2016 Q4 Form 10-Q Financial Statement
#000002799616000111 Filed on October 28, 2016
Income Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
Revenue | $480.2M | $458.9M | $439.8M |
YoY Change | 3.6% | 4.34% | 6.44% |
Cost Of Revenue | $177.4M | $166.3M | $159.3M |
YoY Change | 3.56% | 4.37% | 6.1% |
Gross Profit | $303.4M | $292.7M | $280.5M |
YoY Change | 3.81% | 4.33% | 6.64% |
Gross Profit Margin | 63.18% | 63.77% | 63.78% |
Selling, General & Admin | $208.7M | $198.4M | $189.6M |
YoY Change | 4.51% | 4.6% | 7.96% |
% of Gross Profit | 68.79% | 67.78% | 67.6% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $23.90M | $23.06M | $18.75M |
YoY Change | 7.17% | 22.96% | 17.74% |
% of Gross Profit | 7.88% | 7.88% | 6.69% |
Operating Expenses | $208.7M | $200.4M | $191.1M |
YoY Change | 4.51% | 4.82% | 6.28% |
Operating Profit | $94.67M | $92.29M | $89.37M |
YoY Change | 2.32% | 3.27% | 16.47% |
Interest Expense | -$7.000M | $4.855M | $4.387M |
YoY Change | 40.0% | 10.67% | -54.21% |
% of Operating Profit | -7.39% | 5.26% | 4.91% |
Other Income/Expense, Net | $2.300M | $742.0K | $919.0K |
YoY Change | 228.57% | -19.26% | 186.29% |
Pretax Income | $78.40M | $88.18M | $85.90M |
YoY Change | -9.36% | 2.65% | 27.31% |
Income Tax | $24.20M | $29.52M | $28.98M |
% Of Pretax Income | 30.87% | 33.47% | 33.74% |
Net Earnings | $54.23M | $58.66M | $56.92M |
YoY Change | -9.18% | 3.07% | 28.1% |
Net Earnings / Revenue | 11.29% | 12.78% | 12.94% |
Basic Earnings Per Share | $1.11 | $1.20 | $1.14 |
Diluted Earnings Per Share | $1.11 | $1.19 | $1.13 |
COMMON SHARES | |||
Basic Shares Outstanding | 48.60M shares | 48.49M shares | 49.40M shares |
Diluted Shares Outstanding | 48.95M shares | 49.76M shares |
Balance Sheet
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $76.60M | $80.10M | $62.90M |
YoY Change | 22.76% | 27.34% | -66.54% |
Cash & Equivalents | $76.57M | $80.07M | $62.90M |
Short-Term Investments | |||
Other Short-Term Assets | $41.00M | $41.04M | $46.80M |
YoY Change | -3.76% | -12.31% | 36.49% |
Inventory | $40.18M | $41.47M | $42.20M |
Prepaid Expenses | |||
Receivables | $152.6M | $117.8M | $100.4M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $398.2M | $372.5M | $311.7M |
YoY Change | 22.92% | 19.49% | -21.08% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $86.90M | $83.67M | $82.77M |
YoY Change | 1.36% | 1.09% | -12.37% |
Goodwill | $1.106B | $989.6M | $883.8M |
YoY Change | 13.27% | 11.97% | 7.4% |
Intangibles | $409.8M | $313.9M | $227.8M |
YoY Change | 43.63% | 37.76% | 54.81% |
Long-Term Investments | $42.20M | $41.90M | $43.80M |
YoY Change | 1.2% | -4.34% | -4.78% |
Other Assets | $125.1M | $123.8M | $127.3M |
YoY Change | 9.88% | -2.69% | -7.51% |
Total Long-Term Assets | $1.786B | $1.569B | $1.378B |
YoY Change | 17.65% | 13.81% | 7.98% |
TOTAL ASSETS | |||
Total Short-Term Assets | $398.2M | $372.5M | $311.7M |
Total Long-Term Assets | $1.786B | $1.569B | $1.378B |
Total Assets | $2.184B | $1.941B | $1.690B |
YoY Change | 18.58% | 14.86% | 1.11% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $106.8M | $86.84M | $77.21M |
YoY Change | 21.94% | 12.47% | 3.94% |
Accrued Expenses | $273.0M | $240.6M | $212.9M |
YoY Change | 19.54% | 13.0% | 20.23% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $319.0M |
YoY Change | -100.0% | ||
Long-Term Debt Due | $35.80M | $1.000M | $320.0M |
YoY Change | 3480.0% | -99.69% | 25.84% |
Total Short-Term Liabilities | $415.7M | $328.4M | $610.2M |
YoY Change | 31.11% | -46.18% | 20.67% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $722.8M | $616.8M | $198.5M |
YoY Change | 15.1% | 210.73% | -49.14% |
Other Long-Term Liabilities | $30.46M | $65.23M | $69.05M |
YoY Change | -16.72% | -5.52% | -20.95% |
Total Long-Term Liabilities | $30.46M | $65.23M | $69.05M |
YoY Change | -16.72% | -5.52% | -20.95% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $415.7M | $328.4M | $610.2M |
Total Long-Term Liabilities | $30.46M | $65.23M | $69.05M |
Total Liabilities | $446.1M | $393.7M | $679.3M |
YoY Change | 26.17% | -42.05% | 14.54% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $882.8M | $851.4M | $715.9M |
YoY Change | 17.51% | 18.93% | 22.02% |
Common Stock | $48.55M | $48.59M | $49.22M |
YoY Change | -0.96% | -1.29% | -6.28% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $881.0M | $849.9M | $720.1M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $2.184B | $1.941B | $1.692B |
YoY Change | 18.58% | 14.7% | 1.25% |
Cashflow Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $54.23M | $58.66M | $56.92M |
YoY Change | -9.18% | 3.07% | 28.1% |
Depreciation, Depletion And Amortization | $23.90M | $23.06M | $18.75M |
YoY Change | 7.17% | 22.96% | 17.74% |
Cash From Operating Activities | $111.2M | $79.80M | $73.10M |
YoY Change | 22.87% | 9.17% | -5.8% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$14.40M | -$10.00M | -$10.20M |
YoY Change | 4.35% | -1.96% | 5.15% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$174.7M | -$34.80M | -$10.70M |
