2018 Q2 Form 10-Q Financial Statement
#000156459018017929 Filed on July 31, 2018
Income Statement
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
Revenue | $1.240B | $1.174B |
YoY Change | 5.61% | -10.15% |
Cost Of Revenue | $782.7M | $702.3M |
YoY Change | 11.45% | -6.74% |
Gross Profit | $457.2M | $471.8M |
YoY Change | -3.09% | -14.81% |
Gross Profit Margin | 36.87% | 40.18% |
Selling, General & Admin | $171.1M | $195.0M |
YoY Change | -12.26% | -16.79% |
% of Gross Profit | 37.42% | 41.33% |
Research & Development | $47.80M | $47.00M |
YoY Change | 1.7% | -9.5% |
% of Gross Profit | 10.45% | 9.96% |
Depreciation & Amortization | $19.90M | $20.20M |
YoY Change | -1.49% | -0.98% |
% of Gross Profit | 4.35% | 4.28% |
Operating Expenses | $292.5M | $309.0M |
YoY Change | -5.34% | 7.94% |
Operating Profit | $164.7M | $136.4M |
YoY Change | 20.76% | -25.82% |
Interest Expense | $60.70M | -$59.70M |
YoY Change | -201.68% | -180.55% |
% of Operating Profit | 36.85% | -43.77% |
Other Income/Expense, Net | -$3.200M | $2.900M |
YoY Change | -210.34% | -119.79% |
Pretax Income | $102.9M | $79.60M |
YoY Change | 29.27% | -17.3% |
Income Tax | $37.00M | $24.10M |
% Of Pretax Income | 35.96% | 30.28% |
Net Earnings | $65.90M | $55.46M |
YoY Change | 18.82% | -10.49% |
Net Earnings / Revenue | 5.31% | 4.72% |
Basic Earnings Per Share | $0.34 | $0.29 |
Diluted Earnings Per Share | $0.34 | $0.28 |
COMMON SHARES | ||
Basic Shares Outstanding | 192.2M | |
Diluted Shares Outstanding | 195.2M |
Balance Sheet
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $546.0M | $484.0M |
YoY Change | 12.81% | -6.2% |
Cash & Equivalents | $545.7M | $484.5M |
Short-Term Investments | ||
Other Short-Term Assets | $123.0M | $146.0M |
YoY Change | -15.75% | 13.18% |
Inventory | $479.0M | $529.6M |
Prepaid Expenses | ||
Receivables | $1.024B | $931.7M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $2.172B | $2.092B |
YoY Change | 3.82% | -0.54% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $447.0M | $475.3M |
YoY Change | -5.95% | -5.96% |
Goodwill | $2.811B | |
YoY Change | 0.48% | |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $129.0M | $103.5M |
YoY Change | 24.6% | -17.56% |
Total Long-Term Assets | $4.934B | $5.084B |
YoY Change | -2.95% | -6.05% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.172B | $2.092B |
Total Long-Term Assets | $4.934B | $5.084B |
Total Assets | $7.106B | $7.176B |
YoY Change | -0.98% | -4.51% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $488.0M | $448.5M |
YoY Change | 8.82% | -1.83% |
Accrued Expenses | $238.0M | $308.3M |
YoY Change | -22.81% | -23.02% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $785.3M | $757.0M |
YoY Change | 3.74% | -12.98% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $4.374B | $4.570B |
YoY Change | -4.28% | -7.4% |
Other Long-Term Liabilities | $111.6M | $140.0M |
YoY Change | -20.29% | 13.43% |
Total Long-Term Liabilities | $4.486B | $4.710B |
YoY Change | -4.76% | -6.89% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $785.3M | $757.0M |
Total Long-Term Liabilities | $4.486B | $4.710B |
Total Liabilities | $5.403B | $5.656B |
YoY Change | -4.48% | -8.69% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$290.3M | |
YoY Change | ||
Common Stock | $2.363B | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $221.1M | |
YoY Change | ||
Treasury Stock Shares | $6.735M | |
Shareholders Equity | $1.703B | $1.520B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $7.106B | $7.176B |
YoY Change | -0.98% | -4.51% |
Cashflow Statement
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $65.90M | $55.46M |
YoY Change | 18.82% | -10.49% |
Depreciation, Depletion And Amortization | $19.90M | $20.20M |
YoY Change | -1.49% | -0.98% |
Cash From Operating Activities | $99.80M | $87.20M |
YoY Change | 14.45% | -41.52% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $17.20M | $17.70M |
YoY Change | -2.82% | 0.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $4.600M | $10.80M |
YoY Change | -57.41% | -238.46% |
Cash From Investing Activities | -$12.70M | -$6.900M |
YoY Change | 84.06% | -72.94% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 900.0K | -40.90M |
YoY Change | -102.2% | -85.94% |
NET CHANGE | ||
Cash From Operating Activities | 99.80M | 87.20M |
Cash From Investing Activities | -12.70M | -6.900M |
Cash From Financing Activities | 900.0K | -40.90M |
Net Change In Cash | 88.00M | 39.40M |
YoY Change | 123.35% | -123.55% |
FREE CASH FLOW | ||
Cash From Operating Activities | $99.80M | $87.20M |
Capital Expenditures | $17.20M | $17.70M |
Free Cash Flow | $82.60M | $69.50M |
YoY Change | 18.85% | -47.11% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1239856000 | |
CY2017Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1174090000 | |
CY2018Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q2 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
3051000 | |
CY2017Q2 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-2996000 | |
CY2018Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
37003000 | |
CY2018Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
65922000 | |
CY2018Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.34 | |
CY2018Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.34 | |
