2016 Q1 Form 10-Q Financial Statement
#000082327716000033 Filed on January 07, 2016
Income Statement
Concept | 2016 Q1 | 2015 Q4 | 2014 Q4 |
---|---|---|---|
Revenue | $6.639B | $7.729B | $9.499B |
YoY Change | -20.54% | -18.64% | -13.85% |
Cost Of Revenue | $6.550B | $7.317B | $8.907B |
YoY Change | -19.23% | -17.86% | -16.17% |
Gross Profit | $89.00M | $411.8M | $592.0M |
YoY Change | -63.77% | -30.44% | 47.67% |
Gross Profit Margin | 1.34% | 5.33% | 6.23% |
Selling, General & Admin | $180.8M | $152.0M | $162.0M |
YoY Change | 5.87% | -6.15% | 21.65% |
% of Gross Profit | 203.14% | 36.91% | 27.36% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $106.9M | $100.4M | $83.18M |
YoY Change | 47.04% | 20.64% | 31.81% |
% of Gross Profit | 120.11% | 24.37% | 14.05% |
Operating Expenses | $180.8M | $152.0M | $162.0M |
YoY Change | 5.87% | -6.15% | 21.65% |
Operating Profit | -$91.80M | $259.8M | $430.1M |
YoY Change | -222.62% | -39.59% | 60.6% |
Interest Expense | $25.04M | $30.00M | $6.000M |
YoY Change | 56.48% | 400.0% | -74.49% |
% of Operating Profit | 11.55% | 1.4% | |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$76.46M | $289.9M | $435.7M |
YoY Change | -184.52% | -33.47% | 61.55% |
Income Tax | -$46.28M | $23.68M | $57.33M |
% Of Pretax Income | 8.17% | 13.16% | |
Net Earnings | -$30.98M | $266.5M | $378.7M |
YoY Change | -133.38% | -29.63% | 56.37% |
Net Earnings / Revenue | -0.47% | 3.45% | 3.99% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | |||
COMMON SHARES | |||
Basic Shares Outstanding | 0.000 shares | 0.000 shares | 0.000 shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2016 Q1 | 2015 Q4 | 2014 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $340.0M | $1.257B | $1.669B |
YoY Change | -78.44% | -24.69% | -22.12% |
Cash & Equivalents | $339.5M | $1.257B | $1.669B |
Short-Term Investments | |||
Other Short-Term Assets | $365.5M | $355.6M | $569.6M |
YoY Change | -35.47% | -37.56% | 108.48% |
Inventory | $3.000B | $3.127B | $3.660B |
Prepaid Expenses | |||
Receivables | $1.354B | $1.677B | $1.820B |
Other Receivables | $1.116B | $1.316B | $1.171B |
Total Short-Term Assets | $7.652B | $9.139B | $10.60B |
YoY Change | -21.8% | -13.77% | 7.28% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $5.402B | $5.331B | $4.235B |
YoY Change | 22.65% | 25.88% | 28.97% |
Goodwill | $154.2M | $149.6M | $157.1M |
YoY Change | -0.4% | -4.74% | 84.11% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $3.799B | $1.011B | $980.0M |
YoY Change | 281.81% | 3.16% | 25.8% |
Other Assets | $971.1M | $997.1M | $782.7M |
YoY Change | 23.39% | 27.38% | 16.26% |
Total Long-Term Assets | $10.17B | $7.339B | $6.143B |
YoY Change | 60.74% | 19.48% | 29.69% |
TOTAL ASSETS | |||
Total Short-Term Assets | $7.652B | $9.139B | $10.60B |
Total Long-Term Assets | $10.17B | $7.339B | $6.143B |
Total Assets | $17.83B | $16.48B | $16.74B |
YoY Change | 10.61% | -1.57% | 14.54% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.718B | $2.303B | $2.749B |
YoY Change | 6.32% | -16.21% | -6.9% |
Accrued Expenses | $467.6M | $450.5M | $536.3M |
YoY Change | -3.27% | -16.0% | 23.63% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $2.932B | $1.813B | $1.417B |
YoY Change | 88.31% | 27.95% | 17.01% |
Long-Term Debt Due | $201.8M | $179.1M | $131.7M |
YoY Change | 34.35% | 36.02% | -15.88% |
Total Short-Term Liabilities | $6.762B | $6.430B | $7.171B |
YoY Change | 11.15% | -10.33% | 8.47% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.435B | $1.233B | $1.211B |
YoY Change | 108.45% | 1.81% | -9.62% |
Other Long-Term Liabilities | $374.6M | $429.6M | $468.7M |
YoY Change | -17.1% | -8.34% | -51.1% |
Total Long-Term Liabilities | $2.810B | $1.662B | $1.679B |
YoY Change | 73.43% | -1.02% | -26.92% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $6.762B | $6.430B | $7.171B |
Total Long-Term Liabilities | $2.810B | $1.662B | $1.679B |
Total Liabilities | $9.571B | $8.093B | $8.851B |
YoY Change | 24.25% | -8.57% | -0.66% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $1.696B | $1.756B | $1.837B |
YoY Change | -9.07% | -4.42% | |
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $7.687B | $7.786B | $7.147B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $17.83B | $16.48B | $16.60B |
YoY Change | 11.59% | -0.71% | 13.55% |
Cashflow Statement