YoY Change | 8.04% | 225.23% | 268.97% |
Cash From Investing Activities | -$189.1M | -$44.90M | -$20.90M |
YoY Change | 7.81% | 114.83% | 65.87% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 109.1M | -23.60M | -50.90M |
YoY Change | 25.84% | -53.63% | 138.97% |
NET CHANGE | |||
Cash From Operating Activities | 111.2M | 79.80M | 73.10M |
Cash From Investing Activities | -189.1M | -44.90M | -20.90M |
Cash From Financing Activities | 109.1M | -23.60M | -50.90M |
Net Change In Cash | 31.20M | 11.30M | 1.300M |
YoY Change | 1633.33% | 769.23% | -97.03% |
FREE CASH FLOW | |||
Cash From Operating Activities | $111.2M | $79.80M | $73.10M |
Capital Expenditures | -$14.40M | -$10.00M | -$10.20M |
Free Cash Flow | $125.6M | $89.80M | $83.30M |
YoY Change | 20.42% | 7.8% | -4.58% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.55 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dlx |
Additions To Contract Acquisition Costs
AdditionsToContractAcquisitionCosts
|
4828000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-945000 | USD | |
dlx |
Advances From To Consolidated Subsidiaries
AdvancesFromToConsolidatedSubsidiaries
|
0 | USD | |
dlx |
Advances From To Consolidated Subsidiaries
AdvancesFromToConsolidatedSubsidiaries
|
0 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
3351000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
2966000 | USD | |
us-gaap |
Environmental Remediation Expense
EnvironmentalRemediationExpense
|
915000 | USD | |
us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Basic
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic
|
1445000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
1816000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
0 | USD | |
us-gaap |
Fair Value Option Changes In Fair Value Gain Loss1
FairValueOptionChangesInFairValueGainLoss1
|
-333000 | USD | |
us-gaap |
Fair Value Option Changes In Fair Value Gain Loss1
FairValueOptionChangesInFairValueGainLoss1
|
-160000 | USD | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
5144000 | USD | |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000027996 | ||
CY2016Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
48596289 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
DELUXE CORP | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-09-30 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dlx |
Additions To Contract Acquisition Costs
AdditionsToContractAcquisitionCosts
|
23471000 | USD | |
CY2014Q4 | dlx |
Contract Acquisition Costs
ContractAcquisitionCosts
|
74101000 | USD |
CY2015Q3 | dlx |
Contract Acquisition Costs
ContractAcquisitionCosts
|
61412000 | USD |
CY2015Q4 | dlx |
Contract Acquisition Costs
ContractAcquisitionCosts
|
58792000 | USD |
CY2016Q3 | dlx |
Contract Acquisition Costs
ContractAcquisitionCosts
|
67488000 | USD |
CY2015Q4 | dlx |
Contract Acquisition Costs Liability Current
ContractAcquisitionCostsLiabilityCurrent
|
9045000 | USD |
CY2016Q3 | dlx |
Contract Acquisition Costs Liability Current
ContractAcquisitionCostsLiabilityCurrent
|
11980000 | USD |
dlx |
Contract Acquisition Payment
ContractAcquisitionPayment
|
9843000 | USD | |
dlx |
Contract Acquisition Payment
ContractAcquisitionPayment
|
17190000 | USD | |
CY2015Q4 | dlx |
Customer Rebates
CustomerRebates
|
18900000 | USD |
CY2016Q3 | dlx |
Customer Rebates
CustomerRebates
|
17077000 | USD |
CY2016Q3 | dlx |
Ebitd Atointerestexpenseratio
EBITDAtointerestexpenseratio
|
2 | |
CY2015Q4 | dlx |
Funds Held For Customers Liability
FundsHeldForCustomersLiability
|
52366000 | USD |
CY2016Q3 | dlx |
Funds Held For Customers Liability
FundsHeldForCustomersLiability
|
90960000 | USD |
CY2016Q3 | dlx |
Indefinitelivedtradenamefairvalueinexcessofcarryingvalue
Indefinitelivedtradenamefairvalueinexcessofcarryingvalue
|
32000000 | USD |
dlx |
Inter Segment Transfer
InterSegmentTransfer
|
0 | USD | |
CY2015Q4 | dlx |
Intercompany Payable
IntercompanyPayable
|
0 | USD |
CY2016Q3 | dlx |
Intercompany Payable
IntercompanyPayable
|
0 | USD |
CY2015Q4 | dlx |
Intercompany Receivable
IntercompanyReceivable
|
0 | USD |
CY2016Q3 | dlx |
Intercompany Receivable
IntercompanyReceivable
|
0 | USD |
CY2015Q4 | dlx |
Investments In Consolidated Subsidiaries
InvestmentsInConsolidatedSubsidiaries
|
0 | USD |
CY2016Q3 | dlx |
Investments In Consolidated Subsidiaries
InvestmentsInConsolidatedSubsidiaries
|
0 | USD |
CY2015Q4 | dlx |
Loans And Notes Receivable From Distributors
LoansAndNotesReceivableFromDistributors
|
23957000 | USD |
CY2016Q3 | dlx |
Loans And Notes Receivable From Distributors
LoansAndNotesReceivableFromDistributors
|
21531000 | USD |
CY2015Q3 | dlx |
Net Restucturing Accruals
NetRestucturingAccruals
|
1249000 | USD |
dlx |
Net Restucturing Accruals
NetRestucturingAccruals
|
2605000 | USD | |
CY2016Q3 | dlx |
Net Restucturing Accruals
NetRestucturingAccruals
|
1626000 | USD |
dlx |
Net Restucturing Accruals
NetRestucturingAccruals
|
3204000 | USD | |
CY2015Q3 | dlx |
Netincomeafterequityinearningsofconsolidatedsubsidiaries
