2011 Q4 Form 10-Q Financial Statement
#000000357011000087 Filed on November 07, 2011
Income Statement
Concept | 2011 Q4 | 2011 Q3 | 2010 Q4 |
---|---|---|---|
Revenue | $72.59M | $65.81M | $75.50M |
YoY Change | -3.85% | -3.57% | -11.8% |
Cost Of Revenue | $10.10M | $11.00M | $10.70M |
YoY Change | -5.61% | 20.88% | -1.83% |
Gross Profit | $62.50M | $54.80M | $64.70M |
YoY Change | -3.4% | -7.43% | -13.39% |
Gross Profit Margin | 86.1% | 83.27% | 85.7% |
Selling, General & Admin | $31.30M | $16.20M | $17.40M |
YoY Change | 79.89% | 7.28% | 1.75% |
% of Gross Profit | 50.08% | 29.56% | 26.89% |
Research & Development | $11.14M | ||
YoY Change | 128.11% | ||
% of Gross Profit | 20.33% | ||
Depreciation & Amortization | $17.10M | $15.27M | $15.40M |
YoY Change | 11.04% | -8.28% | 1.99% |
% of Gross Profit | 27.36% | 27.87% | 23.8% |
Operating Expenses | $54.70M | $55.46M | $38.30M |
YoY Change | 42.82% | 1035.27% | 18.21% |
Operating Profit | $7.764M | $10.36M | $26.40M |
YoY Change | -70.59% | -53.74% | -37.59% |
Interest Expense | -$66.60M | $65.13M | -$63.90M |
YoY Change | 4.23% | 1.92% | -2.59% |
% of Operating Profit | -857.81% | 628.92% | -242.05% |
Other Income/Expense, Net | $100.0K | -$65.82M | $100.0K |
YoY Change | 0.0% | 3.36% | |
Pretax Income | -$58.80M | -$55.47M | -$86.60M |
YoY Change | -32.1% | 34.3% | 271.67% |
Income Tax | $200.0K | $0.00 | $0.00 |
% Of Pretax Income | |||
Net Earnings | -$57.81M | -$53.94M | -$86.10M |
YoY Change | -32.86% | 32.91% | 271.12% |
Net Earnings / Revenue | -79.64% | -81.95% | -114.04% |
Basic Earnings Per Share | -$0.67 | ||
Diluted Earnings Per Share | -$657.6K | -$0.67 | -$1.508M |
COMMON SHARES | |||
Basic Shares Outstanding | 82.84M shares | 80.47M shares | |
Diluted Shares Outstanding | 80.47M shares |
Balance Sheet
Concept | 2011 Q4 | 2011 Q3 | 2010 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $459.0M | $131.0M | $74.00M |
YoY Change | 520.27% | 59.76% | -15.91% |
Cash & Equivalents | $459.2M | $131.3M | $74.16M |
Short-Term Investments | |||
Other Short-Term Assets | $123.0M | $170.0M | $86.00M |
YoY Change | 43.02% | 28.79% | -44.52% |
Inventory | $6.562M | $6.879M | $1.212M |
Prepaid Expenses | |||
Receivables | $3.043M | $4.177M | $4.699M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $591.5M | $312.3M | $165.6M |
YoY Change | 257.14% | 43.93% | -42.09% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.107B | $2.120B | $2.158B |
YoY Change | -2.34% | -2.36% | -2.68% |
Goodwill | $76.82M | $76.82M | $76.82M |
YoY Change | 0.0% | ||
Intangibles | $4.782M | $4.856M | $6.067M |
YoY Change | -21.18% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $18.90M | $19.35M | $22.87M |
YoY Change | -17.37% | -86.65% | -84.44% |
Total Long-Term Assets | $2.324B | $2.339B | $2.388B |
YoY Change | -2.68% | -2.5% | -2.42% |
TOTAL ASSETS | |||
Total Short-Term Assets | $591.5M | $312.3M | $165.6M |
Total Long-Term Assets | $2.324B | $2.339B | $2.388B |
Total Assets | $2.915B | $2.651B | $2.554B |
YoY Change | 14.17% | 1.35% | -6.57% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.103M | $1.699M | $1.283M |
YoY Change | -14.03% | 69.9% | |
Accrued Expenses | $63.07M | $77.41M | $38.46M |
YoY Change | 64.0% | 9.03% | 1.21% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $493.0M | $489.0M | $0.00 |
YoY Change | 91.76% | ||
Total Short-Term Liabilities | $585.0M | $595.0M | $66.33M |
YoY Change | 781.84% | 68.08% | 0.51% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.465B | $2.464B | $2.919B |
YoY Change | -15.54% | -7.37% | -4.06% |
Other Long-Term Liabilities | $3.146M | $3.288M | $2.280M |
YoY Change | 37.98% | -90.04% | -96.0% |
Total Long-Term Liabilities | $2.468B | $2.467B | $2.921B |
YoY Change | -15.5% | -8.38% | -5.75% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $585.0M | $595.0M | $66.33M |
Total Long-Term Liabilities | $2.468B | $2.467B | $2.921B |
Total Liabilities | $3.053B | $3.062B | $2.987B |
YoY Change | 2.21% | -5.6% | -11.67% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$1.260B | -$1.202B | -$1.061B |
YoY Change | 18.72% | ||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $20.20M | $6.067M | $4.338M |
YoY Change | 365.54% | ||
Treasury Stock Shares | 4.700M shares | 1.700M shares | 1.500M shares |
Shareholders Equity | -$381.6M | -$664.7M | -$661.6M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $2.915B | $2.651B | $2.554B |
YoY Change | 14.17% | 1.35% | -6.57% |
Cashflow Statement
Concept | 2011 Q4 | 2011 Q3 | 2010 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$57.81M | -$53.94M | -$86.10M |
YoY Change | -32.86% | 32.91% | 271.12% |
Depreciation, Depletion And Amortization | $17.10M | $15.27M | $15.40M |
YoY Change | 11.04% | -8.28% | 1.99% |
Cash From Operating Activities | -$2.900M | -$10.40M | -$5.300M |
YoY Change | -45.28% | -215.56% | 43.24% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$2.400M | -$1.000M | -$1.400M |
YoY Change | 71.43% | -433.33% | -90.34% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $200.0K | -$18.00M | $800.0K |
YoY Change | -75.0% | 5900.0% | -95.98% |
Cash From Investing Activities | -$2.100M | -$19.10M | -$600.0K |
YoY Change | 250.0% | -111.11% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $330.9M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 332.9M | -1.800M | -1.500M |
YoY Change | -22293.33% | 28.57% | 150.0% |
NET CHANGE | |||
Cash From Operating Activities | -2.900M | -10.40M | -5.300M |
Cash From Investing Activities | -2.100M | -19.10M | -600.0K |
