2016 Q2 Form 10-Q Financial Statement
#000130051416000034 Filed on August 05, 2016
Income Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
Revenue | $2.649B | $2.921B |
YoY Change | -9.31% | -19.41% |
Cost Of Revenue | $1.356B | $1.562B |
YoY Change | -13.23% | -19.58% |
Gross Profit | $1.295B | $1.359B |
YoY Change | -4.76% | -19.18% |
Gross Profit Margin | 48.87% | 46.53% |
Selling, General & Admin | $302.0M | $315.6M |
YoY Change | -4.31% | -3.64% |
% of Gross Profit | 23.33% | 23.22% |
Research & Development | $2.000M | $2.348M |
YoY Change | -14.82% | -44.32% |
% of Gross Profit | 0.15% | 0.17% |
Depreciation & Amortization | $264.2M | $258.0M |
YoY Change | 2.4% | -5.84% |
% of Gross Profit | 20.41% | 18.98% |
Operating Expenses | $304.0M | $318.0M |
YoY Change | -4.39% | -4.16% |
Operating Profit | $518.0M | $689.0M |
YoY Change | -24.82% | -28.34% |
Interest Expense | $64.00M | $65.80M |
YoY Change | -2.74% | -5.44% |
% of Operating Profit | 12.36% | 9.55% |
Other Income/Expense, Net | -$7.000M | -$151.0K |
YoY Change | 4535.76% | -106.88% |
Pretax Income | $449.0M | $627.4M |
YoY Change | -28.44% | -30.27% |
Income Tax | $55.00M | $45.93M |
% Of Pretax Income | 12.25% | 7.32% |
Net Earnings | $328.0M | $469.0M |
YoY Change | -30.06% | -30.15% |
Net Earnings / Revenue | 12.38% | 16.06% |
Basic Earnings Per Share | $0.41 | $0.59 |
Diluted Earnings Per Share | $0.41 | $0.59 |
COMMON SHARES | ||
Basic Shares Outstanding | 795.0M shares | 797.7M shares |
Diluted Shares Outstanding | 795.0M shares | 798.6M shares |
Balance Sheet
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $2.225B | $2.819B |
YoY Change | -21.07% | -14.39% |
Cash & Equivalents | $2.225B | $2.819B |
Short-Term Investments | ||
Other Short-Term Assets | $116.0M | $118.0M |
YoY Change | -1.69% | 7.27% |
Inventory | $42.36M | $39.82M |
Prepaid Expenses | ||
Receivables | $926.0M | $1.342B |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $3.309B | $4.319B |
YoY Change | -23.37% | -13.25% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $16.11B | $15.53B |
YoY Change | 3.75% | 0.79% |
Goodwill | ||
YoY Change | ||
Intangibles | $113.3M | $78.85M |
YoY Change | 43.7% | -17.01% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $156.8M | $122.9M |
YoY Change | 27.61% | 0.61% |
Total Long-Term Assets | $17.67B | $17.29B |
YoY Change | 2.21% | 0.11% |
TOTAL ASSETS | ||
Total Short-Term Assets | $3.309B | $4.319B |
Total Long-Term Assets | $17.67B | $17.29B |
Total Assets | $20.98B | $21.61B |
YoY Change | -2.9% | -2.88% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $106.4M | $93.62M |
YoY Change | 13.66% | -21.02% |
Accrued Expenses | $1.712B | $1.980B |
YoY Change | -13.54% | 5.21% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $212.0M | $98.00M |
YoY Change | 116.33% | -77.52% |
Total Short-Term Liabilities | $2.620B | $2.691B |
YoY Change | -2.66% | -5.84% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $10.06B | $9.720B |
YoY Change | 3.52% | -2.24% |
Other Long-Term Liabilities | $119.1M | $127.6M |
YoY Change | -6.71% | 9.8% |
Total Long-Term Liabilities | $119.1M | $127.6M |
YoY Change | -6.71% | 9.8% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $2.620B | $2.691B |
Total Long-Term Liabilities | $119.1M | $127.6M |
Total Liabilities | $13.42B | $13.14B |
YoY Change | 2.14% | -2.75% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $2.344B | $2.889B |
YoY Change | -18.88% | 22.85% |
Common Stock | $830.0K | $830.0K |
YoY Change | 0.0% | 0.12% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $2.443B | $2.303B |
YoY Change | 6.08% | 35.42% |
Treasury Stock Shares | 35.41M shares | 32.31M shares |
Shareholders Equity | $6.427B | $7.071B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $20.98B | $21.61B |
YoY Change | -2.9% | -2.88% |
Cashflow Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $328.0M | $469.0M |
YoY Change | -30.06% | -30.15% |
Depreciation, Depletion And Amortization | $264.2M | $258.0M |
YoY Change | 2.4% | -5.84% |
Cash From Operating Activities | $988.1M | $847.2M |
YoY Change | 16.63% | -32.67% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$409.9M | -$351.9M |
YoY Change | 16.48% | 27.92% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $10.40M | $0.00 |
YoY Change | -100.0% | |
Cash From Investing Activities | -$399.5M | -$351.8M |
YoY Change | 13.56% | 27.93% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -55.20M | -84.30M |
YoY Change | -34.52% | -91.54% |
NET CHANGE | ||
Cash From Operating Activities | 988.1M | 847.2M |
Cash From Investing Activities | -399.5M | -351.8M |
Cash From Financing Activities | -55.20M | -84.30M |
Net Change In Cash | 533.4M | 411.1M |
YoY Change | 29.75% | -3286.82% |
FREE CASH FLOW | ||
Cash From Operating Activities | $988.1M | $847.2M |
Capital Expenditures | -$409.9M | -$351.9M |
Free Cash Flow | $1.398B | $1.199B |
YoY Change | 16.59% | -21.8% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