Netincomeafterequityinearningsofconsolidatedsubsidiaries
|
56917000 | USD |
dlx |
Netincomeafterequityinearningsofconsolidatedsubsidiaries
Netincomeafterequityinearningsofconsolidatedsubsidiaries
|
158920000 | USD | |
CY2016Q3 | dlx |
Netincomeafterequityinearningsofconsolidatedsubsidiaries
Netincomeafterequityinearningsofconsolidatedsubsidiaries
|
58663000 | USD |
dlx |
Netincomeafterequityinearningsofconsolidatedsubsidiaries
Netincomeafterequityinearningsofconsolidatedsubsidiaries
|
175154000 | USD | |
CY2016Q3 | dlx |
Number Of Employees That Have Not Yet Started To Receive Severance Benefits
NumberOfEmployeesThatHaveNotYetStartedToReceiveSeveranceBenefits
|
25 | Employees |
dlx |
Other Changes In Contract Acquisition Costs
OtherChangesInContractAcquisitionCosts
|
-3458000 | USD | |
dlx |
Other Changes In Contract Acquisition Costs
OtherChangesInContractAcquisitionCosts
|
-75000 | USD | |
dlx |
Other Common Shares Retired Shares
OtherCommonSharesRetiredShares
|
103000 | shares | |
dlx |
Other Common Shares Retired Value
OtherCommonSharesRetiredValue
|
6333000 | USD | |
CY2015Q3 | dlx |
Remeasurement Of Liability Share Based Award
RemeasurementOfLiabilityShareBasedAward
|
-114000 | USD |
dlx |
Remeasurement Of Liability Share Based Award
RemeasurementOfLiabilityShareBasedAward
|
-67000 | USD | |
CY2016Q3 | dlx |
Remeasurement Of Liability Share Based Award
RemeasurementOfLiabilityShareBasedAward
|
-64000 | USD |
dlx |
Remeasurement Of Liability Share Based Award
RemeasurementOfLiabilityShareBasedAward
|
230000 | USD | |
CY2015Q3 | dlx |
Restructuring Charges Operating Expenses
RestructuringChargesOperatingExpenses
|
1505000 | USD |
dlx |
Restructuring Charges Operating Expenses
RestructuringChargesOperatingExpenses
|
2738000 | USD | |
CY2016Q3 | dlx |
Restructuring Charges Operating Expenses
RestructuringChargesOperatingExpenses
|
1993000 | USD |
dlx |
Restructuring Charges Operating Expenses
RestructuringChargesOperatingExpenses
|
4007000 | USD | |
dlx |
Restructuring Reserve Charges
RestructuringReserveCharges
|
18239000 | USD | |
dlx |
Restructuring Reserve Charges
RestructuringReserveCharges
|
3870000 | USD | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
87575000 | USD |
CY2016Q3 | dlx |
Totaldebtlessunrestrictedcashto Ebitd Aratio
TotaldebtlessunrestrictedcashtoEBITDAratio
|
2.75 | |
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
86835000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
123654000 | USD |
CY2016Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
117761000 | USD |
CY2015Q4 | us-gaap |
Accrual For Environmental Loss Contingencies
AccrualForEnvironmentalLossContingencies
|
5952000 | USD |
CY2016Q3 | us-gaap |
Accrual For Environmental Loss Contingencies
AccrualForEnvironmentalLossContingencies
|
3329000 | USD |
CY2015Q4 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
40683000 | USD |
CY2016Q3 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
24771000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
228423000 | USD |
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
240637000 | USD |
CY2015Q4 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
5731000 | USD |
CY2016Q3 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
11260000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
344785000 | USD |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
349856000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-55203000 | USD |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-50059000 | USD |
us-gaap |
Acquired Finite Lived Intangible Assets Weighted Average Useful Life
AcquiredFiniteLivedIntangibleAssetsWeightedAverageUsefulLife
|
P6Y | ||
CY2015Q3 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
14686000 | USD |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
42425000 | USD | |
CY2016Q3 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
19273000 | USD |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
56364000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
8502000 | USD | |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
4816000 | USD |
CY2016Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
3161000 | USD |
us-gaap |
Amortization Of Acquisition Costs
AmortizationOfAcquisitionCosts
|
14059000 | USD | |
us-gaap |
Amortization Of Acquisition Costs
AmortizationOfAcquisitionCosts
|
14700000 | USD | |
CY2015Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
255000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
255000 | shares | |
CY2016Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
223000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
223000 | shares | |
CY2015Q3 | us-gaap |
Assets
Assets
|
1690057000 | USD |
CY2015Q4 | us-gaap |
Assets
Assets
|
1842153000 | USD |
CY2016Q3 | us-gaap |
Assets
Assets
|
1941148000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
323985000 | USD |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
372508000 | USD |
CY2015Q4 | us-gaap |