Concept | 2016 Q1 | 2015 Q4 | 2014 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$30.98M | $266.5M | $378.7M |
YoY Change | -133.38% | -29.63% | 56.37% |
Depreciation, Depletion And Amortization | $106.9M | $100.4M | $83.18M |
YoY Change | 47.04% | 20.64% | 31.81% |
Cash From Operating Activities | -$97.00M | $416.1M | $26.54M |
YoY Change | -81.65% | 1468.0% | -94.88% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $176.6M | $251.7M | $302.7M |
YoY Change | -28.56% | -16.86% | 80.15% |
Acquisitions | $988.0K | -$5.501M | |
YoY Change | -117.96% | -169.87% | |
Other Investing Activities | -$2.668B | $518.0K | $4.979M |
YoY Change | -1658.41% | -89.6% | 42.71% |
Cash From Investing Activities | -$2.845B | -$400.5M | -$830.8M |
YoY Change | 3642.89% | -51.79% | 108.36% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | $116.7M | ||
YoY Change | 3.96% | ||
Cash From Financing Activities | 2.024B | $285.9M | $348.0M |
YoY Change | 980.26% | -17.83% | 62.8% |
NET CHANGE | |||
Cash From Operating Activities | -97.00M | $416.1M | $26.54M |
Cash From Investing Activities | -2.845B | -$400.5M | -$830.8M |
Cash From Financing Activities | 2.024B | $285.9M | $348.0M |
Net Change In Cash | -917.2M | $301.5M | -$456.3M |
YoY Change | 119.79% | -166.08% | -236.8% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$97.00M | $416.1M | $26.54M |
Capital Expenditures | $176.6M | $251.7M | $302.7M |
Free Cash Flow | -$273.6M | $164.4M | -$276.2M |
YoY Change | -64.74% | -159.54% | -178.8% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q4 | chscp |
Capitalized Maintenance Expense Deferred During Period
CapitalizedMaintenanceExpenseDeferredDuringPeriod
|
1300000 | USD |
CY2015Q4 | chscp |
Capitalized Maintenance Expense Deferred During Period
CapitalizedMaintenanceExpenseDeferredDuringPeriod
|
18900000 | USD |
CY2015Q3 | chscp |
Accounts Notes And Loans And Other Receivables Gross Current
AccountsNotesAndLoansAndOtherReceivablesGrossCurrent
|
2924555000 | USD |
CY2015Q4 | chscp |
Accounts Notes And Loans And Other Receivables Gross Current
AccountsNotesAndLoansAndOtherReceivablesGrossCurrent
|
3102144000 | USD |
CY2015Q3 | chscp |
Agricultural Related Inventory Grain And Oilseed
AgriculturalRelatedInventoryGrainAndOilseed
|
966923000 | USD |
CY2015Q4 | chscp |
Agricultural Related Inventory Grain And Oilseed
AgriculturalRelatedInventoryGrainAndOilseed
|
1469816000 | USD |
CY2015Q3 | chscp |
Agricultural Related Inventory Processed Crops
AgriculturalRelatedInventoryProcessedCrops
|
48078000 | USD |
CY2015Q4 | chscp |
Agricultural Related Inventory Processed Crops
AgriculturalRelatedInventoryProcessedCrops
|
61173000 | USD |
CY2015Q3 | chscp |
Allowance For Doubtful Accounts Receivable Notes And Loans And Other Receivables Current
AllowanceForDoubtfulAccountsReceivableNotesAndLoansAndOtherReceivablesCurrent
|
106445000 | USD |
CY2015Q4 | chscp |
Allowance For Doubtful Accounts Receivable Notes And Loans And Other Receivables Current
AllowanceForDoubtfulAccountsReceivableNotesAndLoansAndOtherReceivablesCurrent
|
109390000 | USD |
CY2014Q4 | chscp |
Amortization Of Deferred Major Repair Costs
AmortizationOfDeferredMajorRepairCosts
|
8817000 | USD |
CY2015Q4 | chscp |
Amortization Of Deferred Major Repair Costs
AmortizationOfDeferredMajorRepairCosts
|
18518000 | USD |
CY2014Q4 | chscp |
Cash Patronage Dividends Paid
CashPatronageDividendsPaid
|
555000 | USD |
CY2015Q4 | chscp |
Cash Patronage Dividends Paid
CashPatronageDividendsPaid
|
0 | USD |
CY2015Q3 | chscp |
Checks And Drafts Outstanding
ChecksAndDraftsOutstanding
|
123208000 | USD |
CY2015Q4 | chscp |
Checks And Drafts Outstanding
ChecksAndDraftsOutstanding
|
118396000 | USD |
CY2015Q3 | chscp |
Commercial Notes To Notes And Loans Receivable Net Noncurrent Percentage
CommercialNotesToNotesAndLoansReceivableNetNoncurrentPercentage
|
0.34 | |
CY2015Q4 | chscp |
Commercial Notes To Notes And Loans Receivable Net Noncurrent Percentage
CommercialNotesToNotesAndLoansReceivableNetNoncurrentPercentage
|
0.43 | |
CY2015Q3 | chscp |
Customer Margin Deposits And Credit Balances
CustomerMarginDepositsAndCreditBalances
|
188149000 | USD |
CY2015Q3 | chscp |
Producer Notes To Notes And Loans Receivable Net Noncurrent Percentage
ProducerNotesToNotesAndLoansReceivableNetNoncurrentPercentage
|
0.66 | |
CY2015Q4 | chscp |
Customer Margin Deposits And Credit Balances
CustomerMarginDepositsAndCreditBalances
|
166111000 | USD |