CY2018Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
192162000 | |
CY2018Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
195186000 | |
CY2018Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-108544000 | |
CY2018Q2 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
1291000 | |
CY2018Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2018Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2018Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
1989000 | |
CY2018Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2361365000 | |
CY2018Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-290337000 | |
CY2018Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-148632000 | |
CY2018Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
221116000 | |
CY2018Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
785276000 | |
CY2018Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4374209000 | |
CY2018Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
108529000 | |
CY2018Q2 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
23006000 | |
CY2018Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
111591000 | |
CY2018Q2 | us-gaap |
Liabilities
Liabilities
|
5402611000 | |
CY2018Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1703269000 | |
CY2018Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7105880000 | |
CY2018Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
19123000 | |
CY2018Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
413832000 | |
CY2018Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | |
CY2018Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1300000000 | |
CY2018Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
192214497 | |
CY2018Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
192214497 | |
CY2018Q2 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
6735330 | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
178349000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
22396000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-24610000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
137023000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-43975000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
47993000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
42243000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
608000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1773000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
40881000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-120777000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
135063000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
190033000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
30844000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
6225000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
4978000 | ||
us-gaap |
Proceeds From Hedge Investing Activities
ProceedsFromHedgeInvestingActivities
|
1331000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-6778000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-23288000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-18821000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
780379000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
780379000 | ||
comm |
Payments Of Debt Issuance And Modification Costs
PaymentsOfDebtIssuanceAndModificationCosts
|
8363000 | ||
us-gaap |
Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
|
14800000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
100000000 | ||
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
4915000 | ||
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
8506000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
15500000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
14858000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-10585000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-129515000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-9466000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
14566000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
91724000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
56263000 | ||
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
428228000 | |
CY2017Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
484491000 | |
CY2017Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
23485000 | |
CY2017Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
11838000 | |
CY2018Q2 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
9505000 | |
CY2017Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
10224000 | |
CY2018Q2 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
73295000 | |
CY2017Q4 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
70364000 | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
63885000 | ||
CY2018Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.360 | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.210 | ||
CY2018Q2 | comm |
Impact Of Excess Tax Benefits On Income Tax Expense
ImpactOfExcessTaxBenefitsOnIncomeTaxExpense
|
400000 | |
comm |
Impact Of Excess Tax Benefits On Income Tax Expense
ImpactOfExcessTaxBenefitsOnIncomeTaxExpense
|
4700000 | ||
CY2017Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.303 | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.350 | ||
CY2017Q2 | comm |