Available For Sale Debt Securities Accumulated Gross Unrealized Gain Before Tax
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedGainBeforeTax
|
0 | USD |
CY2016Q3 | us-gaap |
Available For Sale Debt Securities Accumulated Gross Unrealized Gain Before Tax
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedGainBeforeTax
|
0 | USD |
CY2015Q4 | us-gaap |
Available For Sale Debt Securities Accumulated Gross Unrealized Loss Before Tax
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax
|
91000 | USD |
CY2016Q3 | us-gaap |
Available For Sale Debt Securities Accumulated Gross Unrealized Loss Before Tax
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax
|
43000 | USD |
CY2015Q4 | us-gaap |
Available For Sale Debt Securities Amortized Cost Basis
AvailableForSaleDebtSecuritiesAmortizedCostBasis
|
16774000 | USD |
CY2016Q3 | us-gaap |
Available For Sale Debt Securities Amortized Cost Basis
AvailableForSaleDebtSecuritiesAmortizedCostBasis
|
16109000 | USD |
CY2016Q3 | us-gaap |
Available For Sale Securities Debt Maturities Next Rolling Twelve Months Fair Value
AvailableForSaleSecuritiesDebtMaturitiesNextRollingTwelveMonthsFairValue
|
9629000 | USD |
CY2016Q3 | us-gaap |
Available For Sale Securities Debt Maturities Rolling Year Six Through Ten Fair Value
AvailableForSaleSecuritiesDebtMaturitiesRollingYearSixThroughTenFairValue
|
2247000 | USD |
CY2016Q3 | us-gaap |
Available For Sale Securities Debt Maturities Rolling Year Two Through Five Fair Value
AvailableForSaleSecuritiesDebtMaturitiesRollingYearTwoThroughFiveFairValue
|
4190000 | USD |
CY2015Q4 | us-gaap |
Available For Sale Securities Debt Securities
AvailableForSaleSecuritiesDebtSecurities
|
16683000 | USD |
CY2016Q3 | us-gaap |
Available For Sale Securities Debt Securities
AvailableForSaleSecuritiesDebtSecurities
|
16066000 | USD |
us-gaap |
Business Combination Provisional Information Initial Accounting Incomplete Adjustment Financial Liabilities
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentFinancialLiabilities
|
18743000 | USD | |
CY2015Q4 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
2109000 | USD |
CY2016Q3 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
1756000 | USD |
CY2015Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
1045000 | USD |
CY2016Q3 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
951000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
61541000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
62895000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
62427000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
80065000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1354000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
17638000 | USD | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.30 | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.90 | ||
CY2016Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.30 | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.90 | ||
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
1.00 | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
1.00 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
49019000 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
48586000 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
49019000 | USD |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
48586000 | USD |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
52680000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
150190000 | USD | |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
57824000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
180298000 | USD | |
CY2015Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
132594000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
384590000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
133628000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
391161000 | USD | |
CY2015Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
159302000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
467922000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
166270000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
490407000 | USD | |
CY2015Q3 | us-gaap |
Cost Of Services
CostOfServices
|
26708000 | USD |
us-gaap |
Cost Of Services
CostOfServices
|
83332000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Services
CostOfServices
|
32642000 | USD |
us-gaap |
Cost Of Services
CostOfServices
|
99246000 | USD | |
CY2015Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
629018000 | USD |
CY2016Q3 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
617741000 | USD |
CY2015Q4 | us-gaap |
Deferred Advertising Costs
DeferredAdvertisingCosts
|
7500000 | USD |
CY2016Q3 | us-gaap |
Deferred Advertising Costs
DeferredAdvertisingCosts
|
6660000 | USD |
CY2015Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
1238000 | USD |
CY2016Q3 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
1749000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-1477000 | USD | |