CY2015Q3 | chscp |
Dividends And Equities Payable
DividendsAndEquitiesPayable
|
384427000 | USD |
CY2015Q4 | chscp |
Dividends And Equities Payable
DividendsAndEquitiesPayable
|
488003000 | USD |
CY2015Q3 | chscp |
Equity Certificates
EquityCertificates
|
4099882000 | USD |
CY2015Q4 | chscp |
Equity Certificates
EquityCertificates
|
4080711000 | USD |
CY2015Q4 | chscp |
Equity Certificates Repurchased And Retired During Period Value
EquityCertificatesRepurchasedAndRetiredDuringPeriodValue
|
-3314000 | USD |
CY2015Q4 | chscp |
Equity Issued During Period Value New Issues
EquityIssuedDuringPeriodValueNewIssues
|
-13943000 | USD |
CY2015Q4 | chscp |
Equityredemptionsestimate
Equityredemptionsestimate
|
-33770000 | USD |
CY2014Q4 | chscp |
Expenditures For Major Repairs
ExpendituresForMajorRepairs
|
1337000 | USD |
CY2015Q4 | chscp |
Expenditures For Major Repairs
ExpendituresForMajorRepairs
|
18897000 | USD |
CY2014Q4 | chscp |
Increase Decrease In Customer Margin Deposits And Credit Balances
IncreaseDecreaseInCustomerMarginDepositsAndCreditBalances
|
10498000 | USD |
CY2015Q4 | chscp |
Increase Decrease In Customer Margin Deposits And Credit Balances
IncreaseDecreaseInCustomerMarginDepositsAndCreditBalances
|
22038000 | USD |
CY2014Q4 | chscp |
Increase Decreasein Advanceson Inventory Purchases
IncreaseDecreaseinAdvancesonInventoryPurchases
|
292278000 | USD |
CY2015Q4 | chscp |
Increase Decreasein Advanceson Inventory Purchases
IncreaseDecreaseinAdvancesonInventoryPurchases
|
358194000 | USD |
CY2015Q4 | chscp |
Interest Income Accrual Term Discontinued
InterestIncomeAccrualTermDiscontinued
|
P90D | |
CY2014Q4 | chscp |
Interest Purchase Of Ncra Noncontrolling Interest
InterestPurchaseOfNcraNoncontrollingInterest
|
14068000 | USD |
CY2015Q4 | chscp |
Interest Purchase Of Ncra Noncontrolling Interest
InterestPurchaseOfNcraNoncontrollingInterest
|
0 | USD |
CY2015Q4 | chscp |
Maximum Guarantees Allowedby Bank Covenants
MaximumGuaranteesAllowedbyBankCovenants
|
1000000000 | USD |
CY2014Q4 | chscp |
Noncash Patronage Dividends Received
NoncashPatronageDividendsReceived
|
-863000 | USD |
CY2015Q4 | chscp |
Noncash Patronage Dividends Received
NoncashPatronageDividendsReceived
|
-891000 | USD |
CY2015Q4 | chscp |
Notes And Loans Receivables Net Noncurrent Remaining Borrowing Capacity Of Counterparty
NotesAndLoansReceivablesNetNoncurrentRemainingBorrowingCapacityOfCounterparty
|
927900000 | USD |
CY2015Q4 | chscp |
Number Of Refineries
NumberOfRefineries
|
2 | Refineries |
CY2015Q4 | chscp |
Patronage Refunds Estimated
PatronageRefundsEstimated
|
-73119000 | USD |
CY2014Q4 | chscp |
Paymentsonlinesofcreditlongtermdebtandcapitalleaseobligations
Paymentsonlinesofcreditlongtermdebtandcapitalleaseobligations
|
1249058000 | USD |
CY2015Q4 | chscp |
Paymentsonlinesofcreditlongtermdebtandcapitalleaseobligations
Paymentsonlinesofcreditlongtermdebtandcapitalleaseobligations
|
2034405000 | USD |
CY2014Q4 | chscp |
Paymentsto Acquire Businesses Contingent Consideration Paid Acquisition Date Fair Value Component
PaymentstoAcquireBusinessesContingentConsiderationPaidAcquisitionDateFairValueComponent
|
0 | USD |
CY2015Q4 | chscp |
Paymentsto Acquire Businesses Contingent Consideration Paid Acquisition Date Fair Value Component
PaymentstoAcquireBusinessesContingentConsiderationPaidAcquisitionDateFairValueComponent
|
2625000 | USD |
CY2015Q4 | chscp |
Preferredstock Valueavailableforissuance
PreferredstockValueavailableforissuance
|
990000000 | USD |
CY2014Q4 | chscp |
Proceedsfromlinesofcreditandlongtermborrowings
Proceedsfromlinesofcreditandlongtermborrowings
|
1255259000 | USD |
CY2015Q4 | chscp |
Proceedsfromlinesofcreditandlongtermborrowings
Proceedsfromlinesofcreditandlongtermborrowings
|
2524577000 | USD |
CY2015Q4 | chscp |
Producer Notes To Notes And Loans Receivable Net Noncurrent Percentage
ProducerNotesToNotesAndLoansReceivableNetNoncurrentPercentage
|
0.57 | |
CY2015Q4 | chscp |
Reversalofprioryearpatronageandredemptionestimates
Reversalofprioryearpatronageandredemptionestimates
|
3314000 | USD |
CY2015Q4 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2015Q4 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--08-31 | |
CY2015Q4 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2015Q4 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | |
CY2015Q4 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-11-30 | |
