2016 Q4 Form 10-Q Financial Statement
#000156459016027071 Filed on November 03, 2016
Income Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
Revenue | $1.179B | $1.294B | $972.6M |
YoY Change | 3.18% | 33.04% | -2.78% |
Cost Of Revenue | $693.4M | $751.1M | $633.7M |
YoY Change | -6.74% | 18.52% | -0.66% |
Gross Profit | $489.9M | $542.9M | $338.9M |
YoY Change | 22.77% | 60.18% | -6.51% |
Gross Profit Margin | 41.55% | 41.95% | 34.84% |
Selling, General & Admin | $200.1M | $206.1M | $203.8M |
YoY Change | -11.89% | 1.12% | 67.87% |
% of Gross Profit | 40.85% | 37.97% | 60.14% |
Research & Development | $48.80M | $48.40M | $31.10M |
YoY Change | -0.61% | 55.63% | 0.95% |
% of Gross Profit | 9.96% | 8.92% | 9.18% |
Depreciation & Amortization | $97.60M | $20.20M | $15.60M |
YoY Change | -6.15% | 29.49% | 25.81% |
% of Gross Profit | 19.92% | 3.72% | 4.6% |
Operating Expenses | $321.7M | $329.2M | $234.9M |
YoY Change | -8.92% | 40.13% | 54.33% |
Operating Profit | $119.4M | $180.7M | -$42.52M |
YoY Change | 453.51% | -525.1% | -128.15% |
Interest Expense | -$61.70M | -$67.30M | $73.39M |
YoY Change | 2.83% | -191.71% | 101.04% |
% of Operating Profit | -51.67% | -37.23% | |
Other Income/Expense, Net | -$1.200M | -$7.546M | -$8.269M |
YoY Change | -94.69% | -8.74% | -693.61% |
Pretax Income | $49.40M | $105.9M | -$122.9M |
YoY Change | -180.98% | -186.17% | -204.75% |
Income Tax | -$5.100M | $12.00M | -$42.10M |
% Of Pretax Income | -10.32% | 11.33% | |
Net Earnings | $54.47M | $93.83M | -$80.80M |
YoY Change | -172.48% | -216.13% | -183.79% |
Net Earnings / Revenue | 4.62% | 7.25% | -8.31% |
Basic Earnings Per Share | $0.28 | $0.49 | -$0.42 |
Diluted Earnings Per Share | $0.28 | $0.48 | -$0.42 |
COMMON SHARES | |||
Basic Shares Outstanding | 192.9M | 192.6M | 190.3M |
Diluted Shares Outstanding | 190.3M |
Balance Sheet
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $428.0M | $517.0M | $618.0M |
YoY Change | -23.98% | -16.34% | 0.32% |
Cash & Equivalents | $428.2M | $517.3M | $618.0M |
Short-Term Investments | |||
Other Short-Term Assets | $140.0M | $131.0M | $220.0M |
YoY Change | -16.17% | -40.45% | 78.86% |
Inventory | $473.3M | $476.0M | $554.8M |
Prepaid Expenses | |||
Receivables | $952.4M | $967.0M | $958.2M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.994B | $2.090B | $2.350B |
YoY Change | -0.54% | -11.08% | 26.32% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $475.0M | $500.0M | $530.1M |
YoY Change | -10.16% | -5.67% | 80.35% |
Goodwill | $2.768B | $2.616B | |
YoY Change | 2.89% | 80.24% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $105.9M | $113.0M | $98.06M |
YoY Change | -19.29% | 15.23% | -32.58% |
Total Long-Term Assets | $5.148B | $5.322B | $5.511B |
YoY Change | -6.36% | -3.42% | 72.32% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.994B | $2.090B | $2.350B |
Total Long-Term Assets | $5.148B | $5.322B | $5.511B |
Total Assets | $7.142B | $7.412B | $7.861B |
YoY Change | -4.81% | -5.71% | 55.4% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $415.9M | $418.0M | $336.8M |
YoY Change | 38.26% | 24.11% | 41.0% |
Accrued Expenses | $429.4M | $372.0M | $414.6M |
YoY Change | 15.51% | -10.26% | 28.36% |
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 | $857.8M | $927.8M | $763.9M |
YoY Change | 25.21% | 21.45% | 33.83% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $4.550B | $4.701B | $5.343B |
YoY Change | -13.03% | -12.01% | 97.87% |
Other Long-Term Liabilities | $109.8M | $115.5M | $120.5M |
YoY Change | -11.54% | -4.21% | 20.31% |
Total Long-Term Liabilities | $4.659B | $4.817B | $5.463B |
YoY Change | -13.0% | -11.83% | 95.09% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $857.8M | $927.8M | $763.9M |
Total Long-Term Liabilities | $4.659B | $4.817B | $5.463B |
Total Liabilities | $5.748B | $5.978B | $6.543B |
YoY Change | -8.47% | -8.63% | 73.71% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$589.6M | -$644.0M | -$737.2M |
YoY Change | -27.43% | -12.65% | -6.6% |
Common Stock | $2.284B | $2.261B | $2.201B |
YoY Change | 2.97% | 2.71% | 116612.73% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $15.21M | $14.28M | $10.64M |
YoY Change | 34.22% | 34.26% | 0.0% |
Treasury Stock Shares | $1.129M | $1.102M | 961.6K shares |
Shareholders Equity | $1.394B | $1.433B | $1.318B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.142B | $7.412B | $7.861B |
YoY Change | -4.81% | -5.72% | 55.4% |
Cashflow Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $54.47M | $93.83M | -$80.80M |
YoY Change | -172.48% | -216.13% | -183.79% |
Depreciation, Depletion And Amortization | $97.60M | $20.20M | $15.60M |
YoY Change | -6.15% | 29.49% | 25.81% |
Cash From Operating Activities | $89.10M | $282.5M | $112.4M |
YoY Change | -36.99% | 151.33% | -46.6% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$18.60M | $17.50M | -$15.30M |
YoY Change | 8.77% | -214.38% | 75.86% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $3.600M | -$1.600M | -$210.4M |
YoY Change | -108.98% | -99.24% | 262.76% |
Cash From Investing Activities | -$15.10M | -$19.00M | -$225.7M |
YoY Change | -73.6% | -91.58% | 238.38% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -150.3M | -262.8M | -55.50M |
YoY Change | 13.18% | 373.51% | -1685.71% |
NET CHANGE | |||
Cash From Operating Activities | 89.10M | 282.5M | 112.4M |
Cash From Investing Activities | -15.10M | -19.00M | -225.7M |
Cash From Financing Activities | -150.3M | -262.8M | -55.50M |
Net Change In Cash | -76.30M | 700.0K | -168.8M |
YoY Change | 57.0% | -100.41% | -214.6% |
FREE CASH FLOW | |||
Cash From Operating Activities | $89.10M | $282.5M | $112.4M |
Capital Expenditures | -$18.60M | $17.50M | -$15.30M |
Free Cash Flow | $107.7M | $265.0M | $127.7M |
YoY Change | -32.05% | 107.52% | -41.74% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
180746000 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2665287000 | ||
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-7546000 | |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-42518000 | |
CY2016Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
192929959 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
455341000 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
143697000 | ||
CY2015Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
85334000 | |
CY2014Q4 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
17054000 | |
CY2015Q3 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
2054000 | |
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
7954000 | ||