lvs |
Amortization Of Deferred Gain And Rent
AmortizationOfDeferredGainAndRent
|
2159000 | USD | |
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 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-06-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001300514 | ||
CY2016Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
794753618 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
LAS VEGAS SANDS CORP | ||
dei |
Trading Symbol
TradingSymbol
|
LVS | ||
CY2015Q4 | lvs |
Accrued Liabilities Other Current
AccruedLiabilitiesOtherCurrent
|
1694305000 | USD |
CY2016Q2 | lvs |
Accrued Liabilities Other Current
AccruedLiabilitiesOtherCurrent
|
1708725000 | USD |
CY2015Q2 | lvs |
Adjusted Property Ebitda
AdjustedPropertyEbitda
|
1016158000 | USD |
lvs |
Adjusted Property Ebitda
AdjustedPropertyEbitda
|
2066666000 | USD | |
CY2016Q2 | lvs |
Adjusted Property Ebitda
AdjustedPropertyEbitda
|
955086000 | USD |
lvs |
Adjusted Property Ebitda
AdjustedPropertyEbitda
|
1872670000 | USD | |
lvs |
Amortization Of Deferred Gain And Rent
AmortizationOfDeferredGainAndRent
|
2160000 | USD | |
CY2015Q2 | lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
9485000 | USD |
lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
19323000 | USD | |
CY2016Q2 | lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
9348000 | USD |
lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
18895000 | USD | |
lvs |
Changein Dividends Payable
ChangeinDividendsPayable
|
311114000 | USD | |
lvs |
Changein Dividends Payable
ChangeinDividendsPayable
|
-1027000 | USD | |
CY2015Q2 | lvs |
Convention Retail And Other
ConventionRetailAndOther
|
125514000 | USD |
lvs |
Convention Retail And Other
ConventionRetailAndOther
|
259651000 | USD | |
CY2016Q2 | lvs |
Convention Retail And Other
ConventionRetailAndOther
|
124485000 | USD |
lvs |
Convention Retail And Other
ConventionRetailAndOther
|
248037000 | USD | |
CY2015Q2 | lvs |
Convention Retail And Other Expense
ConventionRetailAndOtherExpense
|
69965000 | USD |
lvs |
Convention Retail And Other Expense
ConventionRetailAndOtherExpense
|
138222000 | USD | |
CY2016Q2 | lvs |
Convention Retail And Other Expense
ConventionRetailAndOtherExpense
|
59898000 | USD |
lvs |
Convention Retail And Other Expense
ConventionRetailAndOtherExpense
|
118431000 | USD | |
lvs |
Conversionofequityawardstoliabilityawards
Conversionofequityawardstoliabilityawards
|
5472000 | USD | |
lvs |
Conversionofequityawardstoliabilityawards
Conversionofequityawardstoliabilityawards
|
1364000 | USD | |
CY2015Q2 | lvs |
Corporate Expense
CorporateExpense
|
44565000 | USD |
lvs |
Corporate Expense
CorporateExpense
|
89788000 | USD | |
CY2016Q2 | lvs |
Corporate Expense
CorporateExpense
|
122376000 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
9700000 | USD | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
2477000 | USD | |
lvs |
Corporate Expense
CorporateExpense
|
169004000 | USD | |
CY2015Q4 | lvs |
Debt Issuance Costs Netin Other Assets
DebtIssuanceCostsNetinOtherAssets
|
45700000 | USD |
CY2016Q2 | lvs |
Debt Issuance Costs Netin Other Assets
DebtIssuanceCostsNetinOtherAssets
|
40000000 | USD |
CY2015Q4 | lvs |
Deferred Proceeds From Sale Of Assets
DeferredProceedsFromSaleOfAssets
|
268427000 | USD |
CY2016Q2 | lvs |
Deferred Proceeds From Sale Of Assets
DeferredProceedsFromSaleOfAssets
|
268044000 | USD |
CY2015Q4 | lvs |
Deferred Rent From Mall Sale Transactions
DeferredRentFromMallSaleTransactions
|
113995000 | USD |
CY2016Q2 | lvs |
Deferred Rent From Mall Sale Transactions
DeferredRentFromMallSaleTransactions
|
113255000 | USD |
lvs |
Distributions To Noncontrolling Interest Holders
DistributionsToNoncontrollingInterestHolders
|
6871000 | USD | |
lvs |
Distributions To Noncontrolling Interest Holders
DistributionsToNoncontrollingInterestHolders
|
7118000 | USD | |
CY2015Q2 | lvs |
Gross Revenue
GrossRevenue
|
3091971000 | USD |
lvs |
Gross Revenue
GrossRevenue
|
6291434000 | USD | |
CY2016Q2 | lvs |
Gross Revenue
GrossRevenue
|
2823645000 | USD |
lvs |
Gross Revenue
GrossRevenue
|
5718191000 | USD | |
CY2015Q2 | lvs |
Internal Costs Capitalized
InternalCostsCapitalized
|
8100000 | USD |
lvs |
Internal Costs Capitalized
InternalCostsCapitalized
|
15600000 | USD | |
CY2016Q2 | lvs |
Internal Costs Capitalized
InternalCostsCapitalized
|
6700000 | USD |
lvs |
Internal Costs Capitalized
InternalCostsCapitalized
|
14400000 | USD | |
lvs |
Leasehold Interests In Land
LeaseholdInterestsInLand
|
4394000 | USD | |
lvs |
Leasehold Interests In Land
LeaseholdInterestsInLand
|
3329000 | USD | |
CY2015Q4 | lvs |
Leasehold Interests In Land Net
LeaseholdInterestsInLandNet
|
1262132000 | USD |
CY2016Q2 | lvs |
Leasehold Interests In Land Net
LeaseholdInterestsInLandNet
|
1285972000 | USD |
CY2015Q2 | lvs |
Mall Expense
MallExpense
|
15341000 | USD |
lvs |
Mall Expense
MallExpense
|
30478000 | USD | |
CY2016Q2 | lvs |
Mall Expense
