2014 Q1 Form 10-Q Financial Statement
#000092935114000006 Filed on February 06, 2014
Income Statement
Concept | 2014 Q1 | 2013 Q4 | 2012 Q4 |
---|---|---|---|
Revenue | $721.9M | $839.9M | $743.6M |
YoY Change | -8.13% | 12.95% | 130.21% |
Cost Of Revenue | $403.6M | $397.5M | $402.3M |
YoY Change | -3.72% | -1.19% | 99.16% |
Gross Profit | $318.2M | $442.4M | $341.3M |
YoY Change | -13.18% | 29.62% | 181.83% |
Gross Profit Margin | 44.08% | 52.67% | 45.9% |
Selling, General & Admin | $257.8M | $299.1M | $257.0M |
YoY Change | -3.7% | 16.38% | 136.65% |
% of Gross Profit | 81.02% | 67.61% | 75.3% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $286.2M | $1.530M | $2.020M |
YoY Change | 14210.0% | -24.26% | 193.6% |
% of Gross Profit | 89.94% | 0.35% | 0.59% |
Operating Expenses | $259.6M | $300.7M | $259.0M |
YoY Change | -3.74% | 16.1% | 136.96% |
Operating Profit | $58.60M | $141.8M | $82.34M |
YoY Change | -39.46% | 72.2% | 599.32% |
Interest Expense | -$800.0K | $15.57M | $22.77M |
YoY Change | -96.04% | -31.61% | 32.14% |
% of Operating Profit | -1.37% | 10.98% | 27.66% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $55.00M | $126.7M | $42.48M |
YoY Change | -27.82% | 198.17% | -5312.15% |
Income Tax | $5.900M | $37.90M | $4.649M |
% Of Pretax Income | 10.73% | 29.92% | 10.94% |
Net Earnings | $49.15M | $88.76M | $37.83M |
YoY Change | -69.84% | 134.64% | -2802.14% |
Net Earnings / Revenue | 6.81% | 10.57% | 5.09% |
Basic Earnings Per Share | $0.35 | $0.64 | $0.28 |
Diluted Earnings Per Share | $0.33 | $0.59 | $0.27 |
COMMON SHARES | |||
Basic Shares Outstanding | 138.0M shares | 137.9M shares | 135.0M shares |
Diluted Shares Outstanding | 155.1M shares | 149.8M shares |
Balance Sheet
Concept | 2014 Q1 | 2013 Q4 | 2012 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $25.70M | $75.40M | $48.20M |
YoY Change | -58.81% | 56.43% | -8.88% |
Cash & Equivalents | $25.70M | $75.40M | $48.19M |
Short-Term Investments | |||
Other Short-Term Assets | $8.900M | $40.40M | $16.80M |
YoY Change | -10.1% | 140.48% | 61.54% |
Inventory | $1.275B | $1.303B | |
Prepaid Expenses | |||
Receivables | $885.6M | $839.3M | $656.9M |
Other Receivables | $21.70M | $20.70M | $22.20M |
Total Short-Term Assets | $2.217B | $2.279B | $744.1M |
YoY Change | 151.22% | 206.32% | 46.62% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $14.55M | $12.71M | $9.092M |
YoY Change | 70.6% | 39.75% | 8.77% |
Goodwill | $323.3M | $323.3M | $323.3M |
YoY Change | 0.0% | 0.0% | 38.65% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $181.9M | $176.6M | $169.1M |
YoY Change | 7.37% | 4.44% | 5.74% |
Other Assets | $112.3M | $114.7M | $51.80M |
YoY Change | -11.16% | 121.43% | 2.78% |
Total Long-Term Assets | $635.1M | $631.3M | $1.929B |
YoY Change | -66.19% | -67.27% | 53.71% |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.217B | $2.279B | $744.1M |
Total Long-Term Assets | $635.1M | $631.3M | $1.929B |
Total Assets | $2.852B | $2.911B | $2.673B |
YoY Change | 3.29% | 8.9% | 51.67% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $332.5M | $305.1M | $329.1M |
YoY Change | 6.03% | -7.29% | 78.86% |
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 | $332.5M | $305.1M | $623.5M |
YoY Change | -41.42% | -51.07% | 62.62% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.096B | $1.255B | $964.5M |
YoY Change | 27.75% | 30.12% | 61.5% |
Other Long-Term Liabilities | $838.6M | $832.0M | $892.2M |
YoY Change | -14.32% | -6.75% | 19.97% |
Total Long-Term Liabilities | $1.935B | $2.087B | $1.857B |
YoY Change | 5.33% | 12.4% | 38.47% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $332.5M | $305.1M | $623.5M |
Total Long-Term Liabilities | $1.935B | $2.087B | $1.857B |
Total Liabilities | $2.267B | $2.392B | $2.480B |
YoY Change | -5.71% | -3.56% | 43.84% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$157.9M | -$207.0M | -$472.9M |
YoY Change | -49.06% | -56.22% | -10.49% |
Common Stock | $743.8M | $728.7M | $667.3M |
YoY Change | 10.53% | 9.21% | 2.89% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $0.00 | ||
YoY Change | -100.0% | ||
Treasury Stock Shares | 0.000 shares | ||
Shareholders Equity | $584.5M | $518.5M | $192.5M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $2.852B | $2.911B | $2.673B |
YoY Change | 3.29% | 8.9% | 51.67% |
Cashflow Statement
Concept | 2014 Q1 | 2013 Q4 | 2012 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $49.15M | $88.76M | $37.83M |
YoY Change | -69.84% | 134.64% | -2802.14% |
