2018 Q1 Form 10-Q Financial Statement
#000156459018009904 Filed on May 01, 2018
Income Statement
Concept | 2018 Q1 | 2017 Q4 | 2017 Q1 |
---|---|---|---|
Revenue | $1.121B | $1.120B | $1.137B |
YoY Change | -1.48% | -4.96% | -0.59% |
Cost Of Revenue | $722.7M | $769.1M | $682.5M |
YoY Change | 5.9% | 10.92% | -2.07% |
Gross Profit | $397.8M | $413.6M | $453.8M |
YoY Change | -12.34% | -15.57% | 1.5% |
Gross Profit Margin | 35.5% | 36.92% | 39.9% |
Selling, General & Admin | $170.0M | $118.9M | $211.6M |
YoY Change | -19.64% | -40.58% | 1.13% |
% of Gross Profit | 42.74% | 28.75% | 46.62% |
Research & Development | $49.90M | $45.00M | $48.90M |
YoY Change | 2.06% | -7.79% | -6.31% |
% of Gross Profit | 12.54% | 10.88% | 10.77% |
Depreciation & Amortization | $19.60M | $95.50M | $20.00M |
YoY Change | -2.0% | -2.15% | 2.04% |
% of Gross Profit | 4.93% | 23.09% | 4.41% |
Operating Expenses | $307.7M | $232.0M | $260.4M |
YoY Change | 18.14% | -27.88% | -0.36% |
Operating Profit | $103.7M | $90.25M | $120.0M |
YoY Change | -13.56% | -24.42% | 32.24% |
Interest Expense | $59.80M | -$63.80M | $69.55M |
YoY Change | -14.02% | 3.4% | -4.15% |
% of Operating Profit | 57.67% | -70.69% | 57.98% |
Other Income/Expense, Net | $1.000M | -$200.0K | -$16.74M |
YoY Change | -105.98% | -83.33% | -5660.13% |
Pretax Income | $46.30M | $26.20M | $35.94M |
YoY Change | 28.84% | -46.96% | 70.79% |
Income Tax | $12.60M | -$5.100M | $2.373M |
% Of Pretax Income | 27.21% | -19.47% | 6.6% |
Net Earnings | $33.70M | $53.58M | $33.56M |
YoY Change | 0.41% | -1.62% | 166.79% |
Net Earnings / Revenue | 3.01% | 4.78% | 2.95% |
Basic Earnings Per Share | $0.18 | $0.28 | $0.17 |
Diluted Earnings Per Share | $0.17 | $0.27 | $0.17 |
COMMON SHARES | |||
Basic Shares Outstanding | 191.4M | 194.1M | |
Diluted Shares Outstanding | 195.5M | 199.1M |
Balance Sheet
Concept | 2018 Q1 | 2017 Q4 | 2017 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $473.0M | $454.0M | $438.0M |
YoY Change | 7.99% | 6.07% | -36.34% |
Cash & Equivalents | $472.7M | $454.0M | $437.6M |
Short-Term Investments | |||
Other Short-Term Assets | $154.0M | $146.0M | $155.0M |
YoY Change | -0.65% | 4.29% | 3.33% |
Inventory | $470.9M | $444.9M | $498.1M |
Prepaid Expenses | |||
Receivables | $984.8M | $898.8M | $941.3M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $2.082B | $1.944B | $2.032B |
YoY Change | 2.46% | -2.5% | -8.75% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $464.3M | $467.3M | $474.1M |
YoY Change | -2.06% | -1.62% | -8.82% |
Goodwill | $2.901B | $2.887B | $2.779B |
YoY Change | 4.37% | 4.27% | 2.21% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $125.0M | $107.8M | $107.0M |
YoY Change | 16.84% | 1.83% | -17.29% |
Total Long-Term Assets | $5.068B | $5.098B | $5.101B |
YoY Change | -0.64% | -0.98% | -6.34% |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.082B | $1.944B | $2.032B |
Total Long-Term Assets | $5.068B | $5.098B | $5.101B |
Total Assets | $7.150B | $7.042B | $7.133B |
YoY Change | 0.25% | -1.4% | -7.04% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $460.5M | $436.7M | $453.3M |
YoY Change | 1.58% | 5.0% | 16.84% |
Accrued Expenses | $301.4M | $287.0M | $380.9M |
YoY Change | -20.88% | -33.17% | -4.21% |
Deferred Revenue | $12.61M | ||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $0.00 | ||
YoY Change | -100.0% | ||
Total Short-Term Liabilities | $761.9M | $723.7M | $834.3M |
YoY Change | -8.68% | -15.63% | 4.52% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $4.372B | $4.369B | $4.567B |
YoY Change | -4.28% | -3.96% | -12.69% |
Other Long-Term Liabilities | $131.2M | $141.3M | $112.1M |
YoY Change | 17.05% | 28.75% | -9.22% |
Total Long-Term Liabilities | $4.503B | $4.511B | $4.680B |
YoY Change | -3.77% | -3.19% | -12.61% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $761.9M | $723.7M | $834.3M |
Total Long-Term Liabilities | $4.503B | $4.511B | $4.680B |
Total Liabilities | $5.419B | $5.394B | $5.729B |
YoY Change | -5.41% | -6.16% | -10.27% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$356.3M | -$396.0M | -$556.2M |
YoY Change | -35.95% | -32.83% | -30.46% |
Common Stock | $2.350B | $2.336B | $2.299B |
YoY Change | 2.22% | 2.28% | 3.15% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $221.0M | $205.6M | $94.98M |
YoY Change | 132.7% | 1251.76% | 575.82% |
Treasury Stock Shares | $6.733M | $6.336M | $3.156M |
Shareholders Equity | $1.731B | $1.648B | $1.404B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.150B | $7.042B | $7.133B |
YoY Change | 0.25% | -1.4% | -7.04% |
Cashflow Statement
Concept | 2018 Q1 | 2017 Q4 | 2017 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $33.70M | $53.58M | $33.56M |
YoY Change | 0.41% | -1.62% | 166.79% |
Depreciation, Depletion And Amortization | $19.60M | $95.50M | $20.00M |
YoY Change | -2.0% | -2.15% | 2.04% |
Cash From Operating Activities | $35.20M | $250.9M | $102.8M |
YoY Change | -65.76% | 181.59% | -13.97% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $13.60M | -$17.50M | $12.91M |
