2012 Form 10-K Financial Statement
#000119312515073686 Filed on March 02, 2015
Income Statement
Concept | 2012 |
---|---|
Revenue | $1.594B |
YoY Change | 14.43% |
Cost Of Revenue | $29.60M |
YoY Change | 16.54% |
Gross Profit | $1.598B |
YoY Change | 14.72% |
Gross Profit Margin | 100.24% |
Selling, General & Admin | $1.218B |
YoY Change | 12.64% |
% of Gross Profit | 76.22% |
Research & Development | |
YoY Change | |
% of Gross Profit | |
Depreciation & Amortization | $35.00M |
YoY Change | 4.17% |
% of Gross Profit | 2.19% |
Operating Expenses | $1.335B |
YoY Change | 8.56% |
Operating Profit | $263.2M |
YoY Change | 61.08% |
Interest Expense | -$33.40M |
YoY Change | 32.02% |
% of Operating Profit | -12.69% |
Other Income/Expense, Net | |
YoY Change | |
Pretax Income | $229.7M |
YoY Change | 66.33% |
Income Tax | $84.50M |
% Of Pretax Income | 36.79% |
Net Earnings | $138.6M |
YoY Change | 64.8% |
Net Earnings / Revenue | 8.69% |
Basic Earnings Per Share | |
Diluted Earnings Per Share | $2.20 |
COMMON SHARES | |
Basic Shares Outstanding | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2012 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $404.0M |
YoY Change | 140.48% |
Cash & Equivalents | $404.0M |
Short-Term Investments | |
Other Short-Term Assets | |
YoY Change | |
Inventory | |
Prepaid Expenses | |
Receivables | $604.0M |
Other Receivables | $319.0M |
Total Short-Term Assets | $1.327B |
YoY Change | 25.66% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $141.0M |
YoY Change | 34.29% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | $3.334B |
YoY Change | 57.34% |
Other Assets | $257.0M |
YoY Change | 38.92% |
Total Long-Term Assets | $5.639B |
YoY Change | 44.74% |
TOTAL ASSETS | |
Total Short-Term Assets | $1.327B |
Total Long-Term Assets | $5.639B |
Total Assets | $6.966B |
YoY Change | 40.67% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $305.0M |
YoY Change | 22.0% |
Accrued Expenses | $187.0M |
YoY Change | -8.33% |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $445.0M |
YoY Change | 58.93% |
Long-Term Debt Due | |
YoY Change | |
Total Short-Term Liabilities | $1.005B |
YoY Change | 6.24% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $466.0M |
YoY Change | 461.45% |
Other Long-Term Liabilities | $3.694B |
YoY Change | 56.19% |
Total Long-Term Liabilities | $4.160B |
YoY Change | 69.93% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $1.005B |
Total Long-Term Liabilities | $4.160B |
Total Liabilities | $5.471B |
YoY Change | 49.89% |
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 | $1.495B |
YoY Change | |
Total Liabilities & Shareholders Equity | $6.966B |
YoY Change | 40.67% |
Cashflow Statement
Concept | 2012 |
---|---|
OPERATING ACTIVITIES | |
Net Income | $138.6M |
YoY Change | 64.8% |
Depreciation, Depletion And Amortization | $35.00M |
YoY Change | 4.17% |
Cash From Operating Activities | -$264.3M |
YoY Change | -682.16% |
INVESTING ACTIVITIES | |
Capital Expenditures | -$18.80M |
YoY Change | -68.51% |
Acquisitions | |
YoY Change | |
Other Investing Activities | -$1.207B |
YoY Change | 84.02% |
Cash From Investing Activities | -$1.226B |
YoY Change | 71.31% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | 1.725B |
YoY Change | 194.87% |
NET CHANGE | |
Cash From Operating Activities | -264.3M |
Cash From Investing Activities | -1.226B |
Cash From Financing Activities | 1.725B |
Net Change In Cash | 235.1M |
YoY Change | -376.26% |
FREE CASH FLOW | |
Cash From Operating Activities | -$264.3M |
Capital Expenditures | -$18.80M |
Free Cash Flow | -$245.5M |
YoY Change | -333.59% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q4 | us-gaap |
Weighted Average Rate Domestic Deposit Time Deposits
WeightedAverageRateDomesticDepositTimeDeposits