CY2015Q4 | dei |
Document Type
DocumentType
|
10-Q | |
CY2015Q4 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000823277 | |
CY2016Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
0 | shares |
CY2015Q4 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2015Q4 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2015Q4 | dei |
Entity Public Float
EntityPublicFloat
|
USD | |
CY2015Q4 | dei |
Entity Registrant Name
EntityRegistrantName
|
CHS Inc. | |
CY2015Q4 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2015Q4 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
Yes | |
CY2015Q3 | us-gaap |
Accounts Notes And Loans Receivable Net Current
AccountsNotesAndLoansReceivableNetCurrent
|
2818110000 | USD |
CY2015Q4 | us-gaap |
Accounts Notes And Loans Receivable Net Current
AccountsNotesAndLoansReceivableNetCurrent
|
2992754000 | USD |
CY2015Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1690094000 | USD |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2303441000 | USD |
CY2015Q3 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
1793147000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
1786538000 | USD |
CY2015Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
513578000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
450451000 | USD |
CY2014Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-156757000 | USD |
CY2014Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-157844000 | USD |
CY2015Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-214207000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-217760000 | USD |
CY2015Q3 | us-gaap |
Advances On Inventory Purchases
AdvancesOnInventoryPurchases
|
391504000 | USD |
CY2015Q4 | us-gaap |
Advances On Inventory Purchases
AdvancesOnInventoryPurchases
|
749698000 | USD |
CY2015Q3 | us-gaap |
Agricultural Related Inventory Feed And Supplies
AgriculturalRelatedInventoryFeedAndSupplies
|
465744000 | USD |
CY2015Q4 | us-gaap |
Agricultural Related Inventory Feed And Supplies
AgriculturalRelatedInventoryFeedAndSupplies
|
553563000 | USD |
CY2015Q3 | us-gaap |
Agricultural Related Inventory Plant Material
AgriculturalRelatedInventoryPlantMaterial
|
369105000 | USD |
CY2015Q4 | us-gaap |
Agricultural Related Inventory Plant Material
AgriculturalRelatedInventoryPlantMaterial
|
310645000 | USD |
CY2014Q4 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1800000 | USD |
CY2015Q4 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1700000 | USD |
CY2014Q4 | us-gaap |
Assets
Assets
|
16741523000 | USD |
CY2015Q3 | us-gaap |
Assets
Assets
|
15228312000 | USD |
CY2015Q4 | us-gaap |
Assets
Assets
|
16478760000 | USD |
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
8008809000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
9139286000 | USD |
CY2014Q4 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
-28397000 | USD |
CY2015Q4 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
-32289000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2133207000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1668522000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
953813000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1257260000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-464685000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
303447000 | USD |
CY2015Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q4 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
377616000 | USD |
CY2015Q4 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
262922000 | USD |
CY2014Q4 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-372000 | USD |
CY2015Q4 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-301000 | USD |
CY2014Q4 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
377244000 | USD |
CY2015Q4 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
262621000 | USD |
CY2014Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
8907441000 | USD |
CY2015Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
7316974000 | USD |
CY2015Q3 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
398341000 | USD |
CY2014Q4 | us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
15558000 | USD |
CY2015Q4 | us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
22991000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
7120000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
3607000 | USD |