YoY Change | 5.34% | -5.91% | -10.79% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $3.000M | -$7.200M | -$639.0K |
YoY Change | -569.48% | -300.0% | 34.81% |
Cash From Investing Activities | -$10.60M | -$24.70M | -$11.90M |
YoY Change | -10.92% | 63.58% | -338.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $58.77M | ||
YoY Change | |||
Debt Paid & Issued, Net | $750.0M | ||
YoY Change | 23739.8% | ||
Cash From Financing Activities | -11.50M | -184.3M | -88.60M |
YoY Change | -87.02% | 22.62% | 1913.64% |
NET CHANGE | |||
Cash From Operating Activities | 35.20M | 250.9M | 102.8M |
Cash From Investing Activities | -10.60M | -24.70M | -11.90M |
Cash From Financing Activities | -11.50M | -184.3M | -88.60M |
Net Change In Cash | 13.10M | 41.90M | 2.300M |
YoY Change | 469.57% | -154.91% | -98.08% |
FREE CASH FLOW | |||
Cash From Operating Activities | $35.20M | $250.9M | $102.8M |
Capital Expenditures | $13.60M | -$17.50M | $12.91M |
Free Cash Flow | $21.60M | $268.4M | $89.89M |
YoY Change | -75.97% | 149.21% | -14.41% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
3097600000 | |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
15107000 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
464306000 | |
CY2018Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
124993000 | |
CY2018Q1 | us-gaap |
Assets
Assets
|
7150467000 | |
CY2018Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
460498000 | |
CY2018Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
301380000 | |
CY2018Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
5450000 | |
CY2017Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
5388000 | |
CY2018Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1016791000 | |
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
103726000 | |
CY2018Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
983000 | |
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
59807000 | |
CY2018Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
1434000 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
46336000 | |
CY2018Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
12601000 | |
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
33735000 | |
CY2018Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.18 | |
CY2018Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.17 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
191366000 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
195459000 | |
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
46785000 | |
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
1432000 | |
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-598000 | |
CY2017Q1 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-355000 | |
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
44755000 | |
CY2018Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
78490000 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
472733000 | |
CY2018Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
984847000 | |
CY2018Q1 | us-gaap |
Inventory Net
InventoryNet
|
470946000 | |
CY2018Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
153681000 | |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
2082207000 | |
CY2018Q1 | us-gaap |
Goodwill
Goodwill
|
2900958000 | |
CY2018Q1 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
1578003000 | |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
761878000 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
723717000 | |
CY2018Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4371821000 | |
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4369401000 | |
CY2018Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
128965000 | |
CY2017Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
134241000 | |
CY2018Q1 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
25212000 | |
CY2017Q4 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
25140000 | |
CY2018Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
131234000 | |
CY2017Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
141341000 | |
CY2018Q1 | us-gaap |
Liabilities
Liabilities
|
5419110000 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
5393840000 | |
CY2018Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2018Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2018Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1988000 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1972000 | |
CY2018Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2348498000 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2334071000 | |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-356259000 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-395998000 | |
CY2018Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-41848000 | |
CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-86603000 | |
CY2018Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
221022000 | |
CY2017Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