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
5968000 | ||
CY2015Q3 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
3127000 | |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
4141000 | ||
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
8901000 | ||
CY2016Q3 | us-gaap |
Goodwill Gross
GoodwillGross
|
3014200000 | |
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | ||
comm |
Restructuring Charges Net
RestructuringChargesNet
|
10633000 | ||
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
22668000 | ||
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
85334000 | ||
CY2016Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1113202000 | |
CY2015Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1015115000 | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
3289374000 | ||
us-gaap |
Costs And Expenses
CostsAndExpenses
|
2505267000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
160020000 | ||
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-8269000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-21898000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-5556000 | ||
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
73387000 | |
us-gaap |
Interest Expense
InterestExpense
|
215024000 | ||
us-gaap |
Interest Expense
InterestExpense
|
158752000 | ||
CY2015Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
1276000 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
4750000 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
3336000 | ||
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-122898000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
223169000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-952000 | ||
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-42102000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
54797000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-5224000 | ||
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-80796000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
168372000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
4272000 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.42 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.88 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.42 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.86 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | ||
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
190269000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
192275000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
189483000 | ||
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
190269000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
196141000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
193930000 | ||
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-22835000 | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
8303000 | ||
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-40685000 | ||
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
1566000 | |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
3511000 | ||
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
4739000 | ||
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-5873000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-51297000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-47025000 | ||
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
562884000 | |
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 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
528706000 | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
2690636000 | |
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 | |
CY2016Q3 | 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 | |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
927823000 | |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
685092000 | |
CY2016Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4701486000 | |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
5231131000 | |
CY2016Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
202429000 | |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
202487000 | |
CY2016Q3 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
31201000 | |
CY2015Q4 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
37102000 | |
CY2016Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
115471000 | |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
124099000 | |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
5978410000 | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
6279911000 | |
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1940000 | |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1923000 | |
CY2016Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2258869000 | |
CY2015Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2216202000 | |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-644022000 | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-812394000 | |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-169277000 | |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-171678000 | |
CY2016Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
14279000 | |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
11333000 | |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1433231000 | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1222720000 | |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7411641000 | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7502631000 | |
CY2016Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
19388000 | |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
19392000 | |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
288137000 | |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
243806000 | |
CY2016Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
191368727 | |
CY2016Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
1101820 | |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
986222 | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
301450000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
2850000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-4697000 | ||
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
192868939 | |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
191368727 | |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
192868939 | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
199485000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
26621000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