MallExpense
|
13743000 | USD |
lvs |
Mall Expense
MallExpense
|
28224000 | USD | |
CY2015Q2 | lvs |
Mall Revenue
MallRevenue
|
135282000 | USD |
lvs |
Mall Revenue
MallRevenue
|
263096000 | USD | |
CY2016Q2 | lvs |
Mall Revenue
MallRevenue
|
139589000 | USD |
lvs |
Mall Revenue
MallRevenue
|
274520000 | USD | |
lvs |
Non Cash Change In Deferred Proceeds From Sale Of Asset
NonCashChangeInDeferredProceedsFromSaleOfAsset
|
280000 | USD | |
lvs |
Non Cash Change In Deferred Proceeds From Sale Of Asset
NonCashChangeInDeferredProceedsFromSaleOfAsset
|
50000 | USD | |
lvs |
Payments Of Dividends Cash
PaymentsOfDividendsCash
|
1345804000 | USD | |
lvs |
Payments Of Dividends Cash
PaymentsOfDividendsCash
|
1764765000 | USD | |
lvs |
Repurchase Of Common Stock
RepurchaseOfCommonStock
|
65000000 | USD | |
CY2015Q2 | lvs |
Share Based Compensation Expense Segment
ShareBasedCompensationExpenseSegment
|
8646000 | USD |
lvs |
Share Based Compensation Expense Segment
ShareBasedCompensationExpenseSegment
|
12621000 | USD | |
CY2016Q2 | lvs |
Share Based Compensation Expense Segment
ShareBasedCompensationExpenseSegment
|
4134000 | USD |
lvs |
Share Based Compensation Expense Segment
ShareBasedCompensationExpenseSegment
|
9663000 | USD | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
110408000 | USD |
CY2016Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
106405000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1267848000 | USD |
CY2016Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
925971000 | USD |
CY2015Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
198056000 | USD |
CY2016Q2 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
199008000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
6505543000 | USD |
CY2016Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
7035363000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
-66283000 | USD |
CY2016Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
22015000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6484843000 | USD |
CY2016Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6503661000 | USD |
us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
1700000 | USD | |
us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
-219000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
28713000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
21411000 | USD | |
CY2015Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
14990000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
27191000 | USD | |
CY2016Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
7566000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
21260000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
21930000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
22316000 | USD | |
CY2015Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6070416 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6052807 | shares | |
CY2016Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6720342 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6680342 | shares | |
CY2015Q4 | us-gaap |
Assets
Assets
|
20863457000 | USD |
CY2016Q2 | us-gaap |
Assets
Assets
|
20980532000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3609250000 | USD |
CY2016Q2 | us-gaap |
Assets Current
AssetsCurrent
|
3309270000 | USD |
us-gaap |
Capital Lease Obligations Incurred
CapitalLeaseObligationsIncurred
|
0 | USD | |
us-gaap |
Capital Lease Obligations Incurred
CapitalLeaseObligationsIncurred
|
645000 | USD | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3506319000 | USD |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2818680000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2179490000 | USD |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2225303000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-687639000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
45813000 | USD | |
CY2015Q2 | us-gaap |
Casino Expenses
CasinoExpenses
|
1315568000 | USD |
us-gaap |
Casino Expenses
CasinoExpenses
|
2650397000 | USD | |
CY2016Q2 | us-gaap |
Casino Expenses
CasinoExpenses
|
1114232000 | USD |
us-gaap |
Casino Expenses
CasinoExpenses
|
2333160000 | USD | |
CY2015Q2 | us-gaap |
Casino Revenue
CasinoRevenue
|
2301498000 | USD |
us-gaap |
Casino Revenue
CasinoRevenue
|
4678186000 | USD | |
CY2016Q2 | us-gaap |
Casino Revenue
CasinoRevenue
|
2017136000 | USD |
us-gaap |
Casino Revenue
CasinoRevenue
|
4099332000 | USD | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.65 | |
CY2015Q2 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.65 | |
CY2016Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.72 | |
CY2016Q2 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.72 | |
CY2015Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.65 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
1.30 | ||
CY2016Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.72 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