|
0.0019 | |
CY2013Q4 | sf |
Available For Sale Securities Unrealized Gains
AvailableForSaleSecuritiesUnrealizedGains
|
14022000 | |
CY2014Q4 | sf |
Available For Sale Securities Unrealized Gains
AvailableForSaleSecuritiesUnrealizedGains
|
7133000 | |
CY2013Q4 | sf |
Available For Sale Securities Unrealized Loss
AvailableForSaleSecuritiesUnrealizedLoss
|
20285000 | |
CY2014Q4 | sf |
Available For Sale Securities Unrealized Loss
AvailableForSaleSecuritiesUnrealizedLoss
|
14172000 | |
CY2014 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
2141000 | |
CY2014 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
1838000 | |
CY2013 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-48528000 | |
CY2012 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
8684000 | |
CY2012 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
3045000 | |
CY2013 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
6917000 | |
CY2013Q4 | sf |
Held To Maturity Securities Unrealized Gains
HeldToMaturitySecuritiesUnrealizedGains
|
7324000 | |
CY2014Q4 | sf |
Held To Maturity Securities Unrealized Gains
HeldToMaturitySecuritiesUnrealizedGains
|
38338000 | |
CY2013Q4 | sf |
Held To Maturity Securities Unrealized Losses
HeldToMaturitySecuritiesUnrealizedLosses
|
13480000 | |
CY2014Q4 | sf |
Held To Maturity Securities Unrealized Losses
HeldToMaturitySecuritiesUnrealizedLosses
|
3927000 | |
CY2013Q4 | sf |
Securities Borrowed Amount Not Offset Against Collateral
SecuritiesBorrowedAmountNotOffsetAgainstCollateral
|
||
CY2013Q4 | sf |
Securities Borrowed Net Amount
SecuritiesBorrowedNetAmount
|
7648000 | |
CY2014Q4 | sf |
Securities Borrowed Net Amount
SecuritiesBorrowedNetAmount
|
14241000 | |
CY2013Q4 | sf |
Securities Loaned Amounts Not Offset
SecuritiesLoanedAmountsNotOffset
|
||
CY2014Q4 | sf |
Securities Loaned Amounts Not Offset
SecuritiesLoanedAmountsNotOffset
|
||
CY2013Q4 | sf |
Securities Loaned Net Amount
SecuritiesLoanedNetAmount
|
1201000 | |
CY2014Q4 | sf |
Securities Loaned Net Amount
SecuritiesLoanedNetAmount
|
323000 | |
CY2013Q4 | sf |
Securities Purchased Under Agreements To Resell Amounts Not Offset
SecuritiesPurchasedUnderAgreementsToResellAmountsNotOffset
|
||
CY2014Q4 | sf |
Securities Purchased Under Agreements To Resell Amounts Not Offset
SecuritiesPurchasedUnderAgreementsToResellAmountsNotOffset
|
||
CY2013Q4 | sf |
Securities Purchased Under Agreements To Resell Net Amount
SecuritiesPurchasedUnderAgreementsToResellNetAmount
|
509000 | |
CY2014Q4 | sf |
Securities Purchased Under Agreements To Resell Net Amount
SecuritiesPurchasedUnderAgreementsToResellNetAmount
|
123000 | |
CY2013Q4 | sf |
Securities Sold Under Agreements To Repurchase Amounts Not Offset
SecuritiesSoldUnderAgreementsToRepurchaseAmountsNotOffset
|
||
CY2014Q4 | sf |
Securities Sold Under Agreements To Repurchase Amounts Not Offset
SecuritiesSoldUnderAgreementsToRepurchaseAmountsNotOffset
|
||
CY2013Q4 | sf |
Securities Sold Under Agreements To Repurchase Net Amount
SecuritiesSoldUnderAgreementsToRepurchaseNetAmount
|
-9604000 | |
CY2014Q4 | sf |
Securities Sold Under Agreements To Repurchase Net Amount
SecuritiesSoldUnderAgreementsToRepurchaseNetAmount
|
91000 | |
CY2012 | us-gaap |
Revenues Excluding Interest And Dividends
RevenuesExcludingInterestAndDividends
|
1594113000 | |
CY2013 | us-gaap |
Revenues Excluding Interest And Dividends
RevenuesExcludingInterestAndDividends
|
1973446000 | |
CY2014 | us-gaap |
Revenues Excluding Interest And Dividends
RevenuesExcludingInterestAndDividends
|
2208424000 | |
CY2013Q4 | us-gaap |
Securities Borrowed
SecuritiesBorrowed
|
227640000 | |
CY2013Q4 | us-gaap |
Securities Borrowed Amount Offset Against Collateral
SecuritiesBorrowedAmountOffsetAgainstCollateral
|
||
CY2014Q4 | us-gaap |