21055000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-94239000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-92538000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
8083000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
19194000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
96337000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
116131000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
23480000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-67518000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-12540000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
43286000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
218590000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
74524000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
185736000 | ||
us-gaap |
Payments For Proceeds From Previous Acquisition
PaymentsForProceedsFromPreviousAcquisition
|
-2714000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-3487000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-39524000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
546025000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
502566000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
3246875000 | ||
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
73890000 | ||
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
21273000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
8083000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
19194000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2946000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-532251000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
2710886000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
914000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-14570000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-45609000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-111359000 | ||
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
729321000 | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
617962000 | |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1318475000 | |
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. | ||
CY2015Q3 | us-gaap |
Product Warranty Accrual Additions From Business Acquisition
ProductWarrantyAccrualAdditionsFromBusinessAcquisition
|
1900000 | |
us-gaap |
Product Warranty Accrual Additions From Business Acquisition
ProductWarrantyAccrualAdditionsFromBusinessAcquisition
|
1900000 | ||
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | ||
CY2016Q3 | us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | |
CY2016Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.114 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.246 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | ||
CY2016Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3879000 | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3866000 | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
4447000 | ||
CY2015Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
2886300000 | |
us-gaap |
Goodwill Purchase Accounting Adjustments
GoodwillPurchaseAccountingAdjustments
|
112100000 | ||
us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
15800000 | ||
CY2015Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
195700000 | |
CY2016Q3 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
211000000 | |
CY2016Q3 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
126094000 | |
CY2015Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
114329000 | |
CY2016Q3 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
136219000 | |
CY2015Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
131030000 | |
CY2016Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
213366000 | |
CY2015Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
196456000 | |
CY2016Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
156403000 | |
CY2015Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
108852000 | |
CY2016Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
38858000 | |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
23811000 | |
CY2016Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
54300000 | |
CY2015Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
12468000 | |
CY2016Q3 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
20887000 | |
CY2015Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
24480000 | |
CY2016Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
85877000 | |
CY2015Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
38417000 | |
CY2015Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
14303000 | |
CY2015Q4 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
106568000 | |
CY2016Q3 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
15244000 | |
CY2015Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
24880000 | |
CY2016Q3 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
10010000 | |
CY2016Q3 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
94421000 | |
CY2015Q4 | us-gaap |
Other Long Term Debt
OtherLongTermDebt
|
19000 | |
CY2016Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4799375000 | |
CY2015Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
5345399000 | |
CY2016Q3 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
3484000 | |
CY2015Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
4234000 | |
CY2016Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
81905000 | |
CY2015Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
97514000 | |
us-gaap |
Redemption Premium
RedemptionPremium
|
17700000 | ||
comm |
Debt Instrument Redemption Premium Net Of Tax
DebtInstrumentRedemptionPremiumNetOfTax
|
11300000 | ||
CY2016Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
4714000000 | |
CY2015Q4 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0550 | |
CY2016Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
30430000 | |
CY2015Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
37089000 | |
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
63300000 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y6M | ||
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Plan Modification Incremental Compensation Cost
ShareBasedCompensationArrangementByShareBasedPaymentAwardPlanModificationIncrementalCompensationCost
|
1600000 | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
8375000 | |
CY2015Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
5677000 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
26621000 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
21055000 |