Impact Of Excess Tax Benefits On Income Tax Expense
ImpactOfExcessTaxBenefitsOnIncomeTaxExpense
|
4400000 | |
CY2018Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3024000 | |
CY2018Q2 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
1300000 | |
us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-20300000 | ||
CY2018Q2 | us-gaap |
Goodwill Gross
GoodwillGross
|
3077300000 | |
CY2017Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
211000000 | |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
15107000 | |
CY2017Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
18103000 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
13976000 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
17211000 | |
CY2018Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
5058000 | |
CY2017Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
241000 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
6524000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1053000 | ||
CY2018Q2 | comm |
Allowance For Doubtful Accounts Receivable Write Offs And Recoveries
AllowanceForDoubtfulAccountsReceivableWriteOffsAndRecoveries
|
-1042000 | |
CY2017Q2 | comm |
Allowance For Doubtful Accounts Receivable Write Offs And Recoveries
AllowanceForDoubtfulAccountsReceivableWriteOffsAndRecoveries
|
494000 | |
comm |
Allowance For Doubtful Accounts Receivable Write Offs And Recoveries
AllowanceForDoubtfulAccountsReceivableWriteOffsAndRecoveries
|
-1377000 | ||
comm |
Allowance For Doubtful Accounts Receivable Write Offs And Recoveries
AllowanceForDoubtfulAccountsReceivableWriteOffsAndRecoveries
|
574000 | ||
CY2018Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
19123000 | |
CY2017Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
18838000 | |
CY2018Q2 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
153106000 | |
CY2017Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
126558000 | |
CY2018Q2 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
104706000 | |
CY2017Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
98526000 | |
CY2018Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
221656000 | |
CY2017Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
219857000 | |
CY2018Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
102292000 | |
CY2017Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
97522000 | |
CY2018Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
18610000 | |
CY2018Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
11888000 | |
CY2017Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
12611000 | |
CY2018Q2 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
14211000 | |
CY2018Q2 | comm |
Purchase Price Payable Current
PurchasePricePayableCurrent
|
10717000 | |
CY2017Q4 | comm |
Purchase Price Payable Current
PurchasePricePayableCurrent
|
2098000 | |
CY2018Q2 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
18683000 | |
CY2017Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
24961000 | |
CY2018Q2 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
23708000 | |
CY2017Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
16949000 | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
77318000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
120251000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
105376000 | ||
CY2018Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4436250000 | |
CY2017Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4436250000 | |
CY2018Q2 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
3092000 | |
CY2017Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
3389000 | |
CY2018Q2 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
58949000 | |
CY2017Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
63460000 | |
CY2018Q2 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0558 | |
CY2017Q4 | us-gaap |
Longterm Debt Weighted Average Interest Rate
LongtermDebtWeightedAverageInterestRate
|
0.0545 | |
CY2018Q2 | comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
251100000 | |
CY2017Q2 | comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
241000000 | |
comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
439700000 | ||
comm |
Segment Adjusted Operating Income
SegmentAdjustedOperatingIncome
|
457000000 | ||
CY2018Q2 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
11800000 | |
CY2017Q2 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
11200000 | |
CY2018Q2 | comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
1000000 | |
CY2017Q2 | comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
12600000 | |
comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
2500000 | ||
comm |
Transaction And Integration Charges
TransactionAndIntegrationCharges
|
26200000 | ||
CY2018Q2 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
17200000 | |
CY2017Q2 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
17700000 | |
CY2018Q2 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
19610000 | |
CY2017Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
31997000 | |
CY2018Q2 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
80900000 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y6M | ||
CY2018Q2 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
0 | |
CY2018Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
11848000 |