2016 Q2 Form 10-Q Financial Statement
#000000357016000363 Filed on August 09, 2016
Income Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
Revenue | $177.0M | $68.03M |
YoY Change | 160.2% | 0.56% |
Cost Of Revenue | $85.00M | $1.444M |
YoY Change | 5786.43% | -95.09% |
Gross Profit | $92.00M | $66.58M |
YoY Change | 38.18% | 74.3% |
Gross Profit Margin | 51.98% | 97.88% |
Selling, General & Admin | $72.00M | $107.9M |
YoY Change | -33.24% | 59.31% |
% of Gross Profit | 78.26% | 161.99% |
Research & Development | $1.000M | $16.61M |
YoY Change | -93.98% | 8.82% |
% of Gross Profit | 1.09% | 24.95% |
Depreciation & Amortization | $33.00M | $20.15M |
YoY Change | 63.74% | 16.51% |
% of Gross Profit | 35.87% | 30.27% |
Operating Expenses | $253.0M | $163.9M |
YoY Change | 54.36% | 26.29% |
Operating Profit | -$76.00M | -$95.87M |
YoY Change | -20.73% | 54.14% |
Interest Expense | $106.0M | $85.49M |
YoY Change | 24.0% | 95.22% |
% of Operating Profit | ||
Other Income/Expense, Net | -$260.0M | -$46.44M |
YoY Change | 459.92% | -78.75% |
Pretax Income | -$336.0M | -$142.3M |
YoY Change | 136.11% | -49.29% |
Income Tax | -$1.000M | -$507.0K |
% Of Pretax Income | ||
Net Earnings | -$298.0M | -$118.5M |
YoY Change | 151.49% | -41.32% |
Net Earnings / Revenue | -168.36% | -174.19% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$1.307M | -$523.2K |
COMMON SHARES | ||
Basic Shares Outstanding | 228.3M shares | 226.5M shares |
Diluted Shares Outstanding | 228.3M shares | 226.5M shares |
Balance Sheet
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.049B | $1.470B |
YoY Change | -28.64% | 65.17% |
Cash & Equivalents | $1.049B | $1.470B |
Short-Term Investments | ||
Other Short-Term Assets | $75.94M | $772.0M |
YoY Change | -90.16% | 11.56% |
Inventory | $66.32M | $13.95M |
Prepaid Expenses | ||
Receivables | $67.00M | $6.746M |
Other Receivables | $7.000M | $0.00 |
Total Short-Term Assets | $1.990B | $2.263B |
YoY Change | -12.06% | 42.22% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $18.73B | $13.80B |
YoY Change | 35.73% | 73.93% |
Goodwill | $76.82M | $76.82M |
YoY Change | 0.0% | 0.0% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | $11.98M | |
YoY Change | ||
Other Assets | $251.5M | $222.4M |
YoY Change | 13.07% | 83.19% |
Total Long-Term Assets | $19.45B | $15.50B |
YoY Change | 25.49% | 50.92% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.990B | $2.263B |
Total Long-Term Assets | $19.45B | $15.50B |
Total Assets | $21.44B | $17.76B |
YoY Change | 20.71% | 49.75% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $48.68M | $23.80M |
YoY Change | 104.53% | -21.21% |
Accrued Expenses | $589.6M | $565.8M |
YoY Change | 4.2% | 76.32% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $2.415B | $640.8M |
YoY Change | 276.77% | 63.95% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $17.79B | $14.85B |
YoY Change | 19.75% | 65.28% |
Other Long-Term Liabilities | $50.38M | $37.01M |
YoY Change | 36.12% | 801.66% |
Total Long-Term Liabilities | $17.84B | $14.89B |
YoY Change | 19.79% | 65.61% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $2.415B | $640.8M |
Total Long-Term Liabilities | $17.84B | $14.89B |
Total Liabilities | $20.25B | $15.53B |
YoY Change | 30.4% | 65.54% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$4.243B | -$3.035B |
YoY Change | 39.81% | 26.43% |
Common Stock | $707.0K | $711.0K |
YoY Change | -0.56% | -0.56% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $357.5M | $298.9M |
YoY Change | 19.59% | 57.62% |
Treasury Stock Shares | 11.76M shares | 10.69M shares |
Shareholders Equity | -$1.494B | -$318.8M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $21.44B | $17.76B |
YoY Change | 20.71% | 49.75% |
Cashflow Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$298.0M | -$118.5M |
YoY Change | 151.49% | -41.32% |
Depreciation, Depletion And Amortization | $33.00M | $20.15M |
YoY Change | 63.74% | 16.51% |
Cash From Operating Activities | -$13.00M | -$280.8M |
YoY Change | -95.37% | -4169.57% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$1.128B | -$3.704B |
YoY Change | -69.56% | 539.69% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $2.276B | $3.555B |
YoY Change | -35.98% | 549.13% |
Cash From Investing Activities | $1.149B | -$148.5M |
YoY Change | -873.54% | 374.44% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -1.411B | -258.9M |
YoY Change | 445.11% | 86200.0% |
NET CHANGE | ||
Cash From Operating Activities | -13.00M | -280.8M |
Cash From Investing Activities | 1.149B | -148.5M |
Cash From Financing Activities | -1.411B | -258.9M |
Net Change In Cash | -275.6M | -688.2M |
YoY Change | -59.95% | 2686.23% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$13.00M | -$280.8M |
Capital Expenditures | -$1.128B | -$3.704B |
Free Cash Flow | $1.115B | $3.423B |
YoY Change | -67.44% | 484.23% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-06-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000003570 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | ||
CY2016Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
235689131 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
CHENIERE ENERGY INC | ||
CY2015Q4 | lng |
Accrued Ln Gliquefactioncosts
AccruedLNGliquefactioncosts
|
145759000 | USD |
CY2016Q2 | lng |
Accrued Ln Gliquefactioncosts
AccruedLNGliquefactioncosts
|
326788000 | USD |
CY2015Q4 | lng |
Accrued Ln Gterminalcosts
AccruedLNGterminalcosts
|
3918000 | USD |
lng |
Intersegment Revenues Losses
IntersegmentRevenuesLosses
|
0 | USD | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-2.71 | ||
CY2016Q2 | lng |
Accrued Ln Gterminalcosts
AccruedLNGterminalcosts
|
4795000 | USD |
CY2015Q4 | lng |
Advances Made To Municipalities
AdvancesMadeToMunicipalities
|
89953000 | USD |
CY2016Q2 | lng |
Advances Made To Municipalities
AdvancesMadeToMunicipalities
|
95584000 | USD |
CY2015Q4 | lng |
Advances Made Under Long Term Contracts
