2011 Q2 Form 10-Q Financial Statement
#000110465911044292 Filed on August 05, 2011
Income Statement
Concept | 2011 Q2 | 2010 Q2 |
---|---|---|
Revenue | $2.050B | $1.621B |
YoY Change | 26.47% | 30.38% |
Cost Of Revenue | $1.539B | $1.204B |
YoY Change | 27.82% | 25.38% |
Gross Profit | $510.8M | $416.8M |
YoY Change | 22.55% | 47.33% |
Gross Profit Margin | 24.92% | 25.72% |
Selling, General & Admin | $313.7M | $272.2M |
YoY Change | 15.25% | 9.8% |
% of Gross Profit | 61.41% | 65.31% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $31.50M | $30.00M |
YoY Change | 5.0% | 1.35% |
% of Gross Profit | 6.17% | 7.2% |
Operating Expenses | $313.7M | $272.2M |
YoY Change | 15.25% | -1.87% |
Operating Profit | $165.6M | $114.6M |
YoY Change | 44.5% | 1983.64% |
Interest Expense | $15.50M | $15.60M |
YoY Change | -0.64% | -193.41% |
% of Operating Profit | 9.36% | 13.61% |
Other Income/Expense, Net | $4.100M | -$2.300M |
YoY Change | -278.26% | -227.78% |
Pretax Income | $154.2M | $96.70M |
YoY Change | 59.46% | -1128.72% |
Income Tax | $54.00M | $33.90M |
% Of Pretax Income | 35.02% | 35.06% |
Net Earnings | $98.70M | $61.50M |
YoY Change | 60.49% | -1160.34% |
Net Earnings / Revenue | 4.82% | 3.79% |
Basic Earnings Per Share | $1.32 | $0.83 |
Diluted Earnings Per Share | $1.31 | $0.83 |
COMMON SHARES | ||
Basic Shares Outstanding | 74.77M shares | 74.22M |
Diluted Shares Outstanding | 75.15M shares |
Balance Sheet
Concept | 2011 Q2 | 2010 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $92.00M | $47.40M |
YoY Change | 94.09% | -73.58% |
Cash & Equivalents | $92.00M | $47.40M |
Short-Term Investments | ||
Other Short-Term Assets | $46.10M | $34.80M |
YoY Change | 32.47% | -64.78% |
Inventory | $1.160B | $896.7M |
Prepaid Expenses | ||
Receivables | $958.1M | $736.4M |
Other Receivables | $0.00 | $7.000M |
Total Short-Term Assets | $2.257B | $1.722B |
YoY Change | 31.02% | 2.65% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.039B | $982.9M |
YoY Change | 5.68% | -1.19% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $16.50M | $16.00M |
YoY Change | 3.13% | -23.44% |
Other Assets | $54.60M | $104.1M |
YoY Change | -47.55% | 59.42% |
Total Long-Term Assets | $2.962B | $2.896B |
YoY Change | 2.27% | 0.33% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.257B | $1.722B |
Total Long-Term Assets | $2.962B | $2.896B |
Total Assets | $5.219B | $4.619B |
YoY Change | 12.99% | 1.18% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $398.8M | $291.7M |
YoY Change | 36.72% | 43.27% |
Accrued Expenses | $176.3M | $159.8M |
YoY Change | 10.33% | 5.9% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $99.60M | $87.00M |
YoY Change | 14.48% | 5.97% |
Total Short-Term Liabilities | $702.6M | $538.5M |
YoY Change | 30.47% | 11.05% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.013B | $923.4M |
YoY Change | 9.68% | -22.06% |
Other Long-Term Liabilities | $101.5M | $97.60M |
YoY Change | 4.0% | -5.33% |
Total Long-Term Liabilities | $1.114B | $1.021B |
YoY Change | 9.14% | -20.72% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $702.6M | $538.5M |
Total Long-Term Liabilities | $1.114B | $1.021B |
Total Liabilities | $2.196B | $1.898B |
YoY Change | 15.72% | -10.24% |
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 | $3.022B | $2.721B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $5.219B | $4.619B |
YoY Change | 12.99% | 1.18% |
Cashflow Statement
Concept | 2011 Q2 | 2010 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $98.70M | $61.50M |
YoY Change | 60.49% | -1160.34% |
Depreciation, Depletion And Amortization | $31.50M | $30.00M |
YoY Change | 5.0% | 1.35% |
Cash From Operating Activities | $15.90M | $18.80M |
YoY Change | -15.43% | -94.87% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$30.50M | -$16.30M |
YoY Change | 87.12% | -36.33% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $8.600M | $2.200M |
YoY Change | 290.91% | -4.35% |
Cash From Investing Activities | -$21.90M | -$14.20M |
YoY Change | 54.23% | -39.06% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 20.80M | -8.400M |
YoY Change | -347.62% | -95.75% |
NET CHANGE | ||
Cash From Operating Activities | 15.90M | 18.80M |
Cash From Investing Activities | -21.90M | -14.20M |
Cash From Financing Activities | 20.80M | -8.400M |
Net Change In Cash | 14.80M | -3.800M |
YoY Change | -489.47% | -102.61% |
FREE CASH FLOW | ||
Cash From Operating Activities | $15.90M | $18.80M |
Capital Expenditures | -$30.50M | -$16.30M |
Free Cash Flow | $46.40M | $35.10M |
YoY Change | 32.19% | -91.06% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2010Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
61500000 | USD |
CY2010Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
1300000 | USD |
CY2011Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
98700000 | USD |
CY2011Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
165600000 | USD |
CY2011Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2049500000 | USD |
CY2010Q2 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.10 | |
CY2010Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.83 | |
CY2010Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.83 | |
CY2010Q2 | us-gaap |
Profit Loss
ProfitLoss
|
62800000 | USD |
CY2010Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
33900000 | USD |
CY2010Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-2300000 | USD |
CY2010Q2 | us-gaap |
Interest Expense
InterestExpense
|
15600000 | USD |
CY2010Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
114600000 | USD |
CY2010Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1506000000 | USD |
CY2010Q2 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
30000000 | USD |
CY2010Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
272200000 | USD |
CY2010Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1203800000 | USD |
CY2010Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1620600000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
191000000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
320400000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3962200000 | USD | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.20 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.43 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.43 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
106200000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
1600000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
107800000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
54700000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1200000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
30700000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
194400000 | USD | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
2880300000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
59100000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
541400000 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
2279800000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3074700000 | USD |