CY2015Q4 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
660271000 | USD |
CY2014Q4 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
26656000 | USD |
CY2015Q4 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
7409000 | USD |
CY2015Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
580835000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
587702000 | USD |
CY2014Q4 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
83180000 | USD |
CY2015Q4 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
100350000 | USD |
CY2015Q3 | us-gaap |
Derivative Asset Not Offset Policy Election Deduction
DerivativeAssetNotOffsetPolicyElectionDeduction
|
70083000 | USD |
CY2015Q4 | us-gaap |
Derivative Asset Not Offset Policy Election Deduction
DerivativeAssetNotOffsetPolicyElectionDeduction
|
42223000 | USD |
CY2015Q3 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
513441000 | USD |
CY2015Q4 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
443857000 | USD |
CY2015Q3 | us-gaap |
Derivative Collateral Right To Reclaim Cash
DerivativeCollateralRightToReclaimCash
|
11482000 | USD |
CY2015Q4 | us-gaap |
Derivative Collateral Right To Reclaim Cash
DerivativeCollateralRightToReclaimCash
|
18449000 | USD |
CY2015Q3 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
513441000 | USD |
CY2015Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
443857000 | USD |
CY2015Q3 | us-gaap |
Derivative Fair Value Of Derivative Asset Amount Not Offset Against Collateral
DerivativeFairValueOfDerivativeAssetAmountNotOffsetAgainstCollateral
|
443358000 | USD |
CY2015Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset Amount Not Offset Against Collateral
DerivativeFairValueOfDerivativeAssetAmountNotOffsetAgainstCollateral
|
401634000 | USD |
CY2015Q3 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
470769000 | USD |
CY2015Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
370215000 | USD |
CY2015Q3 | us-gaap |
Derivative Fair Value Of Derivative Liability Amount Not Offset Against Collateral
DerivativeFairValueOfDerivativeLiabilityAmountNotOffsetAgainstCollateral
|
389204000 | USD |
CY2015Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability Amount Not Offset Against Collateral
DerivativeFairValueOfDerivativeLiabilityAmountNotOffsetAgainstCollateral
|
309543000 | USD |
CY2015Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
470769000 | USD |
CY2015Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
370215000 | USD |
CY2015Q3 | us-gaap |
Derivative Liability Not Offset Policy Election Deduction
DerivativeLiabilityNotOffsetPolicyElectionDeduction
|
70083000 | USD |
CY2015Q4 | us-gaap |
Derivative Liability Not Offset Policy Election Deduction
DerivativeLiabilityNotOffsetPolicyElectionDeduction
|
42223000 | USD |
CY2015Q4 | us-gaap |
Dividends Preferred Stock Cash
DividendsPreferredStockCash
|
40500000 | USD |
CY2014Q4 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-8417000 | USD |
CY2015Q4 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
1928000 | USD |
CY2015Q3 | us-gaap |
Energy Related Inventory
EnergyRelatedInventory
|
785116000 | USD |
CY2015Q4 | us-gaap |
Energy Related Inventory
EnergyRelatedInventory
|
712566000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
3954000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
4217000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
5408000 | USD |
CY2014Q4 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
2875000 | USD |
CY2015Q4 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
5672000 | USD |
CY2014Q4 | us-gaap |
Gain Loss On Sale Of Investments
GainLossOnSaleOfInvestments
|
2875000 | USD |
CY2015Q4 | us-gaap |
Gain Loss On Sale Of Investments
GainLossOnSaleOfInvestments
|
5672000 | USD |
CY2014Q4 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
759000 | USD |
CY2015Q4 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1611000 | USD |
CY2015Q3 | us-gaap |
Goodwill
Goodwill
|
150115000 | USD |
CY2015Q3 | us-gaap |
Investments
Investments
|
1002092000 | USD |
CY2015Q4 | us-gaap |
Investments
Investments
|
1011165000 | USD |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
149618000 | USD |
CY2015Q4 | us-gaap |
Goodwill Translation Adjustments
GoodwillTranslationAdjustments
|
-497000 | USD |
CY2014Q4 | us-gaap |
Gross Profit
GrossProfit
|
592027000 | USD |
CY2015Q4 | us-gaap |
Gross Profit
GrossProfit
|
411818000 | USD |
