2010 Q3 Form 10-Q Financial Statement
#000119312510248907 Filed on November 05, 2010
Income Statement
Concept | 2010 Q3 | 2009 Q4 |
---|---|---|
Revenue | $1.021B | $930.0M |
YoY Change | 13.93% | 28.45% |
Cost Of Revenue | $570.0M | $540.0M |
YoY Change | 14.68% | 26.46% |
Gross Profit | $450.8M | $390.0M |
YoY Change | 13.28% | 31.31% |
Gross Profit Margin | 44.17% | 41.94% |
Selling, General & Admin | $147.4M | $151.0M |
YoY Change | 6.83% | 33.63% |
% of Gross Profit | 32.7% | 38.72% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $113.8M | $105.8M |
YoY Change | 14.95% | 52.23% |
% of Gross Profit | 25.24% | 27.13% |
Operating Expenses | $147.4M | $257.0M |
YoY Change | -38.05% | 40.44% |
Operating Profit | $207.9M | $133.0M |
YoY Change | 29.96% | 16.67% |
Interest Expense | $65.73M | -$70.00M |
YoY Change | -193.89% | 70.73% |
% of Operating Profit | 31.61% | -52.63% |
Other Income/Expense, Net | -$81.28M | $0.00 |
YoY Change | ||
Pretax Income | $126.7M | $59.00M |
YoY Change | 43.92% | 22.92% |
Income Tax | $49.37M | $26.00M |
% Of Pretax Income | 38.98% | 44.07% |
Net Earnings | $77.29M | $33.00M |
YoY Change | 4.44% | 120.0% |
Net Earnings / Revenue | 7.57% | 3.55% |
Basic Earnings Per Share | $0.22 | |
Diluted Earnings Per Share | $0.22 | $186.4K |
COMMON SHARES | ||
Basic Shares Outstanding | 354.0M shares | |
Diluted Shares Outstanding | 356.4M shares |
Balance Sheet
Concept | 2010 Q3 | 2009 Q4 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.902B | $1.154B |
YoY Change | 61.05% | 65.33% |
Cash & Equivalents | $889.8M | $929.4M |
Short-Term Investments | $1.013B | $225.0M |
Other Short-Term Assets | $40.72M | $28.43M |
YoY Change | -73.38% | -81.66% |
Inventory | $126.0M | $147.0M |
Prepaid Expenses | $60.04M | $48.35M |
Receivables | $46.74M | $51.54M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $2.246B | $1.491B |
YoY Change | 52.88% | 42.85% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $3.424B | $3.252B |
YoY Change | 10.51% | 14.19% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $6.000M | $6.000M |
YoY Change | 50.0% | 0.0% |
Other Assets | $140.7M | $150.5M |
YoY Change | 16.32% | 48.99% |
Total Long-Term Assets | $6.075B | $5.895B |
YoY Change | 6.69% | 9.61% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.246B | $1.491B |
Total Long-Term Assets | $6.075B | $5.895B |
Total Assets | $8.321B | $7.386B |
YoY Change | 16.16% | 15.01% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $93.00M | $164.0M |
YoY Change | -21.85% | 10.81% |
Accrued Expenses | $313.0M | $171.0M |
YoY Change | -11.08% | -44.48% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $6.000M | $84.00M |
YoY Change | 50.0% | -20.0% |
Long-Term Debt Due | $20.00M | $19.00M |
YoY Change | 11.11% | 11.76% |
Total Short-Term Liabilities | $689.0M | $797.5M |
YoY Change | 2.68% | 7.48% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $4.314B | $3.626B |
YoY Change | 20.13% | 18.57% |
Other Long-Term Liabilities | $82.92M | $81.66M |
YoY Change | -53.42% | -57.47% |
Total Long-Term Liabilities | $82.92M | $81.66M |
YoY Change | -97.8% | -97.49% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $689.0M | $797.5M |
Total Long-Term Liabilities | $82.92M | $81.66M |
Total Liabilities | $5.814B | $5.098B |
YoY Change | 17.95% | 16.18% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $844.6M | $664.7M |
YoY Change | ||
Common Stock | $35.00K | $35.00K |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $1.586M | $0.00 |
YoY Change | ||
Treasury Stock Shares | 209.6K shares | 0.000 shares |
Shareholders Equity | $2.507B | $2.288B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $8.321B | $7.386B |
YoY Change | 16.16% | 15.01% |
Cashflow Statement
Concept | 2010 Q3 | 2009 Q4 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $77.29M | $33.00M |
YoY Change | 4.44% | 120.0% |
Depreciation, Depletion And Amortization | $113.8M | $105.8M |
YoY Change | 14.95% | 52.23% |
Cash From Operating Activities | $341.9M | $119.9M |
YoY Change | 9.09% | -249.13% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$234.3M | -$195.2M |
YoY Change | 26.51% | -36.58% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$632.8M | -$27.00M |
YoY Change | 1614.91% | -662.5% |
Cash From Investing Activities | -$867.1M | -$222.1M |
YoY Change | 290.23% | -26.72% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 638.5M | 75.90M |
YoY Change | -11709.09% | 24.43% |
NET CHANGE | ||
Cash From Operating Activities | 341.9M | 119.9M |
Cash From Investing Activities | -867.1M | -222.1M |
Cash From Financing Activities | 638.5M | 75.90M |
Net Change In Cash | 113.3M | -26.30M |
YoY Change | 32.21% | -91.84% |
FREE CASH FLOW | ||
Cash From Operating Activities | $341.9M | $119.9M |
Capital Expenditures | -$234.3M | -$195.2M |
Free Cash Flow | $576.2M | $315.1M |
YoY Change | 15.56% | 38.57% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2010Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2506665000 | |
CY2010Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
209633 | shares |
CY2010Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1586000 | |
CY2009Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
929381000 | |
CY2009Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
558366000 | |
CY2009Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
51536000 | |
CY2009Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-11340000 | |
CY2009Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1634754000 | |
CY2009Q4 | us-gaap |
Assets
Assets
|
7386017000 | |
CY2009Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1491391000 | |
CY2009Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
2045000 | |