AdvancesMadeUnderLongTermContracts
|
83579000 | USD |
CY2016Q2 | lng |
Advances Made Under Long Term Contracts
AdvancesMadeUnderLongTermContracts
|
14000000 | USD |
CY2015Q2 | lng |
Intersegment Revenues Losses
IntersegmentRevenuesLosses
|
0 | USD |
lng |
Intersegment Revenues Losses
IntersegmentRevenuesLosses
|
0 | USD | |
CY2016Q2 | lng |
Intersegment Revenues Losses
IntersegmentRevenuesLosses
|
0 | USD |
CY2016Q2 | lng |
Property Plant And Equipment Reduction For Testing Costs Recovered
PropertyPlantAndEquipmentReductionForTestingCostsRecovered
|
131800000 | USD |
lng |
Property Plant And Equipment Reduction For Testing Costs Recovered
PropertyPlantAndEquipmentReductionForTestingCostsRecovered
|
146000000 | USD | |
CY2015Q2 | lng |
Segment Reporting Expendituresfor Additionsto Long Lived Assets
SegmentReportingExpendituresforAdditionstoLongLivedAssets
|
3966465000 | USD |
lng |
Segment Reporting Expendituresfor Additionsto Long Lived Assets
SegmentReportingExpendituresforAdditionstoLongLivedAssets
|
4586205000 | USD | |
CY2016Q2 | lng |
Segment Reporting Expendituresfor Additionsto Long Lived Assets
SegmentReportingExpendituresforAdditionstoLongLivedAssets
|
1093692000 | USD |
lng |
Segment Reporting Expendituresfor Additionsto Long Lived Assets
SegmentReportingExpendituresforAdditionstoLongLivedAssets
|
2601751000 | USD | |
CY2015Q4 | lng |
Tax Related Payments And Receivables
TaxRelatedPaymentsAndReceivables
|
31712000 | USD |
CY2016Q2 | lng |
Tax Related Payments And Receivables
TaxRelatedPaymentsAndReceivables
|
29351000 | USD |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
22820000 | USD |
CY2016Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
48676000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
0 | USD |
CY2016Q2 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
67266000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
427199000 | USD |
CY2016Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
589604000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
3075317000 | USD |
CY2016Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
3105728000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
857000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Income Tax Deficiency From Share Based Compensation
AdjustmentsToAdditionalPaidInCapitalIncomeTaxDeficiencyFromShareBasedCompensation
|
15000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
29568000 | USD | |
CY2015Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
50238000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
66378000 | USD | |
CY2016Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
35553000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
51724000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
24900000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
26906000 | USD | |
CY2015Q4 | us-gaap |
Assets
Assets
|
18809053000 | USD |
CY2016Q2 | us-gaap |
Assets
Assets
|
21436851000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1782586000 | USD |
CY2016Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1990482000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1747583000 | USD |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1470207000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1201112000 | USD |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1049478000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-277376000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-151634000 | USD | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.003 | |
CY2016Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.003 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
480000000 | shares |
CY2016Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
480000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
235639000 | shares |
CY2016Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
235711000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
235639000 | shares |
CY2016Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
235711000 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
708000 | USD |
CY2016Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
707000 | USD |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
383700000 | USD | |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
472400000 | USD | |
CY2015Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1444000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
2137000 | USD | |
CY2016Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
85709000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
100216000 | USD | |
CY2015Q4 | us-gaap |
Debt Current
DebtCurrent
|
1673379000 | USD |
CY2016Q2 | us-gaap |
Debt Current
DebtCurrent
|
1677476000 | USD |
us-gaap |
Debt Instrument Description Of Variable Rate Basis
DebtInstrumentDescriptionOfVariableRateBasis
|
LIBOR or the base rate | ||
CY2015Q4 | us-gaap |
Debt Issuance Costs Line Of Credit Arrangements Net
DebtIssuanceCostsLineOfCreditArrangementsNet
|
378677000 | USD |
CY2016Q2 | us-gaap |
Debt Issuance Costs Line Of Credit Arrangements Net
DebtIssuanceCostsLineOfCreditArrangementsNet
|
336474000 | USD |
CY2015Q4 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
16593806000 | USD |
CY2016Q2 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
19466550000 | USD |
CY2015Q4 | us-gaap |
Deferred Finance Costs Current Net
DeferredFinanceCostsCurrentNet
|
2818000 | USD |
CY2016Q2 | us-gaap |
Deferred Finance Costs Current Net
DeferredFinanceCostsCurrentNet
|
1287000 | USD |
CY2015Q4 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
207718000 | USD |
CY2016Q2 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
245810000 | USD |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
26669000 | USD |
CY2016Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
26709000 | USD |
CY2015Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