Depreciation, Depletion And Amortization | $286.2M | $1.530M | $2.020M |
YoY Change | 14210.0% | -24.26% | 193.6% |
Cash From Operating Activities | $106.7M | $35.20M | $76.20M |
YoY Change | 84.6% | -53.81% | -206.87% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$2.700M | $2.700M | $1.100M |
YoY Change | 440.0% | 145.45% | 266.67% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | -$12.20M | $4.300M |
YoY Change | -100.0% | -383.72% | -2250.0% |
Cash From Investing Activities | -$2.700M | -$14.90M | $3.200M |
YoY Change | 35.0% | -565.63% | -740.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -154.7M | -10.00M | -86.00M |
YoY Change | 283.87% | -88.37% | -189.58% |
NET CHANGE | |||
Cash From Operating Activities | 106.7M | 35.20M | 76.20M |
Cash From Investing Activities | -2.700M | -14.90M | 3.200M |
Cash From Financing Activities | -154.7M | -10.00M | -86.00M |
Net Change In Cash | -50.70M | 10.30M | -6.600M |
YoY Change | -427.1% | -256.06% | -127.27% |
FREE CASH FLOW | |||
Cash From Operating Activities | $106.7M | $35.20M | $76.20M |
Capital Expenditures | -$2.700M | $2.700M | $1.100M |
Free Cash Flow | $109.4M | $32.50M | $75.10M |
YoY Change | 87.65% | -56.72% | -204.89% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
305094000 | USD |
CY2013Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
313620000 | USD |
CY2013Q1 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
787150000 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
839304000 | USD |
CY2013Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-6477000 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-3143000 | USD |
us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
14376000 | USD | |
CY2013Q4 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
12064000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
52199000 | USD | |
CY2012Q4 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
8997000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
25645000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
25645000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
32885000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
1264000 | USD | |
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
6354000 | USD | |
us-gaap |
Proceeds From Sale Of Equity Method Investments
ProceedsFromSaleOfEquityMethodInvestments
|
9000000 | USD | |
us-gaap |
Proceeds From Sale Of Equity Method Investments
ProceedsFromSaleOfEquityMethodInvestments
|
0 | USD | |
us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
3058000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2897000 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
4104000 | USD | |
us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities Net Of Adjustments
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments
|
3197000 | USD | |
us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
770000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.00 | ||
CY2013Q4 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.05 | |
CY2013Q4 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
4090000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
13747000 | USD | |
CY2013Q4 | us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
7600000 | USD |
CY2012Q4 | us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
8997000 | USD |
CY2013Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
6262000 | USD |
CY2013Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
4494000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
12878000 | USD | |
CY2012Q4 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
4608000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3972000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
2797000 | USD | |
CY2012Q4 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1300000 | USD |
CY2013Q4 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
900000 | USD |
CY2013Q4 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3198000 | shares |
CY2012Q4 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1518000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
13592000 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2701000 | shares | |
CY2013Q4 | us-gaap |
Assets
Assets
|
2910560000 | USD |
CY2013Q1 | us-gaap |
Assets
Assets
|
2760869000 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
62363000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
75402000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
64298000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