CY2015Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
81076000 | USD |
CY2016Q3 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
80754000 | USD |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
48119000 | USD |
CY2016Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
32418000 | USD |
CY2015Q3 | us-gaap |
Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
|
-780000 | USD |
us-gaap |
Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
|
-2340000 | USD | |
CY2016Q3 | us-gaap |
Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
|
-949000 | USD |
us-gaap |
Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
|
-2848000 | USD | |
CY2015Q3 | us-gaap |
Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
|
-355000 | USD |
us-gaap |
Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
|
-1066000 | USD | |
CY2016Q3 | us-gaap |
Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
|
-355000 | USD |
us-gaap |
Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
|
-1066000 | USD | |
CY2015Q4 | us-gaap |
Defined Benefit Plan Assets For Plan Benefits Noncurrent
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent
|
16250000 | USD |
CY2016Q3 | us-gaap |
Defined Benefit Plan Assets For Plan Benefits Noncurrent
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent
|
20260000 | USD |
CY2015Q3 | us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
1958000 | USD |
us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
5875000 | USD | |
CY2016Q3 | us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
1834000 | USD |
us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
5501000 | USD | |
CY2015Q3 | us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
859000 | USD |
us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
2578000 | USD | |
CY2016Q3 | us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
780000 | USD |
us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
2339000 | USD | |
CY2015Q3 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
-674000 | USD |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
-2023000 | USD | |
CY2016Q3 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
-460000 | USD |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
-1380000 | USD | |
us-gaap |
Depreciation
Depreciation
|
12006000 | USD | |
us-gaap |
Depreciation
Depreciation
|
11347000 | USD | |
CY2015Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
18753000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
54431000 | USD | |
CY2016Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
23059000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
67711000 | USD | |
CY2015Q4 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
13969000 | USD |
CY2016Q3 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
13966000 | USD |
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
44127000 | USD | |
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.14 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.18 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.20 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.57 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.13 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.16 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.19 | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-176000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
-7032000 | USD | |
us-gaap |
Environmental Remediation Expense
EnvironmentalRemediationExpense
|
-1759000 | USD | |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
407747000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
451214000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
65293000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
18260000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
31737000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
37788000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
51235000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
673958000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
745992000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
266211000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
294778000 | USD |
us-gaap |
Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
|
84552000 | USD | |
CY2015Q4 | us-gaap |
Funds Held For Clients
FundsHeldForClients
|
53343000 | USD |
CY2016Q3 | us-gaap |
Funds Held For Clients
FundsHeldForClients
|
92170000 | USD |
CY2015Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-8917000 | USD | |
CY2016Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
976415000 | USD |
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
989641000 | USD |
us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
79000 | USD | |
CY2015Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
996415000 | USD |
CY2016Q3 | us-gaap |
Goodwill Gross
GoodwillGross
|
1009641000 | USD |
CY2015Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
20000000 | USD |
CY2016Q3 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