CY2015Q4 | us-gaap |
Guarantee Obligations Maximum Exposure
GuaranteeObligationsMaximumExposure
|
97300000 | USD |
CY2014Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
435658000 | USD |
CY2015Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
289855000 | USD |
CY2014Q4 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
24629000 | USD |
CY2015Q4 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
31362000 | USD |
CY2014Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
57327000 | USD |
CY2015Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
23681000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
546637000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
596881000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
119737000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
261931000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Derivative Assets
IncreaseDecreaseInDerivativeAssets
|
-88264000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Derivative Assets
IncreaseDecreaseInDerivativeAssets
|
72117000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
28754000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
-107373000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
875486000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
466554000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Margin Deposits Outstanding
IncreaseDecreaseInMarginDepositsOutstanding
|
83740000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Margin Deposits Outstanding
IncreaseDecreaseInMarginDepositsOutstanding
|
-59942000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-33879000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-50348000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
6867000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-5231000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Outstanding Checks Financing Activities
IncreaseDecreaseInOutstandingChecksFinancingActivities
|
-43239000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Outstanding Checks Financing Activities
IncreaseDecreaseInOutstandingChecksFinancingActivities
|
-4811000 | USD |
CY2014Q4 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-170897000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
21165000 | USD |
CY2014Q4 | us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
11905000 | USD |
CY2015Q4 | us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
13659000 | USD |
CY2014Q4 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
22340000 | USD |
CY2015Q4 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
22710000 | USD |
CY2014Q4 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-21905000 | USD |
CY2015Q4 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-6993000 | USD |
CY2014Q4 | us-gaap |
Interest Income Other
InterestIncomeOther
|
2598000 | USD |
CY2015Q4 | us-gaap |
Interest Income Other
InterestIncomeOther
|
2058000 | USD |
CY2015Q3 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
68100000 | USD |
CY2015Q4 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
22600000 | USD |
CY2015Q3 | us-gaap |
Inventory Net
InventoryNet
|
2652344000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
3126917000 | USD |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
15228312000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
16478760000 | USD |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5256860000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6430355000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
170309000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
179104000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1260808000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1232578000 | USD |
CY2015Q3 | us-gaap |
Margin Deposit Assets
MarginDepositAssets
|
273118000 | USD |
CY2015Q4 | us-gaap |
Margin Deposit Assets
MarginDepositAssets
|
213176000 | USD |
CY2015Q3 | us-gaap |
Minority Interest
MinorityInterest
|
11526000 | USD |
CY2015Q4 | us-gaap |
Minority Interest
MinorityInterest
|
12227000 | USD |
CY2014Q4 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
347950000 | USD |
CY2015Q4 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
285900000 | USD |
CY2014Q4 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-830755000 | USD |
CY2015Q4 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-400480000 | USD |