1.44 | ||
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2016Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
830051259 | shares |
CY2016Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
830139067 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
794645310 | shares |
CY2016Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
794733118 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
830000 | USD |
CY2016Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
830000 | USD |
CY2015Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
502272000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
931398000 | USD | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
357573000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
736431000 | USD | |
CY2015Q2 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
112930000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
212543000 | USD | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
66393000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
153933000 | USD | |
CY2015Q2 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
615202000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
1143941000 | USD | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
423966000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
890364000 | USD | |
CY2015Q4 | us-gaap |
Construction Payable Current
ConstructionPayableCurrent
|
364136000 | USD |
CY2016Q2 | us-gaap |
Construction Payable Current
ConstructionPayableCurrent
|
391064000 | USD |
CY2015Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2232111000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
4532618000 | USD | |
CY2016Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2131380000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
4261990000 | USD | |
CY2015Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
9460000000 | USD |
CY2016Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
10370000000 | USD |
CY2015Q4 | us-gaap |
Deferred Gain On Sale Of Property
DeferredGainOnSaleOfProperty
|
35130000 | USD |
CY2016Q2 | us-gaap |
Deferred Gain On Sale Of Property
DeferredGainOnSaleOfProperty
|
33710000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-21503000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
11938000 | USD | |
CY2015Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
23681000 | USD |
CY2016Q2 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
8056000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
201734000 | USD |
CY2016Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
205018000 | USD |
CY2015Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
248592000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
502514000 | USD | |
CY2016Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
254871000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
514747000 | USD | |
us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
249000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-63385000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-274914000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
2242000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
62000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
2242000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
62000 | USD | |
CY2015Q2 | us-gaap |
Food And Beverage Cost Of Sales
FoodAndBeverageCostOfSales
|
96537000 | USD |
us-gaap |
Food And Beverage Cost Of Sales
FoodAndBeverageCostOfSales
|
195784000 | USD | |
us-gaap |
Dividends Cash
DividendsCash
|
1656918000 | USD | |
us-gaap |
Dividends Cash
DividendsCash
|
1763738000 | USD | |
CY2015Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.59 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.23 | ||
CY2016Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.41 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.82 | ||
CY2015Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.59 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.23 | ||
CY2016Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.41 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.82 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
-20597000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
15060000 | USD | |
CY2015Q2 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
153000 | USD |
us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
325000 | USD | |
CY2016Q2 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
132000 | USD |
CY2016Q2 | us-gaap |
Food And Beverage Cost Of Sales
FoodAndBeverageCostOfSales
|
102221000 | USD |
us-gaap |
Food And Beverage Cost Of Sales
FoodAndBeverageCostOfSales
|
204517000 | USD | |
CY2015Q2 | us-gaap |
Food And Beverage Revenue
FoodAndBeverageRevenue
|
178418000 | USD |
us-gaap |
Food And Beverage Revenue
FoodAndBeverageRevenue
|
367829000 | USD | |
CY2016Q2 | us-gaap |
Food And Beverage Revenue
FoodAndBeverageRevenue