Cash From Financing Activities | 332.9M | -1.800M | -1.500M |
Net Change In Cash | 327.9M | -31.30M | -7.400M |
YoY Change | -4531.08% | -511.84% | -772.73% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$2.900M | -$10.40M | -$5.300M |
Capital Expenditures | -$2.400M | -$1.000M | -$1.400M |
Free Cash Flow | -$500.0K | -$9.400M | -$3.900M |
YoY Change | -87.18% | -208.05% | -136.11% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Proceeds From Limited Partnership Investments
ProceedsFromLimitedPartnershipInvestments
|
0 | USD | |
CY2010Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1283000 | USD |
CY2011Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1699000 | USD |
CY2010Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4699000 | USD |
CY2011Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4177000 | USD |
CY2010Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
38459000 | USD |
CY2011Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
77410000 | USD |
CY2010Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-173000 | USD |
CY2011Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-229000 | USD |
CY2010Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
404125000 | USD |
CY2011Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
543776000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
20397000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
21331000 | USD | |
CY2011Q3 | us-gaap |
Assets
Assets
|
2651443000 | USD |
CY2010Q4 | us-gaap |
Assets
Assets
|
2553507000 | USD |
CY2011Q3 | us-gaap |
Assets Current
AssetsCurrent
|
312338000 | USD |
CY2010Q4 | us-gaap |
Assets Current
AssetsCurrent
|
165610000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
74161000 | USD |
CY2011Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
131312000 | USD |
CY2009Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
88372000 | USD |
CY2010Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
81515000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-6857000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
57151000 | USD | |
us-gaap |
Write Off Of Deferred Debt Issuance Cost
WriteOffOfDeferredDebtIssuanceCost
|
1011000 | USD | |
CY2011Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
55458000 | USD |
CY2011Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | USD |
CY2010Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | USD |
CY2010Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.003 | |
CY2011Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.003 | |
CY2011Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
240000000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
240000000 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
82800000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
67800000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
67800000 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
82800000 | shares |
CY2011Q3 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
248000 | USD |
CY2010Q4 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
204000 | USD |
CY2011Q3 | us-gaap |
Debt Current
DebtCurrent
|
488666000 | USD |
CY2010Q4 | us-gaap |
Debt Current
DebtCurrent
|
0 | USD |
CY2011Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
26457000 | USD |
CY2010Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
26592000 | USD |
CY2011Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
26500000 | USD |
CY2010Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
29994000 | USD |
CY2011Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
15271000 | USD |
CY2010Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
16649000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
47885000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
46282000 | USD | |
us-gaap |
Description Of New Accounting Pronouncements Not Yet Adopted
DescriptionOfNewAccountingPronouncementsNotYetAdopted
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Recent Accounting Policies</font></div><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-style:italic;">Recently Issued Accounting Pronouncements Not Yet Adopted</font></div><div style="line-height:120%;text-align:justify;text-indent:36px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:justify;text-indent:36px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">In June 2011, the Financial Accounting Standards Board ("FASB") amended current comprehensive income guidance. The amended guidance eliminates the option to present the components of other comprehensive income as part of the statement of shareholders’ equity. Instead, the Company must report comprehensive income in either a single continuous statement of comprehensive income which contains two sections, net income and other comprehensive income, or in two separate but consecutive statements. This guidance will be effective for public companies during the interim and annual periods beginning after December 15, 2011 with early adoption permitted. We expect to adopt this guidance in our first fiscal quarter ending March 31, 2012. The adoption of this guidance will not have an impact on the Company’s consolidated financial position, results of operations or cash flows as it only requires a change in the format of the current presentation. </font></div><div style="line-height:120%;text-indent:36px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:justify;text-indent:36px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">In September 2011, the FASB amended the guidance on the annual testing of goodwill for impairment. The amended guidance will allow companies to assess qualitative factors to determine if it is more-likely-than-not that goodwill might be impaired and whether it is necessary to perform the two-step goodwill impairment test required under current accounting standards. This guidance will be effective for our fiscal year ending December 31, 2012, with early adoption permitted. We expect to adopt this guidance in our fourth fiscal quarter ending December 31, 2011. The adoption of this guidance is not expected to have a material impact on the Company's consolidated financial position, results of operations or cash flows. </font></div></div> | ||