205616000 | |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1731357000 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1647826000 | |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7150467000 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7041666000 | |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
15107000 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
13976000 | |
CY2018Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
407331000 | |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
390389000 | |
CY2018Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2018Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
192077678 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
190906110 | |
CY2018Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
192077678 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
190906110 | |
CY2018Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
6733285 | |
CY2017Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
6336144 | |
CY2018Q1 | us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
89405000 | |
CY2017Q1 | us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
100401000 | |
CY2018Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
10547000 | |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9412000 | |
CY2018Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-5444000 | |
CY2017Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-16444000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
71108000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-19683000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
25207000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
19132000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
24502000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
12314000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
15412000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-28032000 | |
CY2018Q1 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-12422000 | |
CY2017Q1 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-15653000 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
35260000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
102789000 | |
CY2018Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
13576000 | |
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
12910000 | |
CY2018Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
2984000 | |
CY2017Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
355000 | |
CY2017Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-639000 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-10592000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-11916000 | |
CY2017Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
750000000 | |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
750000000 | |
CY2017Q1 | comm |
Payments Of Debt Issuance And Modification Costs
PaymentsOfDebtIssuanceAndModificationCosts
|
6115000 | |
CY2017Q1 | us-gaap |
Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
|
14800000 | |
CY2017Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
58770000 | |
CY2018Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
3929000 | |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
5805000 | |
CY2018Q1 | us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
15406000 | |
CY2017Q1 | us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
14758000 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-11477000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-88638000 | |
CY2018Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
5565000 | |
CY2017Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
7174000 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
18756000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
9409000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
428228000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
437637000 | |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1404023000 | |
CY2018Q1 | 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. | |
CY2017Q4 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
16928000 | |
CY2016Q4 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
21631000 | |
CY2018Q1 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
1420000 | |
CY2017Q1 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
2202000 | |
CY2018Q1 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
2217000 | |
CY2017Q1 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
3618000 | |
CY2018Q1 | us-gaap |
Standard And Extended Product Warranty Accrual Foreign Currency Translation Gain Loss
StandardAndExtendedProductWarrantyAccrualForeignCurrencyTranslationGainLoss
|
19000 | |
CY2017Q1 | us-gaap |
Standard And Extended Product Warranty Accrual Foreign Currency Translation Gain Loss
StandardAndExtendedProductWarrantyAccrualForeignCurrencyTranslationGainLoss
|
-35000 | |
CY2018Q1 | comm |
Impact Of Excess Tax Benefits On Income Tax Expense