|
187695000 | USD |
us-gaap |
Food And Beverage Revenue
FoodAndBeverageRevenue
|
375262000 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
5153000 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-27008000 | USD | |
CY2015Q2 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-2558000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-17881000 | USD | |
CY2016Q2 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-10416000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-9804000 | USD | |
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
627420000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1294123000 | USD | |
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
449148000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
921086000 | USD | |
CY2015Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
45929000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
101594000 | USD | |
CY2016Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
54711000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
117736000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
121228000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
117012000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-18625000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-5184000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-830000 | USD | |
CY2016Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
113304000 | USD |
CY2015Q2 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
5500000 | USD |
CY2016Q2 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
11300000 | USD |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-7747000 | USD | |
us-gaap |
Increase Decrease In Construction Payables
IncreaseDecreaseInConstructionPayables
|
17360000 | USD | |
us-gaap |
Increase Decrease In Construction Payables
IncreaseDecreaseInConstructionPayables
|
26928000 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
-6200000 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
946000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-1734000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-515000 | USD | |
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-309830000 | USD | |
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
2571000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-12296000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-9697000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
549000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
750000 | USD | |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
71586000 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
21200000 | USD | |
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
65801000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
132056000 | USD | |
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
64037000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
132685000 | USD | |
CY2015Q2 | us-gaap |
Interest Income Other
InterestIncomeOther
|
4062000 | USD |
us-gaap |
Interest Income Other
InterestIncomeOther
|
10440000 | USD | |
CY2016Q2 | us-gaap |
Interest Income Other
InterestIncomeOther
|
2002000 | USD |
us-gaap |
Interest Income Other
InterestIncomeOther
|
4029000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
108815000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
101827000 | USD | |
CY2015Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
1863000 | USD |
CY2016Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
2820000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
42573000 | USD |
CY2016Q2 | us-gaap |
Inventory Net
InventoryNet
|
42358000 | USD |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
12445470000 | USD |
CY2016Q2 | us-gaap |
Liabilities
Liabilities
|
13420732000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
20863457000 | USD |
CY2016Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
20980532000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2464135000 | USD |
CY2016Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2619773000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
9248681000 | USD |
CY2016Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
10061882000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
95367000 | USD |
CY2016Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
211751000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
9344048000 | USD |
CY2016Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
10273633000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
9220000000 | USD |
CY2016Q2 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
10140000000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
648133000 | USD | |
CY2015Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
112318000 | USD |
CY2015Q4 | us-gaap |
Minority Interest
MinorityInterest
|
1601246000 | USD |
CY2016Q2 | us-gaap |
Minority Interest
MinorityInterest