20000000 | USD |
CY2015Q3 | us-gaap |
Gross Profit
GrossProfit
|
280514000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
841386000 | USD | |
CY2016Q3 | us-gaap |
Gross Profit
GrossProfit
|
292650000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
878453000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
85900000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
241473000 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
88179000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
261937000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
0 | USD |
us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
0 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
0 | USD |
us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
0 | USD | |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
28983000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
82553000 | USD | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
29516000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
86783000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-12547000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-1619000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-13970000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-5320000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1368000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-2377000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
2379000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
560000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-18234000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-41316000 | USD | |
CY2016Q3 | us-gaap |
Indefinite Lived Trade Names
IndefiniteLivedTradeNames
|
19100000 | USD |
CY2015Q4 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
693058000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
765092000 | USD |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
285311000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
313878000 | USD |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
4387000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
15322000 | USD | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
4855000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
15281000 | USD | |
CY2015Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
24955000 | USD |
CY2016Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
23937000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
41956000 | USD |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
41474000 | USD |
CY2015Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
5719000 | USD |
CY2016Q3 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
5593000 | USD |
CY2015Q4 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
3074000 | USD |
CY2016Q3 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
3087000 | USD |
CY2015Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
8208000 | USD |
CY2016Q3 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
8857000 | USD |
us-gaap |
Lease Expiration Date1
LeaseExpirationDate1
|
2020-08-31 | ||
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1842153000 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1941148000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
317043000 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
328423000 | USD |
us-gaap |
Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
|
2019-02-21 | ||
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
627973000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
616790000 | USD |
CY2015Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
41691000 | USD |
CY2016Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
41893000 | USD |
CY2014Q3 | us-gaap |
Loss Contingency Damages Sought Value
LossContingencyDamagesSoughtValue
|
43000000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-135058000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-103050000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-75704000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-90399000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
219148000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
208121000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
56917000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
158920000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
58663000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
175154000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
56531000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
157866000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
58172000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
173709000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
56419000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
157804000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
58112000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
173948000 | USD | |