CY2011Q3 | us-gaap |
Due To Related Parties Noncurrent
DueToRelatedPartiesNoncurrent
|
9598000 | USD |
CY2010Q4 | us-gaap |
Due To Related Parties Noncurrent
DueToRelatedPartiesNoncurrent
|
8930000 | USD |
CY2011Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.67 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.18 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.94 | ||
CY2010Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.73 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.16 | ||
CY2011Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.67 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.94 | ||
CY2010Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.73 | |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
0 | USD | |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
3900000 | USD | |
CY2011Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-716000 | USD |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-1164000 | USD | |
CY2010Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
0 | USD |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
461000 | USD | |
us-gaap |
Gain Loss On Sale Of Equity Investments
GainLossOnSaleOfEquityInvestments
|
0 | USD | |
us-gaap |
Gain Loss On Sale Of Equity Investments
GainLossOnSaleOfEquityInvestments
|
128330000 | USD | |
CY2011Q3 | us-gaap |
Gain Loss On Sale Of Equity Investments
GainLossOnSaleOfEquityInvestments
|
0 | USD |
CY2010Q3 | us-gaap |
Gain Loss On Sale Of Equity Investments
GainLossOnSaleOfEquityInvestments
|
0 | USD |
CY2011Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
16227000 | USD |
CY2010Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
15145000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
51273000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
57116000 | USD | |
CY2011Q3 | us-gaap |
Goodwill
Goodwill
|
76819000 | USD |
CY2010Q4 | us-gaap |
Goodwill
Goodwill
|
76819000 | USD |
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-55469000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-144406000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
8222000 | USD | |
CY2010Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-41301000 | USD |
CY2010Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2011Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
-407000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
-2246000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
44016000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
40019000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-3116000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-3629000 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
19636000 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
24963000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
5667000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-31702000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-1918000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
2413000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-6512000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-3939000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
4337000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
35673000 | USD | |
CY2010Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6067000 | USD |
CY2011Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
4856000 | USD |
CY2010Q3 | us-gaap |
Interest Expense
InterestExpense
|
63899000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
198044000 | USD | |
CY2011Q3 | us-gaap |
Interest Expense
InterestExpense
|
65125000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
193867000 | USD | |
CY2011Q3 | us-gaap |
Inventory Net
InventoryNet
|
6879000 | USD |
CY2010Q4 | us-gaap |
Inventory Net
InventoryNet
|
1212000 | USD |
CY2011Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2651443000 | USD |
CY2010Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2553507000 | USD |
CY2011Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
595016000 | USD |
CY2010Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
66334000 | USD |
CY2011Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2463939000 | USD |
CY2010Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2918579000 | USD |
CY2010Q4 | us-gaap |
Minority Interest
MinorityInterest
|
189021000 | USD |
CY2011Q3 | us-gaap |
Minority Interest
MinorityInterest
|
217770000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
-20123000 | USD | |
us-gaap |
Minority Interest Increase From Stock Issuance
MinorityInterestIncreaseFromStockIssuance
|
52331000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-104790000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
