2017 Q3 Form 10-Q Financial Statement
#000156459017020568 Filed on November 01, 2017
Income Statement
Concept | 2017 Q3 | 2016 Q4 | 2016 Q3 |
---|---|---|---|
Revenue | $1.129B | $1.179B | $1.294B |
YoY Change | -12.77% | 3.18% | 33.04% |
Cost Of Revenue | $700.2M | $693.4M | $751.1M |
YoY Change | -6.78% | -6.74% | 18.52% |
Gross Profit | $428.6M | $489.9M | $542.9M |
YoY Change | -21.05% | 22.77% | 60.18% |
Gross Profit Margin | 37.97% | 41.55% | 41.95% |
Selling, General & Admin | $172.9M | $200.1M | $206.1M |
YoY Change | -16.11% | -11.89% | 1.12% |
% of Gross Profit | 40.34% | 40.85% | 37.97% |
Research & Development | $44.60M | $48.80M | $48.40M |
YoY Change | -7.85% | -0.61% | 55.63% |
% of Gross Profit | 10.41% | 9.96% | 8.92% |
Depreciation & Amortization | $20.60M | $97.60M | $20.20M |
YoY Change | 1.98% | -6.15% | 29.49% |
% of Gross Profit | 4.81% | 19.92% | 3.72% |
Operating Expenses | $285.7M | $321.7M | $329.2M |
YoY Change | -13.21% | -8.92% | 40.13% |
Operating Profit | $125.4M | $119.4M | $180.7M |
YoY Change | -30.61% | 453.51% | -525.1% |
Interest Expense | -$60.60M | -$61.70M | -$67.30M |
YoY Change | -9.96% | 2.83% | -191.71% |
% of Operating Profit | -48.31% | -51.67% | -37.23% |
Other Income/Expense, Net | $3.200M | -$1.200M | -$7.546M |
YoY Change | -142.41% | -94.69% | -8.74% |
Pretax Income | $68.00M | $49.40M | $105.9M |
YoY Change | -35.79% | -180.98% | -186.17% |
Income Tax | $16.90M | -$5.100M | $12.00M |
% Of Pretax Income | 24.85% | -10.32% | 11.33% |
Net Earnings | $51.16M | $54.47M | $93.83M |
YoY Change | -45.48% | -172.48% | -216.13% |
Net Earnings / Revenue | 4.53% | 4.62% | 7.25% |
Basic Earnings Per Share | $0.27 | $0.28 | $0.49 |
Diluted Earnings Per Share | $0.26 | $0.28 | $0.48 |
COMMON SHARES | |||
Basic Shares Outstanding | 192.9M | 192.6M | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2017 Q3 | 2016 Q4 | 2016 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $411.0M | $428.0M | $517.0M |
YoY Change | -20.5% | -23.98% | -16.34% |
Cash & Equivalents | $411.2M | $428.2M | $517.3M |
Short-Term Investments | |||
Other Short-Term Assets | $167.0M | $140.0M | $131.0M |
YoY Change | 27.48% | -16.17% | -40.45% |
Inventory | $485.1M | $473.3M | $476.0M |
Prepaid Expenses | |||
Receivables | $930.7M | $952.4M | $967.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.994B | $1.994B | $2.090B |
YoY Change | -4.6% | -0.54% | -11.08% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $477.7M | $475.0M | $500.0M |
YoY Change | -4.46% | -10.16% | -5.67% |
Goodwill | $2.878B | $2.768B | |
YoY Change | 2.89% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $98.56M | $105.9M | $113.0M |
YoY Change | -12.78% | -19.29% | 15.23% |
Total Long-Term Assets | $5.153B | $5.148B | $5.322B |
YoY Change | -3.18% | -6.36% | -3.42% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.994B | $1.994B | $2.090B |
Total Long-Term Assets | $5.153B | $5.148B | $5.322B |
Total Assets | $7.147B | $7.142B | $7.412B |
YoY Change | -3.58% | -4.81% | -5.71% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $407.6M | $415.9M | $418.0M |
YoY Change | -2.48% | 38.26% | 24.11% |
Accrued Expenses | $309.4M | $429.4M | $372.0M |
YoY Change | -16.84% | 15.51% | -10.26% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $13.00M | $13.00M | |
YoY Change | 0.0% | 0.0% | |
Total Short-Term Liabilities | $717.0M | $857.8M | $927.8M |
YoY Change | -22.72% | 25.21% | 21.45% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $4.548B | $4.550B | $4.701B |
YoY Change | -3.26% | -13.03% | -12.01% |
Other Long-Term Liabilities | $119.1M | $109.8M | $115.5M |
YoY Change | 3.18% | -11.54% | -4.21% |
Total Long-Term Liabilities | $4.667B | $4.659B | $4.817B |
YoY Change | -3.11% | -13.0% | -11.83% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $717.0M | $857.8M | $927.8M |
Total Long-Term Liabilities | $4.667B | $4.659B | $4.817B |
Total Liabilities | $5.596B | $5.748B | $5.978B |
YoY Change | -6.4% | -8.47% | -8.63% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$449.6M | -$589.6M | -$644.0M |
YoY Change | -30.19% | -27.43% | -12.65% |
Common Stock | $2.325B | $2.284B | $2.261B |
YoY Change | 2.83% | 2.97% | 2.71% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $205.2M | $15.21M | $14.28M |
YoY Change | 1336.84% | 34.22% | 34.26% |
Treasury Stock Shares | $6.323M | $1.129M | $1.102M |
Shareholders Equity | $1.551B | $1.394B | $1.433B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.147B | $7.142B | $7.412B |
YoY Change | -3.58% | -4.81% | -5.72% |
Cashflow Statement
Concept | 2017 Q3 | 2016 Q4 | 2016 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $51.16M | $54.47M | $93.83M |
YoY Change | -45.48% | -172.48% | -216.13% |
Depreciation, Depletion And Amortization | $20.60M | $97.60M | $20.20M |
YoY Change | 1.98% | -6.15% | 29.49% |
Cash From Operating Activities | $145.4M | $89.10M | $282.5M |
YoY Change | -48.53% | -36.99% | 151.33% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $20.60M | -$18.60M | $17.50M |
YoY Change | 17.71% | 8.77% | -214.38% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$102.1M | $3.600M | -$1.600M |
YoY Change | 6281.25% | -108.98% | -99.24% |
Cash From Investing Activities | -$122.7M | -$15.10M | -$19.00M |
YoY Change | 545.79% | -73.6% | -91.58% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -99.80M | -150.3M | -262.8M |
YoY Change | -62.02% | 13.18% | 373.51% |
NET CHANGE | |||
Cash From Operating Activities | 145.4M | 89.10M | 282.5M |
Cash From Investing Activities | -122.7M | -15.10M | -19.00M |
Cash From Financing Activities | -99.80M | -150.3M | -262.8M |
Net Change In Cash | -77.10M | -76.30M | 700.0K |
YoY Change | -11114.29% | 57.0% | -100.41% |
FREE CASH FLOW | |||
Cash From Operating Activities | $145.4M | $89.10M | $282.5M |
Capital Expenditures | $20.60M | -$18.60M | $17.50M |
Free Cash Flow | $124.8M | $107.7M | $265.0M |
YoY Change | -52.91% | -32.05% | 107.52% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.88 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
4750000 | ||
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
101808000 | |
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-2508000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
54797000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
168372000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
192275000 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.86 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
196141000 | ||
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
8303000 | ||
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
3511000 | ||
us-gaap |
Interest Expense
InterestExpense
|
215024000 | ||
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-2391000 | ||
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
857818000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
223169000 | ||
comm |
Other Comprehensive Income Loss Net Investment Hedges Net Of Tax
OtherComprehensiveIncomeLossNetInvestmentHedgesNetOfTax
|
-4822000 | ||
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