9500000 | USD |
CY2016Q2 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
7500000 | USD |
CY2015Q2 | us-gaap |
Depreciation
Depreciation
|
20154000 | USD |
us-gaap |
Depreciation
Depreciation
|
37923000 | USD | |
CY2016Q2 | us-gaap |
Depreciation
Depreciation
|
32781000 | USD |
us-gaap |
Depreciation
Depreciation
|
56870000 | USD | |
CY2015Q2 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
20154000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
37923000 | USD | |
CY2016Q2 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
32781000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
56870000 | USD | |
CY2015Q4 | us-gaap |
Derivative Assets Noncurrent
DerivativeAssetsNoncurrent
|
30887000 | USD |
CY2016Q2 | us-gaap |
Derivative Assets Noncurrent
DerivativeAssetsNoncurrent
|
20715000 | USD |
us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
-80198000 | USD | |
us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
-295917000 | USD | |
CY2015Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
35201000 | USD |
CY2016Q2 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
72002000 | USD |
CY2015Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
79387000 | USD |
CY2016Q2 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
311207000 | USD |
CY2015Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.52 | |
CY2015Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
99511000 | USD |
CY2016Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
69975000 | USD |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.71 | ||
CY2016Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.31 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y10M1D | ||
CY2015Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
20295000 | USD |
CY2015Q2 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
18427000 | USD |
us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
20277000 | USD | |
CY2016Q2 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
4982000 | USD |
us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
6336000 | USD | |
CY2016Q2 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
154500000 | USD |
CY2016Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
11983000 | USD |
CY2015Q2 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
46049000 | USD |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-80641000 | USD | |
CY2016Q2 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-90621000 | USD |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-271555000 | USD | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
88934000 | USD | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
16798000 | USD | |
CY2015Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-7281000 | USD |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-96273000 | USD | |
CY2016Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-55315000 | USD |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-56772000 | USD | |
CY2015Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
87477000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
132448000 | USD | |
CY2016Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
61409000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
109333000 | USD | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
76819000 | USD |
CY2016Q2 | us-gaap |
Goodwill
Goodwill
|
76819000 | USD |
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-142309000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-477475000 | USD | |
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-335287000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-683645000 | USD | |
CY2015Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-507000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
171000 | USD | |
CY2016Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-343000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
273000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
2396000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
67760000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
42101000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-14226000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1985000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1960000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
28919000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
34003000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
33937000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-15860000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-4183620000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-2279835000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
55410000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
-151676000 | USD | |
CY2015Q2 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
155745000 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
276771000 | USD | |
CY2016Q2 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
210093000 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
427048000 | USD | |
CY2015Q2 | us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
241231000 | USD |
us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
421869000 | USD | |
CY2016Q2 | us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
316060000 | USD |
us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
609352000 | USD | |
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
85486000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
145098000 | USD | |
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
105967000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
182304000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
46165000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
59260000 | USD | |
CY2015Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
159968000 | USD |
