2012 Q1 Form 10-Q Financial Statement
#000119312512208513 Filed on May 03, 2012
Income Statement
Concept | 2012 Q1 | 2011 Q1 |
---|---|---|
Revenue | $183.7M | $149.2M |
YoY Change | 23.13% | |
Cost Of Revenue | $2.734M | $2.231M |
YoY Change | 22.55% | |
Gross Profit | $181.0M | $145.0M |
YoY Change | 24.81% | |
Gross Profit Margin | 98.51% | 97.18% |
Selling, General & Admin | $83.64M | $52.39M |
YoY Change | 59.66% | |
% of Gross Profit | 46.22% | 36.13% |
Research & Development | $17.84M | $13.09M |
YoY Change | 36.31% | |
% of Gross Profit | 9.86% | 9.03% |
Depreciation & Amortization | $6.100M | $6.200M |
YoY Change | -1.61% | |
% of Gross Profit | 3.37% | 4.28% |
Operating Expenses | $101.5M | $65.48M |
YoY Change | 54.99% | |
Operating Profit | $73.38M | $79.52M |
YoY Change | -7.73% | |
Interest Expense | -$2.900M | $100.0K |
YoY Change | -3000.0% | |
% of Operating Profit | -3.95% | 0.13% |
Other Income/Expense, Net | $700.0K | $1.000M |
YoY Change | -30.0% | |
Pretax Income | $71.10M | $74.40M |
YoY Change | -4.44% | |
Income Tax | $23.00M | $27.00M |
% Of Pretax Income | 32.35% | 36.29% |
Net Earnings | $48.11M | $47.30M |
YoY Change | 1.71% | |
Net Earnings / Revenue | 26.19% | 31.7% |
Basic Earnings Per Share | $0.36 | |
Diluted Earnings Per Share | $0.35 | $354.3K |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2012 Q1 | 2011 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $208.6M | |
YoY Change | ||
Cash & Equivalents | $69.10M | |
Short-Term Investments | ||
Other Short-Term Assets | $14.70M | |
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | $132.0M | |
Other Receivables | $0.00 | |
Total Short-Term Assets | $355.3M | |
YoY Change | ||
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $37.80M | |
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $10.80M | |
YoY Change | ||
Total Long-Term Assets | $559.1M | |
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | $355.3M | |
Total Long-Term Assets | $559.1M | |
Total Assets | $914.4M | |
YoY Change | ||
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $23.80M | |
YoY Change | ||
Accrued Expenses | $37.50M | |
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $19.60M | |
YoY Change | ||
Long-Term Debt Due | $25.00M | |
YoY Change | ||
Total Short-Term Liabilities | $157.4M | |
YoY Change | ||
LONG-TERM LIABILITIES | ||
Long-Term Debt | $370.0M | |
YoY Change | ||
Other Long-Term Liabilities | $16.20M | |
YoY Change | ||
Total Long-Term Liabilities | $386.2M | |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $157.4M | |
Total Long-Term Liabilities | $386.2M | |
Total Liabilities | $559.7M | |
YoY Change | ||
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 | $354.7M | |
YoY Change | ||
Total Liabilities & Shareholders Equity | $914.4M | |
YoY Change |
Cashflow Statement
Concept | 2012 Q1 | 2011 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $48.11M | $47.30M |
YoY Change | 1.71% | |
Depreciation, Depletion And Amortization | $6.100M | $6.200M |
YoY Change | -1.61% | |
Cash From Operating Activities | $29.70M | $53.30M |
YoY Change | -44.28% | |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$7.300M | -$5.000M |
YoY Change | 46.0% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $7.000M | -$67.00M |
YoY Change | -110.45% | |
Cash From Investing Activities | -$300.0K | -$72.00M |
YoY Change | -99.58% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -4.500M | 7.600M |
YoY Change | -159.21% | |
NET CHANGE | ||
Cash From Operating Activities | 29.70M | 53.30M |
Cash From Investing Activities | -300.0K | -72.00M |
Cash From Financing Activities | -4.500M | 7.600M |
Net Change In Cash | 24.90M | -11.10M |
YoY Change | -324.32% | |
FREE CASH FLOW | ||
Cash From Operating Activities | $29.70M | $53.30M |
Capital Expenditures | -$7.300M | -$5.000M |
Free Cash Flow | $37.00M | $58.30M |
YoY Change | -36.54% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2012Q1 | trip |
Stock Based Compensation Technology And Content
StockBasedCompensationTechnologyAndContent
|
1512000 | USD |
CY2012Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2734000 | USD |
CY2011Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2231000 | USD |
CY2012Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
67389000 | USD |
CY2011Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
44195000 | USD |
CY2012Q1 | trip |
Technology And Content Expense
TechnologyAndContentExpense
|
17841000 | USD |
CY2011Q1 | trip |
Technology And Content Expense
TechnologyAndContentExpense
|
13089000 | USD |
CY2012Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
16254000 | USD |
CY2011Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
8194000 | USD |