Securities Borrowed Amount Offset Against Collateral
SecuritiesBorrowedAmountOffsetAgainstCollateral
|
||
CY2013Q4 | us-gaap |
Securities Borrowed Fair Value Of Collateral
SecuritiesBorrowedFairValueOfCollateral
|
219992000 | |
CY2014Q4 | us-gaap |
Securities Borrowed Fair Value Of Collateral
SecuritiesBorrowedFairValueOfCollateral
|
431301000 | |
CY2013Q4 | us-gaap |
Securities Borrowed Gross
SecuritiesBorrowedGross
|
227640000 | |
CY2014Q4 | us-gaap |
Securities Borrowed Gross
SecuritiesBorrowedGross
|
445542000 | |
CY2013Q4 | us-gaap |
Securities Loaned
SecuritiesLoaned
|
40101000 | |
CY2014Q4 | us-gaap |
Securities Loaned
SecuritiesLoaned
|
4215000 | |
CY2013Q4 | us-gaap |
Securities Loaned Amount Offset Against Collateral
SecuritiesLoanedAmountOffsetAgainstCollateral
|
||
CY2014Q4 | us-gaap |
Securities Loaned Amount Offset Against Collateral
SecuritiesLoanedAmountOffsetAgainstCollateral
|
||
CY2013Q4 | us-gaap |
Securities Loaned Fair Value Of Collateral
SecuritiesLoanedFairValueOfCollateral
|
38900000 | |
CY2014Q4 | us-gaap |
Securities Loaned Fair Value Of Collateral
SecuritiesLoanedFairValueOfCollateral
|
3892000 | |
CY2013Q4 | us-gaap |
Securities Loaned Gross
SecuritiesLoanedGross
|
40101000 | |
CY2014Q4 | us-gaap |
Securities Loaned Gross
SecuritiesLoanedGross
|
4215000 | |
CY2013Q4 | us-gaap |
Securities Purchased Under Agreements To Resell
SecuritiesPurchasedUnderAgreementsToResell
|
225075000 | |
CY2014Q4 | us-gaap |
Securities Purchased Under Agreements To Resell
SecuritiesPurchasedUnderAgreementsToResell
|
55078000 | |
CY2013Q4 | us-gaap |
Securities Purchased Under Agreements To Resell Amount Offset Against Collateral
SecuritiesPurchasedUnderAgreementsToResellAmountOffsetAgainstCollateral
|
||
CY2014Q4 | us-gaap |
Securities Purchased Under Agreements To Resell Amount Offset Against Collateral
SecuritiesPurchasedUnderAgreementsToResellAmountOffsetAgainstCollateral
|
||
CY2013Q4 | us-gaap |
Securities Purchased Under Agreements To Resell Fair Value Of Collateral
SecuritiesPurchasedUnderAgreementsToResellFairValueOfCollateral
|
224566000 | |
CY2014Q4 | us-gaap |
Securities Purchased Under Agreements To Resell Fair Value Of Collateral
SecuritiesPurchasedUnderAgreementsToResellFairValueOfCollateral
|
54955000 | |
CY2013Q4 | us-gaap |
Securities Purchased Under Agreements To Resell Gross
SecuritiesPurchasedUnderAgreementsToResellGross
|
225075000 | |
CY2014Q4 | us-gaap |
Securities Purchased Under Agreements To Resell Gross
SecuritiesPurchasedUnderAgreementsToResellGross
|
55078000 | |
CY2013Q4 | us-gaap |
Securities Sold Under Agreements To Repurchase
SecuritiesSoldUnderAgreementsToRepurchase
|
263809000 | |
CY2014Q4 | us-gaap |
Securities Sold Under Agreements To Repurchase
SecuritiesSoldUnderAgreementsToRepurchase
|
39180000 | |
CY2013Q4 | us-gaap |
Securities Sold Under Agreements To Repurchase Amount Offset Against Collateral
SecuritiesSoldUnderAgreementsToRepurchaseAmountOffsetAgainstCollateral
|
||
CY2014Q4 | us-gaap |
Securities Sold Under Agreements To Repurchase Amount Offset Against Collateral
SecuritiesSoldUnderAgreementsToRepurchaseAmountOffsetAgainstCollateral
|
||
CY2013Q4 | us-gaap |
Securities Sold Under Agreements To Repurchase Fair Value Of Collateral
SecuritiesSoldUnderAgreementsToRepurchaseFairValueOfCollateral
|
273413000 | |
CY2014Q4 | us-gaap |
Securities Sold Under Agreements To Repurchase Fair Value Of Collateral
SecuritiesSoldUnderAgreementsToRepurchaseFairValueOfCollateral
|
39089000 | |
CY2013Q4 | us-gaap |
Securities Sold Under Agreements To Repurchase Gross
SecuritiesSoldUnderAgreementsToRepurchaseGross
|
263809000 | |
CY2014Q4 | us-gaap |
Securities Sold Under Agreements To Repurchase Gross
SecuritiesSoldUnderAgreementsToRepurchaseGross
|
39180000 |