48188000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-17374000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
15303000 | USD | |
CY2013Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q1 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
32974000 | shares |
CY2013Q4 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
28569000 | shares |
CY2013Q4 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.05 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.05 | ||
CY2012Q4 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.00 | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
3270000 | USD | |
CY2013Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2013Q1 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
4939000 | USD | |
CY2013Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2013Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
135882899 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
137997761 | shares |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
728676000 | USD |
CY2013Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
672915000 | USD |
CY2013Q4 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
89166000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
106219000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
70984000 | USD | |
CY2012Q4 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
38594000 | USD |
CY2013Q4 | us-gaap |
Convertible Subordinated Debt
ConvertibleSubordinatedDebt
|
150672000 | USD |
CY2013Q1 | us-gaap |
Convertible Subordinated Debt
ConvertibleSubordinatedDebt
|
87167000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
1707139000 | USD | |
CY2013Q4 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
698155000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
1746100000 | USD | |
CY2012Q4 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
661307000 | USD |
CY2013Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
810588000 | USD |
CY2013Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
18133000 | USD |
CY2013Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
36762000 | USD |
CY2013Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
33060000 | USD |
CY2013Q1 | us-gaap |
Deferred Revenue
DeferredRevenue
|
254023000 | USD |
CY2013Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
272140000 | USD |
CY2013Q1 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
82690000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
69773000 | USD |
us-gaap |
Depreciation
Depreciation
|
1969000 | USD | |
us-gaap |
Depreciation
Depreciation
|
2268000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
6240000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
4766000 | USD | |
CY2013Q4 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1530000 | USD |
CY2012Q4 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2020000 | USD |
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
6900000 | USD | |
CY2013Q4 | us-gaap |
Dividends Payable Current And Noncurrent
DividendsPayableCurrentAndNoncurrent
|
6900000 | USD |
CY2013Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.64 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.52 | ||
CY2012Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.28 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.75 | ||
CY2012Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.27 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.51 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.71 | ||
CY2013Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.59 | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-2264000 | USD | |
CY2012Q4 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD | |
CY2013Q4 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
4464000 | USD |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
19314000 | USD | |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
9849000 | USD | |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
0 | USD | |
CY2013Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
176607000 | USD |
CY2013Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
169450000 | USD |
CY2013Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
7673000 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
10470000 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
900000 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
0 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
400000 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