CY2014Q4 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
26537000 | USD |
CY2015Q4 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
416099000 | USD |
CY2014Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
378703000 | USD |
CY2015Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
266475000 | USD |
CY2014Q4 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-372000 | USD |
CY2015Q4 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-301000 | USD |
CY2015Q3 | us-gaap |
Notes And Loans Receivable Gross Current
NotesAndLoansReceivableGrossCurrent
|
791413000 | USD |
CY2015Q4 | us-gaap |
Notes And Loans Receivable Gross Current
NotesAndLoansReceivableGrossCurrent
|
935324000 | USD |
CY2015Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
190400000 | USD |
CY2015Q4 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
173200000 | USD |
CY2014Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
430059000 | USD |
CY2015Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
259814000 | USD |
CY2015Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
406479000 | USD |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
355624000 | USD |
CY2015Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1024484000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
997077000 | USD |
CY2014Q4 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
|
388000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
|
363000 | USD |
CY2014Q4 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesTax
|
-149000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesTax
|
-2697000 | USD |
CY2014Q4 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-5206000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-2980000 | USD |
CY2014Q4 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-1087000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-3553000 | USD |
CY2014Q4 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-3731000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-3201000 | USD |
CY2014Q4 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
2324000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
1760000 | USD |
CY2014Q4 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
-242000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
-4334000 | USD |
CY2014Q4 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
630000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
560000 | USD |
CY2015Q3 | us-gaap |
Other Inventory Net Of Reserves
OtherInventoryNetOfReserves
|
17378000 | USD |
CY2015Q4 | us-gaap |
Other Inventory Net Of Reserves
OtherInventoryNetOfReserves
|
19154000 | USD |
CY2015Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
460398000 | USD |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
429621000 | USD |
CY2014Q4 | us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
15013000 | USD |
CY2015Q4 | us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
11818000 | USD |
CY2015Q3 | us-gaap |
Other Receivables Gross Current
OtherReceivablesGrossCurrent
|
339995000 | USD |
CY2015Q4 | us-gaap |
Other Receivables Gross Current
OtherReceivablesGrossCurrent
|
380282000 | USD |
CY2014Q4 | us-gaap |
Payments For Proceeds From Loans Receivable
PaymentsForProceedsFromLoansReceivable
|
180189000 | USD |
CY2015Q4 | us-gaap |
Payments For Proceeds From Loans Receivable
PaymentsForProceedsFromLoansReceivable
|
137599000 | USD |
CY2014Q4 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
4979000 | USD |
CY2015Q4 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-470000 | USD |
CY2014Q4 | us-gaap |
Payments For Repurchase Of Other Equity
PaymentsForRepurchaseOfOtherEquity
|
2591000 | USD |
CY2015Q4 | us-gaap |
Payments For Repurchase Of Other Equity
PaymentsForRepurchaseOfOtherEquity
|
3314000 | USD |
CY2014Q4 | us-gaap |
Payments For Repurchase Of Redeemable Noncontrolling Interest
PaymentsForRepurchaseOfRedeemableNoncontrollingInterest
|
65981000 | USD |
CY2015Q4 | us-gaap |
Payments For Repurchase Of Redeemable Noncontrolling Interest
PaymentsForRepurchaseOfRedeemableNoncontrollingInterest
|
153022000 | USD |
CY2014Q4 | us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
22486000 | USD |
CY2015Q4 | us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
40500000 | USD |
CY2014Q4 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
16047000 | USD |
