2016 Q3 Form 10-Q Financial Statement
#000156459016021584 Filed on July 28, 2016
Income Statement
Concept | 2016 Q3 | 2016 Q2 | 2015 Q2 |
---|---|---|---|
Revenue | $1.294B | $1.307B | $867.3M |
YoY Change | 33.04% | 50.67% | -18.66% |
Cost Of Revenue | $751.1M | $753.0M | $552.6M |
YoY Change | 18.52% | 36.27% | -15.58% |
Gross Profit | $542.9M | $553.8M | $314.7M |
YoY Change | 60.18% | 75.97% | -23.55% |
Gross Profit Margin | 41.95% | 42.38% | 36.28% |
Selling, General & Admin | $206.1M | $234.3M | $130.8M |
YoY Change | 1.12% | 79.16% | 8.03% |
% of Gross Profit | 37.97% | 42.32% | 41.56% |
Research & Development | $48.40M | $51.93M | $27.98M |
YoY Change | 55.63% | 85.6% | -15.42% |
% of Gross Profit | 8.92% | 9.38% | 8.89% |
Depreciation & Amortization | $20.20M | $20.40M | $11.50M |
YoY Change | 29.49% | 77.39% | -4.96% |
% of Gross Profit | 3.72% | 3.68% | 3.65% |
Operating Expenses | $329.2M | $286.3M | $158.8M |
YoY Change | 40.13% | 80.29% | 3.0% |
Operating Profit | $180.7M | $183.9M | $109.4M |
YoY Change | -525.1% | 68.08% | -46.28% |
Interest Expense | -$67.30M | $74.11M | $49.04M |
YoY Change | -191.71% | 51.14% | -22.93% |
% of Operating Profit | -37.23% | 40.31% | 44.82% |
Other Income/Expense, Net | -$7.546M | -$14.65M | $86.00K |
YoY Change | -8.74% | -17138.37% | -100.1% |
Pretax Income | $105.9M | $96.25M | $61.48M |
YoY Change | -186.17% | 56.56% | 17.44% |
Income Tax | $12.00M | $34.29M | $15.89M |
% Of Pretax Income | 11.33% | 35.63% | 25.84% |
Net Earnings | $93.83M | $61.96M | $45.59M |
YoY Change | -216.13% | 35.9% | 62.58% |
Net Earnings / Revenue | 7.25% | 4.74% | 5.26% |
Basic Earnings Per Share | $0.49 | $0.32 | $0.24 |
Diluted Earnings Per Share | $0.48 | $0.32 | $0.24 |
COMMON SHARES | |||
Basic Shares Outstanding | 192.6M | 192.2M | 189.7M |
Diluted Shares Outstanding | 196.1M | 194.0M |
Balance Sheet
Concept | 2016 Q3 | 2016 Q2 | 2015 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $517.0M | $516.0M | $793.0M |
YoY Change | -16.34% | -34.93% | 64.86% |
Cash & Equivalents | $517.3M | $516.0M | $793.0M |
Short-Term Investments | |||
Other Short-Term Assets | $131.0M | $129.0M | $109.0M |
YoY Change | -40.45% | 18.35% | -18.66% |
Inventory | $476.0M | $465.7M | $352.8M |
Prepaid Expenses | |||
Receivables | $967.0M | $993.0M | $718.3M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $2.090B | $2.103B | $1.973B |
YoY Change | -11.08% | 6.62% | 7.06% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $500.0M | $505.4M | $286.1M |
YoY Change | -5.67% | 76.64% | -4.88% |
Goodwill | $2.797B | $1.451B | |
YoY Change | 92.8% | 0.33% | |
Intangibles | $1.171B | ||
YoY Change | -11.69% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $113.0M | $125.6M | $83.88M |
YoY Change | 15.23% | 49.74% | -39.22% |
Total Long-Term Assets | $5.322B | $5.411B | $5.739B |
YoY Change | -3.42% | -5.72% | 78.71% |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.090B | $2.103B | $1.973B |
Total Long-Term Assets | $5.322B | $5.411B | $5.739B |
Total Assets | $7.412B | $7.515B | $7.712B |
YoY Change | -5.71% | -2.56% | 52.58% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $418.0M | $456.8M | $248.5M |
YoY Change | 24.11% | 83.85% | -20.44% |
Accrued Expenses | $372.0M | $400.5M | $269.4M |
YoY Change | -10.26% | 48.67% | -4.39% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $13.00M | $13.00M | $13.00M |
YoY Change | 0.0% | 0.0% | 44.44% |
Total Short-Term Liabilities | $927.8M | $869.9M | $530.4M |
YoY Change | 21.45% | 63.99% | -12.05% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $4.701B | $4.935B | $5.346B |
YoY Change | -12.01% | -7.69% | 97.87% |
Other Long-Term Liabilities | $115.5M | $123.4M | $102.1M |
YoY Change | -4.21% | 20.9% | -7.14% |
Total Long-Term Liabilities | $4.817B | $5.059B | $5.448B |
YoY Change | -11.83% | -7.15% | 93.76% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $927.8M | $869.9M | $530.4M |
Total Long-Term Liabilities | $4.817B | $5.059B | $5.448B |
Total Liabilities | $5.978B | $6.194B | $6.302B |
YoY Change | -8.63% | -1.71% | 64.47% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$644.0M | -$737.9M | -$656.5M |
YoY Change | -12.65% | 12.4% | -25.89% |
Common Stock | $2.261B | $2.249B | $1.909M |
YoY Change | 2.71% | 117733.47% | 1.49% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $14.28M | $14.13M | $10.64M |
YoY Change | 34.26% | 32.85% | 0.0% |
Treasury Stock Shares | $1.102M | $1.097M | 961.6K shares |
Shareholders Equity | $1.433B | $1.320B | $1.410B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.412B | $7.515B | $7.712B |
YoY Change | -5.72% | -2.56% | 52.58% |
Cashflow Statement
Concept | 2016 Q3 | 2016 Q2 | 2015 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $93.83M | $61.96M | $45.59M |
YoY Change | -216.13% | 35.9% | 62.58% |
Depreciation, Depletion And Amortization | $20.20M | $20.40M | $11.50M |
YoY Change | 29.49% | 77.39% | -4.96% |
Cash From Operating Activities | $282.5M | $149.1M | $72.10M |
YoY Change | 151.33% | 106.8% | -638.06% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $17.50M | $17.70M | -$15.90M |
YoY Change | -214.38% | -211.32% | 67.37% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$1.600M | -$7.800M | -$2.746B |
YoY Change | -99.24% | -99.72% | -22428.46% |
Cash From Investing Activities | -$19.00M | -$25.50M | -$2.762B |
YoY Change | -91.58% | -99.08% | -102403.7% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -262.8M | -290.9M | 2.746B |
YoY Change | 373.51% | -110.59% | 1372.49% |
NET CHANGE | |||
Cash From Operating Activities | 282.5M | 149.1M | 72.10M |
Cash From Investing Activities | -19.00M | -25.50M | -2.762B |
Cash From Financing Activities | -262.8M | -290.9M | 2.746B |
Net Change In Cash | 700.0K | -167.3M | 56.10M |
YoY Change | -100.41% | -398.22% | -68.09% |
FREE CASH FLOW | |||
Cash From Operating Activities | $282.5M | $149.1M | $72.10M |
Capital Expenditures | $17.50M | $17.70M | -$15.90M |
Free Cash Flow | $265.0M | $131.4M | $88.00M |
YoY Change | 107.52% | 49.32% | -2356.41% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
27982000 | |
CY2016Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
753029000 | |
CY2016Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
234333000 | |
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
443530000 | ||
CY2015Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
552595000 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1449917000 | ||
CY2015Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
130797000 | |
CY2016Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
51934000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
149631000 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.44 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