800000 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
1800000 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
14400000 | USD |
CY2013Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
14400000 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3930000 | USD |
CY2013Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
6727000 | USD |
CY2013Q4 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
1275000 | USD |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
2071000 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-1758000 | USD | |
CY2012Q4 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-155000 | USD |
CY2013Q1 | us-gaap |
Goodwill
Goodwill
|
323328000 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
323328000 | USD |
CY2013Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
126660000 | 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
|
80129000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
129952000 | USD | |
CY2012Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
45991000 | USD |
CY2013Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
127981000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
116794000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
82031000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
13158000 | USD | |
CY2012Q4 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-3512000 | USD |
CY2013Q4 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1321000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1902000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
27067000 | USD | |
CY2012Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4649000 | USD |
CY2013Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
37897000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
10970000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-38991000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
4205000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-128317000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
46376000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-13272000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
0 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
68305000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
17947000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
7950000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
1696000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
-8124000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
29754000 | USD | |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
13842000 | shares | |
CY2013Q4 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
13815000 | shares |
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
|
655000 | shares | |
CY2012Q4 | us-gaap |
Incremental Common Shares Attributable To Equity Unit Purchase Agreements
IncrementalCommonSharesAttributableToEquityUnitPurchaseAgreements
|
1743000 | shares |
CY2013Q4 | us-gaap |
Incremental Common Shares Attributable To Equity Unit Purchase Agreements
IncrementalCommonSharesAttributableToEquityUnitPurchaseAgreements
|
2797000 | shares |
us-gaap |
Incremental Common Shares Attributable To Equity Unit Purchase Agreements
IncrementalCommonSharesAttributableToEquityUnitPurchaseAgreements
|
2619000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Equity Unit Purchase Agreements
IncrementalCommonSharesAttributableToEquityUnitPurchaseAgreements
|
1117000 | shares | |
CY2012Q4 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
770000 | shares |
CY2013Q4 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
579000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
639000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
741000 | shares | |
CY2013Q4 | us-gaap |
Interest Expense
InterestExpense
|
15574000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
73549000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
52560000 | USD | |
CY2012Q4 | us-gaap |
Interest Expense
InterestExpense
|
22774000 | USD |
CY2012Q4 | us-gaap |
Interest On Convertible Debt Net Of Tax
InterestOnConvertibleDebtNetOfTax
|
2861000 | USD |
us-gaap |
Interest On Convertible Debt Net Of Tax
InterestOnConvertibleDebtNetOfTax
|
6315000 | USD | |
us-gaap |
Interest On Convertible Debt Net Of Tax
InterestOnConvertibleDebtNetOfTax
|
324000 | USD | |
CY2013Q4 | us-gaap |
Interest On Convertible Debt Net Of Tax
InterestOnConvertibleDebtNetOfTax
|
2137000 | USD |
CY2013Q4 | us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
1771000 | USD |