CY2016Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
173907000 | USD |
CY2015Q4 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
95000 | USD |
CY2016Q2 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
259000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
18125000 | USD |
CY2016Q2 | us-gaap |
Inventory Net
InventoryNet
|
66322000 | USD |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
17366000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
0 | USD | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
18809053000 | USD |
CY2016Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
21436851000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2185268000 | USD |
CY2016Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2414521000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
14920427000 | USD |
CY2016Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
17789074000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
14920427000 | USD |
CY2016Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
17789074000 | USD |
CY2015Q4 | us-gaap |
Minority Interest
MinorityInterest
|
2463253000 | USD |
CY2016Q2 | us-gaap |
Minority Interest
MinorityInterest
|
2358427000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
40164000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
230609000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
11657000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-213030000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-19257000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-294955000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-144034000 | USD | |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-118495000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-386204000 | USD | |
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-298418000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-619256000 | USD | |
CY2015Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-23307000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-91442000 | USD | |
CY2016Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-36526000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-64662000 | USD | |
CY2015Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-46435000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-321357000 | USD | |
CY2016Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-258833000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-516632000 | USD | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | item | |
CY2015Q2 | us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
-706000 | USD |
us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
-44000 | USD | |
CY2016Q2 | us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
110735000 | USD |
us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
113439000 | USD | |
CY2015Q2 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
17727000 | USD |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
53433000 | USD | |
CY2016Q2 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
45562000 | USD |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
81879000 | USD | |
CY2015Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
163899000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
292512000 | USD | |
CY2016Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
253281000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
412921000 | USD | |
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-95874000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-156118000 | USD | |
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-76454000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-167013000 | USD | |
CY2015Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
18043000 | USD |
CY2016Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
14139000 | USD |
CY2015Q2 | us-gaap |
Other Asset Impairment Charges
OtherAssetImpairmentCharges
|
0 | USD |
us-gaap |
Other Asset Impairment Charges
OtherAssetImpairmentCharges
|
176000 | USD | |
CY2016Q2 | us-gaap |
Other Asset Impairment Charges
OtherAssetImpairmentCharges
|
-71000 | USD |
us-gaap |
Other Asset Impairment Charges
OtherAssetImpairmentCharges
|
10095000 | USD | |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
54203000 | USD |
CY2016Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
75941000 | USD |
CY2015Q4 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
88916000 | USD |
CY2016Q2 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
100540000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
314455000 | USD |
CY2016Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
251458000 | USD |
CY2015Q2 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
109000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
265000 | USD | |
CY2016Q2 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
50000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
162000 | USD | |
CY2015Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
0 | USD |
CY2016Q2 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
54000 | USD |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
53068000 | USD |
CY2016Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
50382000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-28957000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-8811000 | USD | |
CY2015Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
283000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
655000 | USD | |
CY2016Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-6930000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-6001000 | USD | |
CY2015Q4 | us-gaap |
Other Receivables Gross Current
OtherReceivablesGrossCurrent
|
5654000 | USD |
CY2016Q2 | us-gaap |
Other Receivables Gross Current
OtherReceivablesGrossCurrent
|
6758000 | USD |
CY2015Q2 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
