValue
|
||
lgf |
Withholding Tax Obligations For Stock Based Compensation
WithholdingTaxObligationsForStockBasedCompensation
|
4939000 | USD | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--03-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2013 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-12-31 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000929351 | ||
CY2013Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
135186432 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
LIONS GATE ENTERTAINMENT CORP /CN/ |