CommScope Holding Company, Inc. | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
74541000 | ||
us-gaap |
Interest Expense
InterestExpense
|
85365000 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
104124000 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
2060000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
121946000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
36878000 | ||
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
3173000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
85068000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
189084000 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.45 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
193570000 | ||
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-17850000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-25159000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
59909000 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Trading Symbol
TradingSymbol
|
COMM | ||
CY2016Q2 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
1982792000 | |
CY2016Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
125593000 | |
CY2016Q2 | us-gaap |
Assets
Assets
|
7514548000 | |
CY2016Q2 | comm |
Restructuring Charges Net
RestructuringChargesNet
|
7605000 | |
CY2015Q2 | comm |
Restructuring Charges Net
RestructuringChargesNet
|
1894000 | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
15293000 | ||
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-1411000 | |
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-1147000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-50406000 | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
11555000 | |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
516043000 | |
CY2016Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
993013000 | |
CY2016Q2 | us-gaap |
Inventory Net
InventoryNet
|
465685000 | |
CY2016Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
128756000 | |
CY2016Q2 | us-gaap |
Assets Current
AssetsCurrent
|
2103497000 | |
CY2016Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
505432000 | |
CY2016Q2 | us-gaap |
Goodwill
Goodwill
|
2797234000 | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
2690636000 | |
CY2016Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
456830000 | |
CY2016Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
400540000 | |
CY2016Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
12500000 | |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
12520000 | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2016Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
192618113 | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
6728000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
14164000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-1001000 | ||
comm |
Escrow Fund Held On Acquisition
EscrowFundHeldOnAcquisition
|
2746875000 | ||
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
9025000 | ||
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
6991000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
6728000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
14164000 | ||
CY2015Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1410272000 | |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001517228 | ||
CY2016Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
192638390 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1084791000 | ||
comm |
Restructuring Charges Net
RestructuringChargesNet
|
13677000 | ||
us-gaap |
Costs And Expenses
CostsAndExpenses
|
2176172000 | ||
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2450767000 | ||
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1692690000 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-06-30 | ||
us-gaap |
Interest Expense
InterestExpense
|
146675000 | ||
CY2016Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
1148000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2713000 | ||
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
49036000 | |
CY2015Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
867290000 | |
CY2016Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1306788000 | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
55718000 | ||
CY2016Q2 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
76015000 | |
CY2015Q2 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
44624000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
274595000 | ||
CY2015Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
757892000 | |
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
183872000 | |
CY2016Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1122916000 | |
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
109398000 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
196073000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
191996000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
195815000 | ||
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
11638000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
2404000 | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-307000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-14352000 | ||
CY2015Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
86000 | |
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
1586000 | |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
3135000 | ||
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
8905000 | |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
45592000 | |
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
96254000 | |
CY2015Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
1031000 | |
CY2015Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
15887000 | |
CY2016Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.32 | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
189682000 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.38 | ||
CY2015Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
194004000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-46591000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-5576000 | ||
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-4136000 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
3727000 | ||
CY2015Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
54497000 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
562884000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
117295000 | ||
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
61961000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
68965000 | ||
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
61479000 | |
CY2016Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
34293000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
42754000 | ||
CY2016Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.32 | |