|
1132312000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
6871000 | USD | |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
7118000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-1529426000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-1005991000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-719149000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-750277000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1581533000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1787021000 | USD | |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
469173000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
981096000 | USD | |
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
327966000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
211433000 | USD | |
CY2016Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
66471000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
155217000 | USD | |
CY2015Q4 | us-gaap |
Noncurrent Assets
NoncurrentAssets
|
16993770000 | USD |
CY2016Q2 | us-gaap |
Noncurrent Assets
NoncurrentAssets
|
17393117000 | USD |
CY2015Q2 | us-gaap |
Occupancy Costs
OccupancyCosts
|
64840000 | USD |
us-gaap |
Occupancy Costs
OccupancyCosts
|
130631000 | USD | |
CY2016Q2 | us-gaap |
Occupancy Costs
OccupancyCosts
|
65468000 | USD |
us-gaap |
Occupancy Costs
OccupancyCosts
|
130818000 | USD | |
CY2015Q2 | us-gaap |
Occupancy Revenue
OccupancyRevenue
|
351259000 | USD |
us-gaap |
Occupancy Revenue
OccupancyRevenue
|
722672000 | USD | |
CY2016Q2 | us-gaap |
Occupancy Revenue
OccupancyRevenue
|
354740000 | USD |
us-gaap |
Occupancy Revenue
OccupancyRevenue
|
721040000 | USD | |
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
689310000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1400425000 | USD | |
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
518701000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1104331000 | USD | |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
165170000 | USD |
CY2016Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
156785000 | USD |
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
33711000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
-48588000 | USD | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
29529000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
87014000 | USD | |
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
33711000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-48588000 | USD | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
29529000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
87014000 | USD | |
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Reclassification Adjustment From Aoci Realized Upon Sale Or Liquidation Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationNetOfTax
|
5300000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Reclassification Adjustment From Aoci Realized Upon Sale Or Liquidation Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationNetOfTax
|
5300000 | USD | |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
113368000 | USD |
CY2016Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
119050000 | USD |
CY2015Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
7901000 | USD |
CY2015Q2 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
10654000 | USD |
CY2016Q2 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
33230000 | USD |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
41839000 | USD | |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
20233000 | USD | |
CY2015Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-151000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
15314000 | USD | |
CY2016Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-7518000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-54589000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
64994000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
11745000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
233000 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
47315000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
719239000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
706146000 | USD | |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
111438000 | USD |
CY2016Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
106995000 | USD |
us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
1459277000 | USD | |
us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
1260591000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
639000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
3934000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
8078000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2477000 | USD | |
CY2015Q2 | us-gaap |
Profit Loss
ProfitLoss
|
581491000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
1192529000 | USD | |
CY2016Q2 | us-gaap |
Profit Loss
ProfitLoss
|