7977000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
165775000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
2401000 | ||
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
473267000 | |
CY2016Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
12500000 | |
CY2016Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4549510000 | |
CY2016Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
199121000 | |
CY2016Q4 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
31671000 | |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
109782000 | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
5747902000 | |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1950000 | |
CY2016Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2282014000 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-589556000 | |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-285113000 | |
CY2016Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
15211000 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1394084000 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7141986000 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
17211000 | |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
303734000 | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-257000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
428228000 | |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
952367000 | |
CY2017Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
166905000 | |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
139902000 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1993764000 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
411242000 | |
CY2017Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
930739000 | |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
485062000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
474990000 | |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1993948000 | |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
477718000 | |
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
2877813000 | |
CY2017Q3 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
1698507000 | |
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
98559000 | |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
2768304000 | |
CY2017Q3 | us-gaap |
Assets
Assets
|
7146545000 | |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
407635000 | |
CY2017Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
309355000 | |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
716990000 | |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
105863000 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
7141986000 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
415921000 | |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
429397000 | |
CY2017Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4548016000 | |
CY2017Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
182855000 | |
CY2017Q3 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
28907000 | |
CY2017Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
119143000 | |
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
5595911000 | |
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2017Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1971000 | |
CY2017Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2322747000 | |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-449579000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
170773000 | ||
CY2016Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
1799065000 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
190761714 | |
CY2017Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
190761714 | |
CY2017Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
6322910 | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
282543000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
31572000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-19976000 | ||
CY2017Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
371114000 | |
CY2017Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7146545000 | |
CY2017Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
19060000 | |
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
10974000 | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
8375000 | |
CY2017Q3 | comm |
Other Comprehensive Income Loss Net Investment Hedges Net Of Tax
OtherComprehensiveIncomeLossNetInvestmentHedgesNetOfTax
|
-1471000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
305958000 | ||
CY2017Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-119338000 | |
CY2017Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
205167000 | |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1550634000 | |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
8637000 | ||
us-gaap |
Payments For Proceeds From Previous Acquisition
PaymentsForProceedsFromPreviousAcquisition
|
-2714000 | ||
CY2016Q3 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
21777000 | |
CY2017Q3 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | |
CY2016Q4 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
21631000 | |
CY2015Q4 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
17964000 | |
CY2017Q3 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
18472000 | |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | ||
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
15300000 | ||
CY2016Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
193837437 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
193837437 | |
CY2016Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
1129222 | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
301450000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
26621000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-94239000 | ||
comm |
Payments Of Debt Issuance And Modification Costs
PaymentsOfDebtIssuanceAndModificationCosts
|
8363000 | ||
us-gaap |
Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
|
14800000 | ||
us-gaap |
Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
|
17779000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
175000000 | ||
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
8803000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
14956000 | ||
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
|
-229316000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-558113000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
18412000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
914000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-16986000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-45609000 | ||
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
562884000 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
517275000 | |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1433231000 | |
CY2017Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
89864000 | |
CY2017Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
48787000 | |
CY2016Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
8586000 | |