us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
4750000 | USD | |
CY2012Q4 | us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
1079000 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
2392054000 | USD |
CY2013Q1 | us-gaap |
Liabilities
Liabilities
|
2404343000 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2910560000 | USD |
CY2013Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2760869000 | USD |
CY2013Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
338474000 | USD |
CY2013Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
194119000 | USD |
CY2013Q1 | us-gaap |
Loans Payable To Bank
LoansPayableToBank
|
0 | USD |
CY2013Q4 | us-gaap |
Loans Payable To Bank
LoansPayableToBank
|
222664000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
792455000 | USD |
CY2013Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
857918000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
510000000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
0 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
194119000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
41850000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
0 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
64619000 | USD |
us-gaap |
Maximum Remaining Maturity Of Foreign Currency Derivatives1
MaximumRemainingMaturityOfForeignCurrencyDerivatives1
|
P17M | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-242153000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-124609000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-5922000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
6520000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
145834000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
218259000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
69159000 | USD | |
CY2012Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
37830000 | USD |
CY2013Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
88763000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
102885000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
69483000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
109200000 | USD | |
CY2013Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
90900000 | USD |
CY2012Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
40691000 | USD |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | segment | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
176333000 | USD | |
CY2012Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
82338000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
201257000 | USD | |
CY2013Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
141784000 | USD |
CY2013Q1 | us-gaap |
Other Assets
OtherAssets
|
72619000 | USD |
CY2013Q4 | us-gaap |
Other Assets
OtherAssets
|
69575000 | USD |
CY2013Q4 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
-114000 | USD |
us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
90000 | 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 Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
-770000 | USD | |
CY2013Q4 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
517000 | 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 Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
4104000 | USD | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
1735000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
14376000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
17250000 | 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 | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6116000 | USD | |
CY2012Q4 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1100000 | USD |
CY2013Q4 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2700000 | USD |
CY2013Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
9916000 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
8187000 | USD |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
0 | USD | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
4169000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
216884000 | USD | |
us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
223756000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
1089120000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
782219000 | 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
|
0 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
-12769000 | USD | |
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
0 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
10869000 | USD | |