394437000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
803350000 | USD | |
CY2015Q2 | us-gaap |
Promotional Allowances
PromotionalAllowances
|
170550000 | USD |
us-gaap |
Promotional Allowances
PromotionalAllowances
|
358391000 | USD | |
CY2016Q2 | us-gaap |
Promotional Allowances
PromotionalAllowances
|
173564000 | USD |
us-gaap |
Promotional Allowances
PromotionalAllowances
|
351870000 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
22237181000 | USD |
CY2016Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
23142508000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
15731638000 | USD |
CY2016Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
16107145000 | USD |
CY2015Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
36056000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
93406000 | USD | |
CY2016Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
42193000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
87590000 | USD | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
1569609000 | USD | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
497005000 | USD | |
CY2015Q2 | us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
2348000 | USD |
us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
3881000 | USD | |
CY2016Q2 | us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
2010000 | USD |
us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
4387000 | USD | |
CY2016Q2 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
8600000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
27191000 | USD | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6816741000 | USD |
CY2016Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6427488000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
21162000 | USD | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
8078000 | USD | |
CY2016Q2 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
8643000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2840387000 | USD |
CY2016Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2344018000 | USD |
CY2015Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2921421000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
5933043000 | USD | |
CY2016Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2650081000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
5366321000 | USD | |
CY2015Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
315602000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
640080000 | USD | |
CY2016Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
301374000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
600574000 | USD | |
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
9020582000 | USD |
CY2015Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
8468759000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
8417987000 | USD |
CY2016Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
7559800000 | USD |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
35405949 | shares |
CY2016Q2 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
35405949 | shares |
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
1287537 | shares | |
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
0 | shares | |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
2443036000 | USD |
CY2016Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
2443036000 | USD |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
64994000 | USD | |
CY2015Q4 | us-gaap |
Variable Interest Entity Consolidated Carrying Amount Assets
VariableInterestEntityConsolidatedCarryingAmountAssets
|
79400000 | USD |
CY2016Q2 | us-gaap |
Variable Interest Entity Consolidated Carrying Amount Assets
VariableInterestEntityConsolidatedCarryingAmountAssets
|
78300000 | USD |
CY2015Q4 | us-gaap |
Variable Interest Entity Consolidated Carrying Amount Liabilities
VariableInterestEntityConsolidatedCarryingAmountLiabilities
|
148400000 | USD |
CY2016Q2 | us-gaap |
Variable Interest Entity Consolidated Carrying Amount Liabilities
VariableInterestEntityConsolidatedCarryingAmountLiabilities
|
160100000 | USD |
CY2015Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
837144 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
904170 | shares | |
CY2016Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
469919 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
554266 | shares | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
798552917 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
798731400 | shares | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
795050014 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
795088743 | shares | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
797715773 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
797827230 | shares | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
794580095 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
794534477 | shares |