2010 Q4 Form 10-K Financial Statement
#000119312512074929 Filed on February 23, 2012
Income Statement
Concept | 2010 Q4 | 2010 Q3 | 2010 Q2 |
---|---|---|---|
Revenue | $12.79B | $11.38B | $11.26B |
YoY Change | 4.84% | 5.65% | 2.92% |
Cost Of Revenue | $11.61B | $10.38B | $10.18B |
YoY Change | 5.63% | 6.08% | 2.42% |
Gross Profit | $1.155B | $967.0M | $1.046B |
YoY Change | -5.02% | -1.93% | 4.91% |
Gross Profit Margin | 9.03% | 8.5% | 9.29% |
Selling, General & Admin | |||
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | -$613.0M | $213.0M | $201.0M |
YoY Change | -230.43% | -0.93% | -3.37% |
% of Gross Profit | -53.07% | 22.03% | 19.22% |
Operating Expenses | $203.0M | -$88.00M | -$73.00M |
YoY Change | -825.0% | 7.32% | 10.61% |
Operating Profit | $1.128B | $889.0M | $1.119B |
YoY Change | -9.32% | -16.76% | 5.27% |
Interest Expense | -$87.00M | -$85.00M | -$86.00M |
YoY Change | 1.16% | 14.86% | 16.22% |
% of Operating Profit | -7.71% | -9.56% | -7.69% |
Other Income/Expense, Net | $289.0M | $37.00M | -$19.00M |
YoY Change | 1011.54% | -31.48% | -141.3% |
Pretax Income | $1.056B | $829.0M | $1.014B |
YoY Change | -10.81% | -20.9% | -2.03% |
Income Tax | -$2.093B | $272.0M | $297.0M |
% Of Pretax Income | -198.2% | 32.81% | 29.29% |
Net Earnings | $983.0M | $571.0M | $824.0M |
YoY Change | 18.86% | -28.36% | 12.26% |
Net Earnings / Revenue | 7.68% | 5.02% | 7.32% |
Basic Earnings Per Share | $2.76 | $1.56 | $2.24 |
Diluted Earnings Per Share | $2.73 | $1.54 | $2.22 |
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2010 Q4 | 2010 Q3 | 2010 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.777B | $3.423B | $3.599B |
YoY Change | 1.46% | 26.36% | 34.69% |
Cash & Equivalents | $2.261B | $2.656B | $2.722B |
Short-Term Investments | $516.0M | $767.0M | $877.0M |
Other Short-Term Assets | $2.061B | $2.148B | $1.870B |
YoY Change | 37.77% | 35.26% | 48.65% |
Inventory | $2.363B | $2.093B | $2.360B |
Prepaid Expenses | |||
Receivables | $5.692B | $6.275B | $6.383B |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $12.89B | $13.94B | $14.21B |
YoY Change | 3.33% | 12.02% | 19.3% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $4.554B | $4.347B | $4.381B |
YoY Change | 0.75% | -1.87% | -1.35% |
Goodwill | $9.605B | ||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $8.061B | $7.519B | $7.670B |
YoY Change | 2.62% | -12.44% | -8.36% |
Total Long-Term Assets | $22.22B | $21.61B | $22.03B |
YoY Change | -1.83% | -7.24% | -3.71% |
TOTAL ASSETS | |||
Total Short-Term Assets | $12.89B | $13.94B | $14.21B |
Total Long-Term Assets | $22.22B | $21.61B | $22.03B |
Total Assets | $35.11B | $35.55B | $36.24B |
YoY Change | 0.01% | -0.53% | 4.17% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.627B | $2.352B | $2.271B |
YoY Change | -19.85% | 4.77% | 5.04% |
Accrued Expenses | $1.870B | $1.890B | $1.698B |
YoY Change | 13.47% | 5.88% | -0.7% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $0.00 | ||
YoY Change | |||
Total Short-Term Liabilities | $11.40B | $11.64B | $11.86B |
YoY Change | 6.52% | 0.47% | 5.07% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $5.019B | $5.019B | $5.019B |
YoY Change | -0.65% | 40.86% | 40.86% |
Other Long-Term Liabilities | $15.20B | $14.98B | $15.63B |
YoY Change | -0.2% | -14.21% | -8.71% |
Total Long-Term Liabilities | $20.22B | $20.00B | $20.65B |
YoY Change | -0.32% | -4.87% | -0.17% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $11.40B | $11.64B | $11.86B |
Total Long-Term Liabilities | $20.22B | $20.00B | $20.65B |
Total Liabilities | $31.62B | $31.63B | $32.51B |
YoY Change | 2.05% | -2.97% | 1.68% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $3.497B | $3.918B | $3.734B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $35.11B | $35.55B | $36.24B |
YoY Change | 0.01% | -0.53% | 4.17% |
Cashflow Statement
Concept | 2010 Q4 | 2010 Q3 | 2010 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $983.0M | $571.0M | $824.0M |
YoY Change | 18.86% | -28.36% | 12.26% |
Depreciation, Depletion And Amortization | -$613.0M | $213.0M | $201.0M |
YoY Change | -230.43% | -0.93% | -3.37% |
Cash From Operating Activities | -$3.387B | $513.0M | $1.225B |
YoY Change | 1063.92% | -63.97% | 7.83% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $394.0M | -$171.0M | -$131.0M |
YoY Change | -157.52% | -6.04% | -21.56% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $473.0M | $108.0M | -$665.0M |
YoY Change | 258.33% | -118.09% | 1521.95% |
Cash From Investing Activities | $867.0M | -$63.00M | -$796.0M |
YoY Change | -256.78% | -91.91% | 282.69% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 2.256B | -536.0M | -990.0M |
YoY Change | 310.18% | -10.67% | 47.32% |
NET CHANGE | |||
Cash From Operating Activities | -3.387B | 513.0M | 1.225B |
Cash From Investing Activities | 867.0M | -63.00M | -796.0M |
Cash From Financing Activities | 2.256B | -536.0M | -990.0M |
Net Change In Cash | -264.0M | -86.00M | -561.0M |
YoY Change | -10.2% | -291.11% | -319.14% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$3.387B | $513.0M | $1.225B |
Capital Expenditures | $394.0M | -$171.0M | -$131.0M |
Free Cash Flow | -$3.781B | $684.0M | $1.356B |