CY2013Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
8530000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
12706000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1137000 | USD | |
CY2013Q4 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
674000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
2087000 | USD | |
CY2012Q4 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1519000 | 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
|
926574000 | USD | |
us-gaap |
Repayments Of Secured Debt
RepaymentsOfSecuredDebt
|
0 | USD | |
us-gaap |
Repayments Of Secured Debt
RepaymentsOfSecuredDebt
|
470584000 | USD | |
CY2013Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
40443000 | USD |
CY2013Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
10664000 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-207027000 | USD |
CY2013Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-309912000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1908396000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1922433000 | USD | |
CY2013Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
839939000 | USD |
CY2012Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
743645000 | USD |
CY2013Q1 | us-gaap |
Secured Debt
SecuredDebt
|
432277000 | USD |
CY2013Q4 | us-gaap |
Secured Debt
SecuredDebt
|
225000000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
16884000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
41044000 | USD | |
us-gaap |
Share Based Goods And Nonemployee Services Transaction Stockholders Equity
ShareBasedGoodsAndNonemployeeServicesTransactionStockholdersEquity
|
427000 | USD | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
48168000 | USD | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
10869000 | USD | |
CY2013Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
356526000 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
518506000 | USD |
CY2013Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
155137000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
154197000 | shares | |
CY2012Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
149807000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
136735000 | 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 |
CY2013Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
137946000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
137097000 | shares | |
CY2013Q1 | lgf |
Acquired Libraries Net Of Amortization
AcquiredLibrariesNetOfAmortization
|
22408000 | USD |
CY2013Q4 | lgf |
Acquired Libraries Net Of Amortization
AcquiredLibrariesNetOfAmortization
|
16628000 | USD |
CY2012Q4 | lgf |
Acquisition Of Investment In Films And Television Programs Net
AcquisitionOfInvestmentInFilmsAndTelevisionProgramsNet
|
280755000 | USD |
CY2013Q4 | lgf |
Acquisition Of Investment In Films And Television Programs Net
AcquisitionOfInvestmentInFilmsAndTelevisionProgramsNet
|
354647000 | USD |
lgf |
Acquisition Of Investment In Films And Television Programs Net
AcquisitionOfInvestmentInFilmsAndTelevisionProgramsNet
|
703875000 | USD | |
lgf |
Acquisition Of Investment In Films And Television Programs Net
AcquisitionOfInvestmentInFilmsAndTelevisionProgramsNet
|
692943000 | USD | |
lgf |
Amortization Of Films And Television Programs
AmortizationOfFilmsAndTelevisionPrograms
|
658875000 | USD | |
lgf |
Amortization Of Films And Television Programs
AmortizationOfFilmsAndTelevisionPrograms
|
636818000 | USD | |
CY2013Q4 | lgf |
Amortization Of Films And Television Programs
AmortizationOfFilmsAndTelevisionPrograms
|
260318000 | USD |
CY2012Q4 | lgf |
Amortization Of Films And Television Programs
AmortizationOfFilmsAndTelevisionPrograms
|
264211000 | USD |
lgf |
Contractual Cash Based Interest
ContractualCashBasedInterest
|
39682000 | USD | |
CY2013Q4 | lgf |
Contractual Cash Based Interest
ContractualCashBasedInterest
|
11484000 | USD |
lgf |
Contractual Cash Based Interest
ContractualCashBasedInterest
|
59802000 | USD | |
CY2012Q4 | lgf |
Contractual Cash Based Interest
ContractualCashBasedInterest
|
18166000 | USD |
CY2012Q4 | lgf |
Corporate General And Administration
CorporateGeneralAndAdministration
|
27349000 | USD |
lgf |
Corporate General And Administration
CorporateGeneralAndAdministration
|
86137000 | USD | |
CY2013Q4 | lgf |
Corporate General And Administration
CorporateGeneralAndAdministration
|
45207000 | USD |
lgf |
Corporate General And Administration
CorporateGeneralAndAdministration
|
126761000 | USD | |
CY2013Q4 | lgf |
Direct Operating Cost
