2009 Form 10-K Financial Statement
#000119312510041685 Filed on February 26, 2010
Income Statement
Concept | 2009 | 2008 | 2007 |
---|---|---|---|
Revenue | $107.8B | $97.35B | $93.47B |
YoY Change | 10.74% | 4.16% | 6.0% |
Cost Of Revenue | $42.90B | $38.51B | $37.55B |
YoY Change | 11.41% | 2.56% | 6.34% |
Gross Profit | $64.91B | $58.84B | $55.92B |
YoY Change | 10.3% | 5.23% | 5.77% |
Gross Profit Margin | 60.2% | 60.44% | 59.83% |
Selling, General & Admin | $29.86B | $25.74B | $25.97B |
YoY Change | 16.0% | -0.86% | 4.06% |
% of Gross Profit | 46.01% | 43.75% | 46.43% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $16.53B | $14.61B | $14.38B |
YoY Change | 13.17% | 1.62% | -1.16% |
% of Gross Profit | 25.47% | 24.83% | 25.71% |
Operating Expenses | $46.08B | $40.35B | $40.34B |
YoY Change | 14.19% | 0.02% | 2.14% |
Operating Profit | $18.83B | $18.49B | $15.58B |
YoY Change | 1.81% | 18.7% | 16.49% |
Interest Expense | -$2.474B | -$936.0M | -$1.062B |
YoY Change | 164.32% | -11.86% | -80.39% |
% of Operating Profit | -13.14% | -5.06% | -6.82% |
Other Income/Expense, Net | $16.00M | -$33.00M | $29.00M |
YoY Change | -148.48% | -213.79% | -85.28% |
Pretax Income | $13.52B | $1.643B | $14.55B |
YoY Change | 722.88% | -88.7% | 78.38% |
Income Tax | $1.919B | -$2.319B | $3.982B |
% Of Pretax Income | 14.19% | -141.14% | 27.38% |
Net Earnings | $4.894B | -$2.193B | $5.521B |
YoY Change | -323.16% | -139.72% | -10.91% |
Net Earnings / Revenue | 4.54% | -2.25% | 5.91% |
Basic Earnings Per Share | $1.29 | $2.26 | $1.91 |
Diluted Earnings Per Share | $1.29 | $2.26 | $1.90 |
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2009 | 2008 | 2007 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.499B | $10.29B | $3.397B |
YoY Change | -75.72% | 202.94% | -39.91% |
Cash & Equivalents | $2.009B | $9.782B | $1.153B |
Short-Term Investments | $490.0M | $509.0M | $2.244B |
Other Short-Term Assets | $5.247B | $1.989B | $1.836B |
YoY Change | 163.8% | 8.33% | -59.02% |
Inventory | $1.426B | $2.092B | $1.729B |
Prepaid Expenses | |||
Receivables | $12.57B | $11.70B | $11.74B |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $21.75B | $26.08B | $18.70B |
YoY Change | -16.61% | 39.45% | -17.04% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $91.99B | $86.55B | $85.29B |
YoY Change | 6.28% | 1.47% | 3.57% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $3.118B | $8.174B | $3.372B |
YoY Change | -61.85% | 142.41% | -30.73% |
Other Assets | $8.756B | $8.349B | $18.57B |
YoY Change | 4.87% | -55.03% | 7.39% |
Total Long-Term Assets | $205.2B | $176.3B | $168.3B |
YoY Change | 16.39% | 4.76% | 1.2% |
TOTAL ASSETS | |||
Total Short-Term Assets | $21.75B | $26.08B | $18.70B |
Total Long-Term Assets | $205.2B | $176.3B | $168.3B |
Total Assets | $226.9B | $202.4B | $187.0B |
YoY Change | 12.13% | 8.23% | -0.98% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $4.337B | $3.856B | $4.491B |
YoY Change | 12.47% | -14.14% | 2.25% |
Accrued Expenses | $9.442B | $7.822B | $7.701B |
YoY Change | 20.71% | 1.57% | 7.39% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $1.100B | $1.487B | $390.0M |
YoY Change | -26.03% | 281.28% | -89.09% |
Long-Term Debt Due | $6.105B | $3.506B | $2.564B |
YoY Change | 74.13% | 36.74% | -38.05% |
Total Short-Term Liabilities | $29.14B | $25.91B | $24.74B |
YoY Change | 12.47% | 4.71% | -23.36% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $55.05B | $46.96B | $28.20B |
YoY Change | 17.23% | 66.5% | -1.55% |
Other Long-Term Liabilities | $39.39B | $38.81B | $36.36B |
YoY Change | 1.48% | 6.74% | 4.68% |
Total Long-Term Liabilities | $94.44B | $85.77B | $64.57B |
YoY Change | 10.1% | 32.85% | 1.87% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $29.14B | $25.91B | $24.74B |
Total Long-Term Liabilities | $94.44B | $85.77B | $64.57B |
Total Liabilities | $185.5B | $160.6B | $136.4B |
YoY Change | 15.49% | 17.79% | -2.77% |
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 | $41.38B | $41.71B | $50.58B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $226.9B | $202.4B | $187.0B |
YoY Change | 12.13% | 8.23% | -0.98% |
Cashflow Statement
Concept | 2009 | 2008 | 2007 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $4.894B | -$2.193B | $5.521B |
YoY Change | -323.16% | -139.72% | -10.91% |
Depreciation, Depletion And Amortization | $16.53B | $14.61B | $14.38B |
YoY Change | 13.17% | 1.62% | -1.16% |
Cash From Operating Activities | $31.39B | $27.45B | $26.84B |
YoY Change | 14.35% | 2.28% | 11.34% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$16.87B | -$17.13B | -$17.54B |
YoY Change | -1.52% | -2.31% | 2.56% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$6.284B | -$14.34B | $1.430B |
YoY Change | -56.18% | -1102.87% | -3.7% |
Cash From Investing Activities | -$23.16B | -$31.47B | -$16.11B |
YoY Change | -26.43% | 95.39% | 3.15% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -16.01B | 12.65B | -12.80B |
YoY Change | -226.53% | -198.86% | 112.19% |
NET CHANGE | |||
Cash From Operating Activities | 31.39B | 27.45B | 26.84B |
Cash From Investing Activities | -23.16B | -31.47B | -16.11B |
Cash From Financing Activities | -16.01B | 12.65B | -12.80B |
Net Change In Cash | -7.773B | 8.629B | -2.066B |
YoY Change | -190.08% | -517.67% | -184.02% |
FREE CASH FLOW | |||
Cash From Operating Activities | $31.39B | $27.45B | $26.84B |
Capital Expenditures | -$16.87B | -$17.13B | -$17.54B |
Free Cash Flow | $48.26B | $44.59B | $44.38B |
YoY Change | 8.25% | 0.47% | 7.69% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2007 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.91 | |
CY2007 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.90 | |
CY2009 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.29 | |
CY2009 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.29 | |
CY2008 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.26 | |
CY2008 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.26 |