ImpactOfExcessTaxBenefitsOnIncomeTaxExpense
|
4300000 | |
CY2017Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.066 | |
CY2017Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.350 | |
CY2017Q1 | comm |
Impact Of Excess Tax Benefits On Income Tax Expense
ImpactOfExcessTaxBenefitsOnIncomeTaxExpense
|
8700000 | |
CY2018Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
4093000 | |
CY2017Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
5072000 | |
CY2018Q1 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
1100000 | |
CY2018Q1 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
14400000 | |
CY2018Q1 | us-gaap |
Goodwill Gross
GoodwillGross
|
3112000000 | |
CY2017Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
211000000 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
13976000 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
17211000 | |
CY2018Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1466000 | |
CY2017Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
812000 | |
CY2018Q1 | comm |
Allowance For Doubtful Accounts Receivable Write Offs And Recoveries
AllowanceForDoubtfulAccountsReceivableWriteOffsAndRecoveries
|
-335000 | |
CY2017Q1 | comm |
Allowance For Doubtful Accounts Receivable Write Offs And Recoveries
AllowanceForDoubtfulAccountsReceivableWriteOffsAndRecoveries
|
80000 | |
CY2017Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
18103000 | |
CY2018Q1 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
137902000 | |
CY2017Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
126558000 | |
CY2018Q1 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
105390000 | |
CY2017Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
98526000 | |
CY2018Q1 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
227654000 | |
CY2017Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
219857000 | |
CY2018Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
93021000 | |
CY2017Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
97522000 | |
CY2018Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
48876000 | |
CY2017Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
23485000 | |
CY2018Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
12716000 | |
CY2017Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
12611000 | |
CY2018Q1 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
15793000 | |
CY2017Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
24961000 | |
CY2018Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
14354000 | |
CY2017Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
16949000 | |
CY2018Q1 | comm |
Purchase Price Payable Current
PurchasePricePayableCurrent
|
12655000 | |
CY2017Q4 | comm |
Purchase Price Payable Current
PurchasePricePayableCurrent
|
2098000 | |
CY2018Q1 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
11980000 | |
CY2017Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
11838000 | |
CY2018Q1 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
7496000 | |
CY2017Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
10224000 | |
CY2018Q1 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
68339000 | |
CY2017Q4 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
70364000 | |
CY2018Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
22056000 | |
CY2017Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
17006000 | |
CY2018Q1 | us-gaap |
Interest Paid
InterestPaid
|
31907000 | |
CY2017Q1 | us-gaap |
Interest Paid
InterestPaid
|
16643000 | |
CY2018Q1 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4436250000 | |
CY2017Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4436250000 | |
CY2018Q1 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
3236000 | |
CY2017Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
3389000 | |
CY2018Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
61193000 | |
CY2017Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
63460000 | |
CY2018Q1 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0554 | |
CY2017Q4 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0545 | |
CY2018Q1 | comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
188600000 | |
CY2017Q1 | comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
215900000 | |
CY2018Q1 | comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
1700000 | |
CY2017Q1 | comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
13500000 | |
CY2018Q1 | us-gaap |
Depreciation
Depreciation
|
19600000 | |
CY2017Q1 | us-gaap |
Depreciation
Depreciation
|
20000000 | |
CY2018Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
21870000 | |
CY2017Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
31997000 | |
CY2018Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
95000000 | |
CY2018Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y8M12D | |
CY2018Q1 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
0 | |
CY2018Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
10547000 | |
CY2017Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
9412000 |