CY2016Q3 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
3435000 | |
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
4515000 | ||
CY2016Q3 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
106000 | |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
7751000 | ||
us-gaap |
Standard And Extended Product Warranty Accrual Foreign Currency Translation Gain Loss
StandardAndExtendedProductWarrantyAccrualForeignCurrencyTranslationGainLoss
|
376000 | ||
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
7400000 | ||
CY2017Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.248 | |
CY2017Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.350 | |
CY2016Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.114 | |
CY2016Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.350 | |
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3991000 | |
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. | ||
CY2017Q2 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
20283000 | |
CY2016Q2 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
18356000 | |
CY2017Q3 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
284000 | |
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
7954000 | ||
CY2017Q3 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
2033000 | |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
4517000 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.236 | ||
CY2017Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | |
CY2017Q3 | us-gaap |
Standard And Extended Product Warranty Accrual Foreign Currency Translation Gain Loss
StandardAndExtendedProductWarrantyAccrualForeignCurrencyTranslationGainLoss
|
-62000 | |
CY2016Q3 | us-gaap |
Standard And Extended Product Warranty Accrual Foreign Currency Translation Gain Loss
StandardAndExtendedProductWarrantyAccrualForeignCurrencyTranslationGainLoss
|
92000 | |
us-gaap |
Standard And Extended Product Warranty Accrual Foreign Currency Translation Gain Loss
StandardAndExtendedProductWarrantyAccrualForeignCurrencyTranslationGainLoss
|
77000 | ||
CY2016Q3 | us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
7400000 | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.350 | ||
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
|
0.350 | ||
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
|
4414000 | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3866000 | ||
CY2016Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
2979300000 | |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
49600000 | ||
us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
59900000 | ||
CY2017Q3 | us-gaap |
Goodwill Gross
GoodwillGross
|
3088800000 | |
CY2016Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
211000000 | |
CY2017Q3 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
123068000 | |
CY2016Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
126027000 | |
CY2017Q3 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
108353000 | |
CY2016Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
135848000 | |
CY2017Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
253641000 | |
CY2016Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
211392000 | |
CY2016Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
169923000 | |
CY2017Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
17340000 | |
CY2016Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
25859000 | |
CY2017Q3 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
17479000 | |
CY2016Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
30438000 | |
CY2017Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
16378000 | |
CY2016Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
49984000 | |
CY2017Q3 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
12860000 | |
CY2016Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
14885000 | |
CY2017Q3 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
9664000 | |
CY2016Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
10621000 | |
CY2017Q3 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
78511000 | |
CY2016Q4 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
97470000 | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
102952000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
73752000 | ||
us-gaap |
Interest Paid
InterestPaid
|
133797000 | ||
us-gaap |
Interest Paid
InterestPaid
|
157024000 | ||
CY2017Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4621250000 | |
CY2016Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4646250000 | |
CY2017Q3 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
4282000 | |
CY2016Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
5857000 | |
CY2017Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
68952000 | |
CY2016Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
78383000 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
650000000 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
3971300000 | |
CY2017Q3 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0534 | |
CY2016Q4 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0524 | |
CY2017Q3 | comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
223500000 | |
CY2016Q3 | comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
296700000 | |
comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
683200000 | ||
comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
799100000 | ||
CY2017Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
11000000 | |
CY2016Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
8400000 | |
CY2017Q3 | comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
12000000 | |
CY2016Q3 | comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
14800000 | |
comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
38200000 | ||
comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
45100000 | ||
comm |
Purchase Accounting Adjustments
PurchaseAccountingAdjustments
|
600000 | ||
CY2017Q3 | us-gaap |
Depreciation
Depreciation
|
20600000 | |
CY2016Q3 | us-gaap |
Depreciation
Depreciation
|
20200000 | |
us-gaap |
Treasury Stock Acquired Average Cost Per Share
TreasuryStockAcquiredAverageCostPerShare
|
40.23 | ||
CY2017Q3 | us-gaap |
Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
|
0 | |
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
70600000 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y4M25D | ||
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
0 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
31572000 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
26621000 | ||
us-gaap |
Depreciation
Depreciation
|
60800000 | ||
us-gaap |
Depreciation
Depreciation
|
60200000 | ||
CY2017Q3 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
20600000 | |
CY2016Q3 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
17500000 | |
CY2017Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
25422000 | |
CY2016Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
39472000 | |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
100000000 | ||
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
2500000 |