CY2015Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.24 | |
CY2015Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.24 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.39 | ||
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
192241000 | |
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
74113000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
202538000 | ||
us-gaap |
Costs And Expenses
CostsAndExpenses
|
1490152000 | ||
CY2016Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-14653000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
89410000 | ||
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
833041000 | |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
441815000 | |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
166900000 | |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2004640000 | |
CY2016Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
14129000 | |
CY2016Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1320205000 | |
CY2016Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7514548000 | |
CY2016Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
16365000 | |
CY2016Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
275457000 | |
CY2016Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
528706000 | |
CY2015Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
2147483000 | |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
131166000 | |
CY2015Q4 | us-gaap |
Assets
Assets
|
7502631000 | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
300829000 | |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
371743000 | |
CY2016Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
869870000 | |
CY2016Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4935355000 | |
CY2016Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
227060000 | |
CY2016Q2 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
38633000 | |
CY2016Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
123425000 | |
CY2016Q2 | us-gaap |
Liabilities
Liabilities
|
6194343000 | |
CY2016Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2016Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
1937000 | |
CY2016Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2247504000 | |
CY2016Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-737853000 | |
CY2016Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-177254000 | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2016Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
192618113 | |
CY2016Q2 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
1096926 | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
200497000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
18246000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-48319000 | ||
comm |
Restructuring Charges Net
RestructuringChargesNet
|
3765000 | ||
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
5231131000 | |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
202487000 | |
CY2015Q4 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
37102000 | |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
124099000 | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
6279911000 | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1923000 | |
CY2015Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2216202000 | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-812394000 | |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
685092000 | |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
243806000 | |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
us-gaap |
Payments For Proceeds From Previous Acquisition
PaymentsForProceedsFromPreviousAcquisition
|
-6263000 | ||
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
191368727 | |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
191368727 | |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
986222 | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
125723000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
15378000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-34129000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
137532000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
18386000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-10139000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
164855000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
4010000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
32184000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
3740000 | ||
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
19392000 | |
us-gaap |
Depreciation
Depreciation
|
40000000 | ||
us-gaap |
Depreciation
Depreciation
|
23100000 | ||
CY2015Q2 | us-gaap |
Depreciation
Depreciation
|
11500000 | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2796000 | ||
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
16951000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
435000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-8390000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-46841000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
63638000 | ||
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
729321000 | |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
792959000 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
256468000 | ||
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-2134000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-295347000 | ||
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-171678000 | |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
11333000 | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1222720000 | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7502631000 | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
268596000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
2766448000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
38308000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
60258000 | ||
us-gaap |
Interest Paid
InterestPaid
|
138462000 | ||
us-gaap |
Interest Paid
InterestPaid
|
67423000 | ||
us-gaap |
Redemption Premium
RedemptionPremium
|
9900000 | ||
comm |
Debt Instrument Redemption Premium Net Of Tax
DebtInstrumentRedemptionPremiumNetOfTax
|
6300000 | ||
CY2015Q4 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0550 | |
CY2016Q2 | us-gaap |
Depreciation
Depreciation
|
20400000 | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
118257000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-9038000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-5877000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-2269000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
73266000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
24081000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
