2010 Q3 Form 10-Q Financial Statement

#000119312510248907 Filed on November 05, 2010

View on sec.gov

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

Files In Submission

Name View Source Status
0001193125-10-248907-index-headers.html Edgar Link pending
0001193125-10-248907-index.html Edgar Link pending
0001193125-10-248907.txt Edgar Link pending
0001193125-10-248907-xbrl.zip Edgar Link pending
d10q.htm Edgar Link pending
defnref.xml Edgar Link unprocessable
dex311.htm Edgar Link pending
dex312.htm Edgar Link pending
dex321.htm Edgar Link pending
dex322.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
pcs-20100930.xml Edgar Link completed
pcs-20100930.xsd Edgar Link pending
pcs-20100930_cal.xml Edgar Link unprocessable
pcs-20100930_def.xml Edgar Link unprocessable
pcs-20100930_lab.xml Edgar Link unprocessable
pcs-20100930_pre.xml Edgar Link unprocessable
R1.xml Edgar Link unprocessable
R10.xml Edgar Link unprocessable
R11.xml Edgar Link unprocessable
R12.xml Edgar Link unprocessable
R13.xml Edgar Link unprocessable
R14.xml Edgar Link unprocessable
R15.xml Edgar Link unprocessable
R16.xml Edgar Link unprocessable
R17.xml Edgar Link unprocessable
R18.xml Edgar Link unprocessable
R19.xml Edgar Link unprocessable
R2.xml Edgar Link unprocessable
R20.xml Edgar Link unprocessable
R21.xml Edgar Link unprocessable
R3.xml Edgar Link unprocessable
R4.xml Edgar Link unprocessable
R5.xml Edgar Link unprocessable
R6.xml Edgar Link unprocessable
R7.xml Edgar Link unprocessable
R8.xml Edgar Link unprocessable
R9.xml Edgar Link unprocessable