DirectOperatingCost
|
397513000 | USD |
CY2012Q4 | lgf |
Direct Operating Cost
DirectOperatingCost
|
402334000 | USD |
lgf |
Direct Operating Cost
DirectOperatingCost
|
971382000 | USD | |
lgf |
Direct Operating Cost
DirectOperatingCost
|
965756000 | USD | |
lgf |
Discrete Benefit Associated With Net Deferred Tax Assets
DiscreteBenefitAssociatedWithNetDeferredTaxAssets
|
12000000 | USD | |
CY2013Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due In Five Years
FutureAnnualRepaymentOfObligationAndLoansDueInFiveYears
|
6000000 | USD |
CY2013Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due In Four Years
FutureAnnualRepaymentOfObligationAndLoansDueInFourYears
|
6000000 | USD |
CY2013Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due In Three Years
FutureAnnualRepaymentOfObligationAndLoansDueInThreeYears
|
162935000 | USD |
CY2013Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due In Two Years
FutureAnnualRepaymentOfObligationAndLoansDueInTwoYears
|
232428000 | USD |
CY2013Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due Total
FutureAnnualRepaymentOfObligationAndLoansDueTotal
|
576426000 | USD |
CY2012Q4 | lgf |
Gain On Extinguishment Of Debts
GainOnExtinguishmentOfDebts
|
-14652000 | USD |
lgf |
Gain On Extinguishment Of Debts
GainOnExtinguishmentOfDebts
|
-23811000 | USD | |
CY2013Q4 | lgf |
Gain On Extinguishment Of Debts
GainOnExtinguishmentOfDebts
|
0 | 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
|
0.47 | ||
CY2013Q4 | lgf |
Film And Production Obligations
FilmAndProductionObligations
|
573949000 | USD |
CY2013Q1 | lgf |
Film And Production Obligations
FilmAndProductionObligations
|
569019000 | USD |
CY2013Q4 | lgf |
Film Obligations
FilmObligations
|
111411000 | USD |
CY2013Q1 | lgf |
Film Obligations
FilmObligations
|
99678000 | USD |
CY2013Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due After Year Five
FutureAnnualRepaymentOfObligationAndLoansDueAfterYearFive
|
1000000 | USD |
CY2013Q4 | lgf |
Future Annual Repayment Of Obligation And Loans Due Current
FutureAnnualRepaymentOfObligationAndLoansDueCurrent
|
168063000 | USD |
lgf |
Gain On Extinguishment Of Debts
GainOnExtinguishmentOfDebts
|
-36653000 | USD | |
CY2012Q4 | lgf |
General And Administrative Expenses
GeneralAndAdministrativeExpenses
|
46900000 | USD |
CY2013Q4 | lgf |
General And Administrative Expenses
GeneralAndAdministrativeExpenses
|
65577000 | USD |
lgf |
General And Administrative Expenses
GeneralAndAdministrativeExpenses
|
143274000 | USD | |
lgf |
General And Administrative Expenses
GeneralAndAdministrativeExpenses
|
186120000 | USD | |
CY2013Q4 | lgf |
Imputed Interest On Film Obligations
ImputedInterestOnFilmObligations
|
2477000 | USD |
lgf |
Increase Decrease In Film Obligations
IncreaseDecreaseInFilmObligations
|
11208000 | 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
|
692943000 | USD | |
lgf |
Increase Decrease In Participations And Residuals
IncreaseDecreaseInParticipationsAndResiduals
|
38236000 | USD | |
lgf |
Increase Decrease In Participations And Residuals
IncreaseDecreaseInParticipationsAndResiduals
|
-12583000 | USD | |
CY2013Q4 | lgf |
Investment In Films And Television Programs Net
InvestmentInFilmsAndTelevisionProgramsNet
|
1303422000 | USD |
CY2013Q4 | lgf |
Participation And Residuals
ParticipationAndResiduals
|
448416000 | USD |
lgf |
Other Shared Services And Corporate Expenses
OtherSharedServicesAndCorporateExpenses
|
74562000 | USD | |
CY2013Q4 | lgf |
Other Unallocated Assets
OtherUnallocatedAssets
|
444506000 | USD |
CY2013Q1 | lgf |
Other Unallocated Assets
OtherUnallocatedAssets
|
406316000 | USD |
CY2013Q1 | lgf |
Participation And Residuals
ParticipationAndResiduals
|
409763000 | USD |
CY2013Q1 | lgf |
Investment In Films And Television Programs Net
InvestmentInFilmsAndTelevisionProgramsNet
|
1244075000 | USD |
CY2013Q4 | lgf |
Loans Receivable
LoansReceivable
|
20696000 | USD |
CY2013Q1 | lgf |
Loans Receivable
LoansReceivable
|
22916000 | USD |
lgf |
Other Shared Services And Corporate Expenses
OtherSharedServicesAndCorporateExpenses
|
58465000 | USD | |
CY2013Q4 | lgf |
Other Shared Services And Corporate Expenses
OtherSharedServicesAndCorporateExpenses
|
33143000 | USD |
CY2012Q4 | lgf |
Other Shared Services And Corporate Expenses
OtherSharedServicesAndCorporateExpenses
|
18352000 | USD |
lgf |
Participations And Residual Expense
ParticipationsAndResidualExpense
|
328922000 | USD | |
lgf |
Participations And Residual Expense
ParticipationsAndResidualExpense
|
309612000 | USD | |