117043000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
109564000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-19977000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-11631000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-39915000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
9930000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-140947000 | USD | |
CY2010Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-40580000 | USD |
CY2011Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-53936000 | USD |
CY2010Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-721000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-1708000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-3459000 | USD | |
CY2011Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-1533000 | USD |
CY2010Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-63684000 | USD |
CY2011Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-65824000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-69898000 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-194786000 | USD | |
CY2011Q3 | us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
426000 | USD |
us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
2079000 | USD | |
us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
2170000 | USD | |
CY2010Q3 | us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
749000 | USD |
CY2010Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
45865000 | USD |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
820000 | USD | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
137920000 | USD | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
167474000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
78120000 | USD | |
CY2010Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
22383000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
50380000 | USD | |
CY2011Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
10355000 | USD |
CY2010Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
22866000 | USD |
CY2011Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
19351000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease
|
-56000 | USD | |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
343000 | USD | |
CY2011Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
1841000 | USD |
CY2010Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
133000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
2117000 | USD | |
CY2011Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
784000 | USD |
CY2010Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
0 | USD |
CY2011Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
3288000 | USD |
CY2010Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
2280000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-3401000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
5872000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
366000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
245000 | USD | |
CY2010Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
215000 | USD |
CY2011Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
17000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
42000 | USD | |
CY2010Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
21000 | USD |
CY2011Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
11000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
58000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
2145000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-200000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
681000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
1730000 | USD | |
us-gaap |
Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
|
19794000 | USD | |
us-gaap |
Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
|
20123000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6538000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2805000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
1708000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
3459000 | USD | |
CY2010Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2011Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2010Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2011Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2011Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2011Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2010Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
12476000 | USD |
CY2011Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
17436000 | USD |
us-gaap |
Proceeds From Issuance Of Common Limited Partners Units
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
52628000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Limited Partners Units
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
0 | USD | |
us-gaap |
Proceeds From Limited Partnership Investments
ProceedsFromLimitedPartnershipInvestments
|
104330000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-4341000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
123113000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-2109000 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
22475000 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
-32504000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
-144406000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
8222000 | USD | |
CY2010Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-41301000 | USD |