CY2009Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2009Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2009Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
352711263 | shares |
CY2009Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
352711263 | shares |
CY2009Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
35000 | |
CY2009Q4 | us-gaap |
Deferred Costs Current
DeferredCostsCurrent
|
59414000 | |
CY2009Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
80487000 | |
CY2009Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
187654000 | |
CY2009Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
1948000 | |
CY2009Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
512306000 | |
CY2009Q4 | us-gaap |
Hedging Liabilities Current
HedgingLiabilitiesCurrent
|
24157000 | |
CY2010Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
889784000 | |
CY2010Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
418873000 | |
CY2010Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
46737000 | |
CY2010Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-10275000 | |
CY2010Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1673934000 | |
CY2010Q3 | us-gaap |
Assets
Assets
|
8320613000 | |
CY2010Q3 | us-gaap |
Assets Current
AssetsCurrent
|
2245754000 | |
CY2010Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
2462000 | |
CY2010Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2010Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2010Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
354362405 | shares |
CY2010Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
354362405 | shares |
CY2010Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
35000 | |
CY2010Q3 | us-gaap |
Deferred Costs Current
DeferredCostsCurrent
|
63677000 | |
CY2010Q3 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
95950000 | |
CY2010Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
198128000 | |
CY2010Q3 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
5959000 | |
CY2010Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
631969000 | |
CY2010Q3 | us-gaap |
Hedging Liabilities Current
HedgingLiabilitiesCurrent
|
18015000 | |
CY2010Q3 | us-gaap |
Indefinite Lived License Agreements
IndefiniteLivedLicenseAgreements
|
2490629000 | |
CY2010Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
126201000 | |
CY2010Q3 | us-gaap |
Liabilities
Liabilities
|
5813948000 | |
CY2010Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
8320613000 | |
CY2010Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
689008000 | |
CY2010Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
4314105000 | |
CY2010Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
20446000 | |
CY2010Q3 | us-gaap |
Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
|
6319000 | |
CY2010Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
40721000 | |
CY2010Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
140746000 | |
CY2009Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
0 | shares |
CY2009Q4 | us-gaap |
Indefinite Lived License Agreements
IndefiniteLivedLicenseAgreements
|
2470181000 | |
CY2009Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
147401000 | |
CY2009Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
664693000 | |
CY2009Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
224932000 | |
CY2009Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2288142000 | |
CY2010Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
33546000 | |
CY2010Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
82916000 | |
CY2010Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2010Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2010Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2010Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2010Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2010Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
60043000 | |
CY2010Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3423533000 | |
CY2010Q3 | us-gaap |
Restricted Cash And Investments Noncurrent
RestrictedCashAndInvestmentsNoncurrent
|
13632000 | |
CY2010Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
844557000 | |
CY2010Q3 | us-gaap |
Short Term Investments
ShortTermInvestments
|
1012632000 | |
CY2009Q4 | us-gaap |
Liabilities
Liabilities
|
5097875000 | |
CY2009Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7386017000 | |
CY2009Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
797469000 | |
CY2009Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
3625949000 | |
CY2009Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
19326000 | |
CY2009Q4 | us-gaap |
Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
|
6319000 | |
CY2009Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
28426000 | |
CY2009Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
150475000 | |
CY2009Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
7966000 | |
CY2009Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
81664000 | |
CY2009Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2009Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2009Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2009Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2009Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2009Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
48353000 | |
CY2009Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3252213000 | |
CY2009Q4 | us-gaap |
Restricted Cash And Investments Noncurrent
RestrictedCashAndInvestmentsNoncurrent
|
15438000 | |
CY2009Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
0 | |
us-gaap |
Commitments And Contingencies2009
CommitmentsAndContingencies2009
|
|||
CY2009 | us-gaap |
Commitments And Contingencies2009
CommitmentsAndContingencies2009
|