CY2013Q4 | lgf |
Participations And Residual Expense
ParticipationsAndResidualExpense
|
137796000 | USD |
CY2012Q4 | lgf |
Participations And Residual Expense
ParticipationsAndResidualExpense
|
136449000 | USD |
lgf |
Percentage Of Accrued Participations And Residuals Payable Within One Year
PercentageOfAccruedParticipationsAndResidualsPayableWithinOneYear
|
0.58 | ||
lgf |
Proceeds From Issuance Of Convertible Senior Subordinated Notes
ProceedsFromIssuanceOfConvertibleSeniorSubordinatedNotes
|
0 | USD | |
lgf |
Proceeds From Issuance Of Convertible Senior Subordinated Notes
ProceedsFromIssuanceOfConvertibleSeniorSubordinatedNotes
|
60000000 | USD | |
lgf |
Proceeds From Production Obligation
ProceedsFromProductionObligation
|
263124000 | USD | |
lgf |
Proceeds From Production Obligation
ProceedsFromProductionObligation
|
359582000 | USD | |
lgf |
Proceeds From Repayment Of Loans Receivable
ProceedsFromRepaymentOfLoansReceivable
|
4274000 | USD | |
lgf |
Proceeds From Repayment Of Loans Receivable
ProceedsFromRepaymentOfLoansReceivable
|
4275000 | USD | |
lgf |
Production Loan Repayments Under Credit Facility
ProductionLoanRepaymentsUnderCreditFacility
|
500000 | USD | |
lgf |
Production Loan Repayments Under Credit Facility
ProductionLoanRepaymentsUnderCreditFacility
|
65000000 | USD | |
lgf |
Repaymentof Production Obligations
RepaymentofProductionObligations
|
321603000 | USD | |
lgf |
Repaymentof Production Obligations
RepaymentofProductionObligations
|
301385000 | USD | |
lgf |
Repurchase Of Convertible Senior Subordinated Notes
RepurchaseOfConvertibleSeniorSubordinatedNotes
|
7639000 | USD | |
lgf |
Repurchase Of Convertible Senior Subordinated Notes
RepurchaseOfConvertibleSeniorSubordinatedNotes
|
0 | USD | |
CY2013Q1 | lgf |
Reserve For Returns And Allowances On Accounts Receivable
ReserveForReturnsAndAllowancesOnAccountsReceivable
|
103418000 | USD |
CY2013Q4 | lgf |
Reserve For Returns And Allowances On Accounts Receivable
ReserveForReturnsAndAllowancesOnAccountsReceivable
|
74276000 | USD |
CY2013Q1 | lgf |
Segment Assets
SegmentAssets
|
2354553000 | USD |
CY2013Q4 | lgf |
Segment Assets
SegmentAssets
|
2466054000 | USD |
lgf |
Segment Contribution Before General And Administration Expenses
SegmentContributionBeforeGeneralAndAdministrationExpenses
|
325847000 | USD | |
CY2012Q4 | lgf |
Segment Contribution Before General And Administration Expenses
SegmentContributionBeforeGeneralAndAdministrationExpenses
|
131258000 | USD |
CY2013Q4 | lgf |
Segment Contribution Before General And Administration Expenses
SegmentContributionBeforeGeneralAndAdministrationExpenses
|
208891000 | USD |
lgf |
Segment Contribution Before General And Administration Expenses
SegmentContributionBeforeGeneralAndAdministrationExpenses
|
392143000 | USD | |
lgf |
Segment General And Administration
SegmentGeneralAndAdministration
|
59359000 | USD | |
CY2012Q4 | lgf |
Segment General And Administration
SegmentGeneralAndAdministration
|
19551000 | USD |
lgf |
Segment General And Administration
SegmentGeneralAndAdministration
|
57137000 | USD | |
CY2013Q4 | lgf |
Segment General And Administration
SegmentGeneralAndAdministration
|
20370000 | USD |
CY2012Q4 | lgf |
Segment Profit Loss
SegmentProfitLoss
|
111707000 | USD |
CY2013Q4 | lgf |
Segment Profit Loss
SegmentProfitLoss
|
188521000 | USD |
lgf |
Segment Profit Loss
SegmentProfitLoss
|
332784000 | USD | |
lgf |
Segment Profit Loss
SegmentProfitLoss
|
268710000 | USD | |
CY2012Q4 | lgf |
Selling And Marketing Expenses
SellingAndMarketingExpenses
|
210053000 | USD |
lgf |
Selling And Marketing Expenses
SellingAndMarketingExpenses
|
550497000 | USD | |
CY2013Q4 | lgf |
Selling And Marketing Expenses
SellingAndMarketingExpenses
|
233535000 | USD |
lgf |
Selling And Marketing Expenses
SellingAndMarketingExpenses
|
625204000 | USD | |
CY2012Q4 | lgf |
Total Other Expenses Income Net
TotalOtherExpensesIncomeNet
|
36347000 | USD |
CY2013Q4 | lgf |
Total Other Expenses Income Net
TotalOtherExpensesIncomeNet
|
13803000 | USD |
lgf |
Total Other Expenses Income Net
TotalOtherExpensesIncomeNet
|
84463000 | USD | |
lgf |
Total Other Expenses Income Net
TotalOtherExpensesIncomeNet
|
94302000 | 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
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2013-12-31 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000929351 | ||
CY2014Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
138022010 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
LIONS GATE ENTERTAINMENT CORP /CN/ |