CY2011Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-55469000 | USD |
CY2011Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2119717000 | USD |
CY2010Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2157597000 | USD |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
0 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
104681000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
32936000 | USD | |
CY2011Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
11143000 | USD |
CY2010Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
4885000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
6746000 | USD | |
CY2011Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
152534000 | USD |
CY2010Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
73062000 | USD |
CY2011Q3 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
82892000 | USD |
CY2010Q4 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
82892000 | USD |
CY2010Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1061449000 | USD |
CY2011Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1202396000 | USD |
us-gaap |
Revenues
Revenues
|
216040000 | USD | |
us-gaap |
Revenues
Revenues
|
217854000 | USD | |
CY2011Q3 | us-gaap |
Revenues
Revenues
|
65813000 | USD |
CY2010Q3 | us-gaap |
Revenues
Revenues
|
68248000 | USD |
CY2010Q3 | us-gaap |
Sales Revenue From Energy Commodities And Services
SalesRevenueFromEnergyCommoditiesAndServices
|
1533000 | USD |
us-gaap |
Sales Revenue From Energy Commodities And Services
SalesRevenueFromEnergyCommoditiesAndServices
|
14703000 | USD | |
CY2011Q3 | us-gaap |
Sales Revenue From Energy Commodities And Services
SalesRevenueFromEnergyCommoditiesAndServices
|
-2999000 | USD |
us-gaap |
Sales Revenue From Energy Commodities And Services
SalesRevenueFromEnergyCommoditiesAndServices
|
10055000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
13380000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
16629000 | USD | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
123067000 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Forfeitures
StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures
|
0 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
0 | USD | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
16629000 | USD | |
CY2010Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-661631000 | USD |
CY2011Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-664668000 | USD |
CY2010Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-472610000 | USD |
CY2011Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-446898000 | USD |
CY2010Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
1500000 | shares |
CY2011Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
1700000 | shares |
CY2010Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
4338000 | USD |
CY2011Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
6067000 | USD |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
-1730000 | USD | |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-171000 | USD | |
CY2010Q4 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
41656000 | USD |
CY2011Q3 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
35470000 | USD |
CY2010Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
55609000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
61314000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
72739000 | shares | |
CY2011Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
80473000 | shares |
CY2011Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
80473000 | shares |
CY2010Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
55609000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
55316000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
72739000 | shares | |
CY2011Q3 | us-gaap |
Write Off Of Deferred Debt Issuance Cost
WriteOffOfDeferredDebtIssuanceCost
|
0 | USD |
CY2010Q3 | us-gaap |
Write Off Of Deferred Debt Issuance Cost
WriteOffOfDeferredDebtIssuanceCost
|
0 | USD |
us-gaap |
Write Off Of Deferred Debt Issuance Cost
WriteOffOfDeferredDebtIssuanceCost
|
0 | USD | |
lng |
Investment In Cheniere Partners
InvestmentInChenierePartners
|
-17806000 | USD | |
lng |
Investment In Cheniere Partners
InvestmentInChenierePartners
|
0 | USD | |
lng |
Lng Terminal And Pipeline Operating Expense
LngTerminalAndPipelineOperatingExpense
|
31673000 | USD | |
CY2010Q3 | lng |
Lng Terminal And Pipeline Operating Expense
LngTerminalAndPipelineOperatingExpense
|
9053000 | USD |
lng |
Lng Terminal And Pipeline Operating Expense
LngTerminalAndPipelineOperatingExpense
|
29023000 | USD | |
CY2011Q3 | lng |
Lng Terminal And Pipeline Operating Expense
LngTerminalAndPipelineOperatingExpense
|
10976000 | USD |
CY2011Q3 | lng |
Lng Terminal Revenues
LngTerminalRevenues
|
68375000 | USD |
CY2010Q3 | lng |
Lng Terminal Revenues
LngTerminalRevenues
|
65945000 | USD |
lng |
Lng Terminal Revenues
LngTerminalRevenues
|
199109000 | USD | |
lng |
Lng Terminal Revenues
LngTerminalRevenues
|
205678000 | USD | |
lng |
Use Of Cash For Accrued Interest
UseOfCashForAccruedInterest
|
-60899000 | USD | |
lng |
Use Of Cash For Accrued Interest
UseOfCashForAccruedInterest
|
0 | USD | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2011 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2011-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000003570 | ||
CY2011Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
82843733 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
CHENIERE ENERGY INC, |