CY2015Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
919000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
2174000 | USD | |
CY2016Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
742000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
1335000 | USD | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
3 | ||
CY2015Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
191146000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
577848000 | USD | |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
200358000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
602570000 | USD | |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
89368000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
263538000 | USD | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
92292000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
275883000 | USD | |
CY2015Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
49715000 | USD |
CY2016Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
49523000 | USD |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
42605000 | USD |
CY2016Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
41038000 | USD |
CY2015Q4 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
7313000 | USD |
CY2016Q3 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
7907000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
113812000 | USD |
CY2016Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
123846000 | USD |
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
3906000 | USD | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
5144000 | USD | |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
70992000 | USD |
CY2016Q3 | us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Basic
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic
|
491000 | USD |
CY2015Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
1738000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
3156000 | USD | |
CY2016Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
2058000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
4143000 | USD | |
CY2015Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
3864000 | USD |
CY2016Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
65234000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-1197000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-3128000 | USD | |
CY2015Q3 | us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Basic
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic
|
386000 | USD |
us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Basic
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic
|
1054000 | USD | |
CY2015Q3 | us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Diluted
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossDiluted
|
384000 | USD |
us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Diluted
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossDiluted
|
1049000 | USD | |
CY2016Q3 | us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Diluted
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossDiluted
|
487000 | USD |
us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Diluted
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossDiluted
|
1436000 | USD | |
us-gaap |
Payments For Previous Acquisition
PaymentsForPreviousAcquisition
|
4137000 | USD | |
us-gaap |
Payments For Previous Acquisition
PaymentsForPreviousAcquisition
|
1534000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-805000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-2330000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
46996000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
44944000 | USD | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
13134000 | USD | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
4420000 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
44965000 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
44127000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
1236000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2333000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
50933000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
64637000 | USD | |
CY2015Q3 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
10242000 | USD |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
29549000 | USD | |
CY2016Q3 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
10031000 | USD |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
32215000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
276500000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
169000000 | USD | |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
5492000 | USD | |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
6861000 | USD | |
us-gaap |
Proceeds From Life Insurance Policies
ProceedsFromLifeInsurancePolicies
|
3973000 | USD | |
us-gaap |
Proceeds From Life Insurance Policies
ProceedsFromLifeInsurancePolicies
|