2242000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
3147000 | USD | |
CY2016Q2 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
470000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
1296000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
101836000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
21623000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
411149000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
97215000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
6174000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
3564000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4294814000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2277469000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
40121000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
40164000 | USD | |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2016Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
5205000000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
5698219000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
19000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-78000 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
-4518880000 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
-2652576000 | USD | |
CY2015Q2 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
900000 | USD |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1914000 | USD | |
CY2016Q2 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD | |
CY2015Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-141802000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-477646000 | USD | |
CY2016Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-334944000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-683918000 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
16193907000 | USD |
CY2016Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
18729177000 | USD |
CY2015Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
5749000 | USD |
CY2016Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
74283000 | USD |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
0 | USD | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
2892965000 | USD | |
CY2015Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
16609000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
32705000 | USD | |
CY2016Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1616000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3163000 | USD | |
CY2015Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
503397000 | USD |
CY2016Q2 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
724458000 | USD |
CY2015Q4 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
31722000 | USD |
CY2016Q2 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
31726000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-3623948000 | USD |
CY2016Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4243204000 | USD |
CY2015Q2 | us-gaap |
Revenues
Revenues
|
68025000 | USD |
us-gaap |
Revenues
Revenues
|
136394000 | USD | |
CY2016Q2 | us-gaap |
Revenues
Revenues
|
176827000 | USD |
us-gaap |
Revenues
Revenues
|
245908000 | USD | |
CY2015Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
66489000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
133291000 | USD | |
CY2016Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
65622000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
131173000 | USD | |
CY2015Q2 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
20379000 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
33425000 | USD | |
CY2016Q2 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
26225000 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
51203000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
66378000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
51724000 | USD | |
CY2015Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
|
68665000 | USD |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
|
86655000 | USD | |
CY2016Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
|
40535000 | USD |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
|
58060000 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Forfeitures
StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures
|
0 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
0 | USD | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-901850000 | USD |
CY2016Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1494260000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1561403000 | USD |
CY2016Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
864167000 | USD |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
11649000 | shares |
CY2016Q2 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
11757000 | shares |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
353927000 | USD |
CY2016Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
357491000 | USD |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
-3564000 | USD | |
CY2015Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares | |
CY2016Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
226481000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
226405000 | shares | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
228323000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
228231000 | shares | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
226481000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
226405000 | shares | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
228323000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
228231000 | shares | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
226481000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
226405000 | shares | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
228323000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
228231000 | shares |