CY2015Q4 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
0 | USD |
CY2014Q4 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
-5501000 | USD |
CY2015Q4 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
988000 | USD |
CY2014Q4 | us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
40375000 | USD |
CY2015Q4 | us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
12709000 | USD |
CY2014Q4 | us-gaap |
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
|
315000000 | USD |
CY2014Q4 | us-gaap |
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
|
315000000 | USD |
CY2015Q4 | us-gaap |
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
|
0 | USD |
CY2014Q4 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
302701000 | USD |
CY2015Q4 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
251678000 | USD |
CY2015Q3 | us-gaap |
Percentage Of Lifo Inventory
PercentageOfLIFOInventory
|
0.18 | |
CY2015Q4 | us-gaap |
Percentage Of Lifo Inventory
PercentageOfLIFOInventory
|
0.13 | |
CY2015Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
2167540000 | USD |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
2167540000 | USD |
CY2014Q4 | us-gaap |
Proceeds From Issuance Of Preferred Stock And Preference Stock
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
492500000 | USD |
CY2015Q4 | us-gaap |
Proceeds From Issuance Of Preferred Stock And Preference Stock
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
0 | USD |
CY2014Q4 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
148000 | USD |
CY2015Q4 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
0 | USD |
CY2014Q4 | us-gaap |
Proceeds From Sale Of Equity Method Investments
ProceedsFromSaleOfEquityMethodInvestments
|
6084000 | USD |
CY2015Q4 | us-gaap |
Proceeds From Sale Of Equity Method Investments
ProceedsFromSaleOfEquityMethodInvestments
|
17990000 | USD |
CY2014Q4 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
2241000 | USD |
CY2015Q4 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
2931000 | USD |
CY2014Q4 | us-gaap |
Profit Loss
ProfitLoss
|
378331000 | USD |
CY2015Q4 | us-gaap |
Profit Loss
ProfitLoss
|
266174000 | USD |
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5192927000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5331232000 | USD |
CY2014Q4 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
10129000 | USD |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
1604670000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
1755786000 | USD |
CY2014Q4 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
0 | USD |
CY2015Q4 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
0 | USD |
CY2014Q4 | us-gaap |
Revenues
Revenues
|
9499468000 | USD |
CY2015Q4 | us-gaap |
Revenues
Revenues
|
7728792000 | USD |
CY2014Q4 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
161968000 | USD |
CY2015Q4 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
152004000 | USD |
CY2015Q3 | us-gaap |
Shares Subject To Mandatory Redemption Settlement Terms Amount Current
SharesSubjectToMandatoryRedemptionSettlementTermsAmountCurrent
|
152607000 | USD |
CY2015Q4 | us-gaap |
Shares Subject To Mandatory Redemption Settlement Terms Amount Current
SharesSubjectToMandatoryRedemptionSettlementTermsAmountCurrent
|
0 | USD |
CY2015Q3 | us-gaap |
Short Term Bank Loans And Notes Payable
ShortTermBankLoansAndNotesPayable
|
1165378000 | USD |
CY2015Q4 | us-gaap |
Short Term Bank Loans And Notes Payable
ShortTermBankLoansAndNotesPayable
|
1694363000 | USD |
CY2015Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
0 | USD |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7657885000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7786277000 | USD |
CY2015Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
7669411000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
7798504000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
82000 | USD |
CY2014Q4 | us-gaap |
Unrealized Gain Loss On Interest Rate Cash Flow Hedges Pretax Accumulated Other Comprehensive Income Loss
UnrealizedGainLossOnInterestRateCashFlowHedgesPretaxAccumulatedOtherComprehensiveIncomeLoss
|
-594000 | USD |
CY2015Q4 | us-gaap |
Unrealized Gain Loss On Interest Rate Cash Flow Hedges Pretax Accumulated Other Comprehensive Income Loss
UnrealizedGainLossOnInterestRateCashFlowHedgesPretaxAccumulatedOtherComprehensiveIncomeLoss
|
-6818000 | USD |