4123000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-378000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-1634000 | USD | |
us-gaap |
Proceeds From Repayments Of Short Term Debt
ProceedsFromRepaymentsOfShortTermDebt
|
50000000 | USD | |
us-gaap |
Proceeds From Repayments Of Short Term Debt
ProceedsFromRepaymentsOfShortTermDebt
|
0 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
85732000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
83667000 | USD |
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-1238000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
375291000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
185873000 | USD | |
CY2015Q3 | us-gaap |
Restructuring And Related Cost Expected Number Of Positions Eliminated
RestructuringAndRelatedCostExpectedNumberOfPositionsEliminated
|
50 | Employees |
us-gaap |
Restructuring And Related Cost Expected Number Of Positions Eliminated
RestructuringAndRelatedCostExpectedNumberOfPositionsEliminated
|
200 | Employees | |
CY2016Q3 | us-gaap |
Restructuring And Related Cost Expected Number Of Positions Eliminated
RestructuringAndRelatedCostExpectedNumberOfPositionsEliminated
|
55 | Employees |
us-gaap |
Restructuring And Related Cost Expected Number Of Positions Eliminated
RestructuringAndRelatedCostExpectedNumberOfPositionsEliminated
|
120 | Employees | |
CY2016Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
2648000 | USD |
us-gaap |
Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
|
-2457000 | USD | |
us-gaap |
Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
|
-666000 | USD | |
CY2015Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
3864000 | USD |
CY2016Q3 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
2648000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
751253000 | USD |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
851420000 | USD |
CY2015Q3 | us-gaap |
Revenues
Revenues
|
439816000 | USD |
us-gaap |
Revenues
Revenues
|
1309308000 | USD | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
458920000 | USD |
us-gaap |
Revenues
Revenues
|
1368860000 | USD | |
CY2015Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
361781000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
1075692000 | USD | |
CY2016Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
364680000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
1090686000 | USD | |
CY2015Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
78035000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
233616000 | USD | |
CY2016Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
94240000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
278174000 | USD | |
CY2015Q4 | us-gaap |
Self Insurance Reserve
SelfInsuranceReserve
|
6457000 | USD |
CY2016Q3 | us-gaap |
Self Insurance Reserve
SelfInsuranceReserve
|
6766000 | USD |
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
189641000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
575110000 | USD | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
198365000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
598563000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
8774000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9264000 | USD | |
CY2015Q4 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
0 | USD |
us-gaap |
Stock Issued During Period Shares Share Based Compensation
StockIssuedDuringPeriodSharesShareBasedCompensation
|
403000 | shares | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
11482000 | USD | |
CY2016Q2 | us-gaap |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
300000000 | USD |
CY2003Q3 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
10000000 | shares |
CY2016Q3 | us-gaap |
Stock Repurchase Program Remaining Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased
|
233000 | shares |
us-gaap |
Stock Repurchased During Period Shares
StockRepurchasedDuringPeriodShares
|
733000 | shares | |
us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
44944000 | USD | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
745069000 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
849947000 | USD |
CY2015Q4 | us-gaap |
Trading Securities
TradingSecurities
|
2091000 | USD |
CY2016Q3 | us-gaap |
Trading Securities
TradingSecurities
|
1868000 | USD |
CY2015Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
366000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
391000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
455000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
427000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49762000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49983000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
48948000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49061000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49396000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49592000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
48493000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
48634000 | shares |