YoY Change | -1059.64% | -57.41% | 4.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2010Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
717000000 | |
CY2010Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
557000000 | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
821000000 | ||
CY2011Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
556000000 | |
CY2011Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
748000000 | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
698000000 | ||
CY2010Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
14000000 | |
CY2010Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
107000000 | |
CY2010Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
3000000 | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
140000000 | ||
CY2011Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-26000000 | |
CY2011Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-6000000 | |
CY2011Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
35000000 | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-15000000 | ||
CY2010Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
533000000 | |
CY2010Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
824000000 | |
CY2011Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
530000000 | |
CY2011Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
742000000 | |
CY2009 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
4367000000 | |
CY2010Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
938000000 | |
CY2010 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
4049000000 | |
CY2010Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1119000000 | |
CY2011Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
864000000 | |
CY2011Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
993000000 | |
CY2010Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
10308000000 | |
CY2010Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
11259000000 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
12761000000 | ||
CY2011Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
10626000000 | |
CY2011Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
11543000000 | |
CY2011Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
12119000000 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
12211000000 | ||
CY2011 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
335900000 | |
CY2009 | lmt |
Other Unallocated Corporate Income Expense Net
OtherUnallocatedCorporateIncomeExpenseNet
|
689000000 | |
CY2010 | lmt |
Other Unallocated Corporate Income Expense Net
OtherUnallocatedCorporateIncomeExpenseNet
|
759000000 | |
CY2011 | lmt |
Other Unallocated Corporate Income Expense Net
OtherUnallocatedCorporateIncomeExpenseNet
|
1165000000 | |
CY2010 | lmt |
Severance And Other Charges
SeveranceAndOtherCharges
|
220000000 | |
CY2011 | lmt |
Severance And Other Charges
SeveranceAndOtherCharges
|
136000000 | |
CY2010Q4 | us-gaap |
Assets
Assets
|
35113000000 | |
CY2011Q4 | us-gaap |
Assets
Assets
|
37908000000 | |
CY2010Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
4619000000 | |
CY2011Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
5719000000 | |
CY2010Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
17000000 | |
CY2011Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
14000000 | |
CY2010Q4 | us-gaap |
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
|
391000000 | |
CY2011Q4 | us-gaap |
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
|
379000000 | |
CY2010Q4 | us-gaap |
Derivative Assets
DerivativeAssets
|
26000000 | |
CY2011Q4 | us-gaap |
Derivative Assets
DerivativeAssets
|
43000000 | |
CY2010Q4 | us-gaap |
Derivative Financial Instruments Liabilities Fair Value Disclosure
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure
|
33000000 | |
CY2011Q4 | us-gaap |
Derivative Financial Instruments Liabilities Fair Value Disclosure
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure
|
26000000 | |
CY2010Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.43 | |
CY2010Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.24 | |
CY2010Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.56 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.70 | ||
CY2011Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.52 | |
CY2011Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.16 | |
CY2011Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.12 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.12 | ||
CY2010Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.41 | |
CY2010Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.22 | |
CY2010Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.54 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.67 | ||
CY2011Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.50 | |
CY2011Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.14 | |
CY2011Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.10 | |
CY2010Q4 | us-gaap |
Goodwill
Goodwill
|
9605000000 | |
CY2011Q4 | us-gaap |
Goodwill
Goodwill
|
10148000000 | |
CY2010Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
519000000 |