173000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-1656000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-3097000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-20525000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-2767686000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
306270000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
502517000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
3246875000 | ||
us-gaap |
Standard Product Warranty Description
StandardProductWarrantyDescription
|
These product warranties extend over periods ranging from one to twenty-five years from the date of sale, depending upon the product subject to the warranty. | ||
CY2016Q1 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
17689000 | |
CY2015Q1 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
15366000 | |
CY2015Q4 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
17964000 | |
CY2014Q4 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
17054000 | |
CY2016Q2 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
2468000 | |
CY2015Q2 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
2372000 | |
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
4519000 | ||
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
3914000 | ||
CY2016Q2 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
1801000 | |
CY2015Q2 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
2544000 | |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
4127000 | ||
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
5774000 | ||
CY2016Q2 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
18356000 | |
CY2015Q2 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
15194000 | |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
15300000 | ||
CY2016Q2 | us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | |
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | ||
CY2015Q2 | us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | |
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | ||
CY2016Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.356 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.364 | ||
CY2015Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.258 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.302 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | ||
CY2016Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1700000 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1600000 | ||
CY2015Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1800000 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1500000 | ||
CY2016Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3832000 | |
CY2015Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
4322000 | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3819000 | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
4486000 | ||
CY2015Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
2886300000 | |
us-gaap |
Goodwill Purchase Accounting Adjustments
GoodwillPurchaseAccountingAdjustments
|
109200000 | ||
us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
12700000 | ||
CY2015Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
14303000 | |
CY2016Q2 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
99248000 | |
CY2015Q4 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
106568000 | |
us-gaap |
Debt Issuance Costs Incurred During Noncash Or Partial Noncash Transaction
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
|
58026000 | ||
CY2016Q2 | us-gaap |
Goodwill Gross
GoodwillGross
|
3008200000 | |
CY2015Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
195700000 | |
CY2016Q2 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
211000000 | |
CY2016Q2 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
125917000 | |
CY2015Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
114329000 | |
CY2016Q2 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
125612000 | |
CY2015Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
131030000 | |
CY2016Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
214156000 | |
CY2015Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
196456000 | |
CY2016Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
129832000 | |
CY2015Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
108852000 | |
CY2016Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
27980000 | |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
23811000 | |
CY2016Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
10636000 | |
CY2015Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
12468000 | |
CY2016Q2 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
18700000 | |
CY2015Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
24480000 | |
CY2016Q2 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
64248000 | |
CY2015Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
38417000 | |
CY2016Q2 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
19991000 | |
CY2015Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
24880000 | |
CY2016Q2 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
11549000 | |
CY2015Q4 | us-gaap |
Other Long Term Debt
OtherLongTermDebt
|
19000 | |
CY2016Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
5039130000 | |
CY2015Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
5345399000 | |
CY2016Q2 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
3736000 | |
CY2015Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
4234000 | |
CY2016Q2 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
87539000 | |
CY2015Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
97514000 | |
CY2016Q2 | us-gaap |
Redemption Premium
RedemptionPremium
|
9900000 | |
CY2016Q2 | comm |
Debt Instrument Redemption Premium Net Of Tax
DebtInstrumentRedemptionPremiumNetOfTax
|
6300000 | |
CY2016Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
4713900000 | |
CY2016Q2 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0541 | |
CY2016Q2 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
28205000 | |
CY2015Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
37089000 | |
CY2016Q2 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
73500000 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y7M6D | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Plan Modification Incremental Compensation Cost
ShareBasedCompensationArrangementByShareBasedPaymentAwardPlanModificationIncrementalCompensationCost
|
1600000 | ||
CY2016Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
9411000 | |
CY2015Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
10125000 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
18246000 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
15378000 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P10Y |