2016 Q4 Form 10-Q Financial Statement
#000007375616000116 Filed on November 07, 2016
Income Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
Revenue | $488.4M | $549.3M | $743.6M |
YoY Change | -32.35% | -26.13% | -23.58% |
Cost Of Revenue | $437.4M | $513.8M | $575.3M |
YoY Change | -28.98% | -10.68% | -21.32% |
Gross Profit | $51.10M | $35.44M | $168.3M |
YoY Change | -51.84% | -78.94% | -30.41% |
Gross Profit Margin | 10.46% | 6.45% | 22.63% |
Selling, General & Admin | $54.90M | $47.30M | $54.85M |
YoY Change | -9.11% | -13.77% | -8.49% |
% of Gross Profit | 107.44% | 133.45% | 32.59% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $56.20M | $74.20M | $62.00M |
YoY Change | -2.6% | 19.68% | 4.03% |
% of Gross Profit | 109.98% | 209.35% | 36.84% |
Operating Expenses | $54.90M | $47.30M | $54.85M |
YoY Change | -9.11% | -13.77% | -8.49% |
Operating Profit | -$3.859M | -$11.86M | $113.5M |
YoY Change | -108.43% | -110.45% | -37.63% |
Interest Expense | $6.100M | $6.325M | $6.396M |
YoY Change | -196.83% | -1.11% | 844.76% |
% of Operating Profit | 5.64% | ||
Other Income/Expense, Net | -$10.70M | $570.0K | -$9.099M |
YoY Change | -2240.0% | -106.26% | 2221.17% |
Pretax Income | -$8.500M | -$17.17M | $99.77M |
YoY Change | -121.25% | -117.21% | -44.88% |
Income Tax | $2.500M | -$5.375M | $31.23M |
% Of Pretax Income | 31.3% | ||
Net Earnings | -$11.00M | -$11.80M | $68.54M |
YoY Change | -140.0% | -117.21% | -44.88% |
Net Earnings / Revenue | -2.25% | -2.15% | 9.22% |
Basic Earnings Per Share | -$0.12 | $0.70 | |
Diluted Earnings Per Share | -$112.1K | -$0.12 | $0.70 |
COMMON SHARES | |||
Basic Shares Outstanding | 98.07M shares | 98.06M shares | 97.85M shares |
Diluted Shares Outstanding | 98.06M shares | 98.19M shares |
Balance Sheet
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $450.2M | $441.6M | $271.2M |
YoY Change | 16.87% | 62.83% | 263.54% |
Cash & Equivalents | $450.2M | $441.6M | $271.2M |
Short-Term Investments | |||
Other Short-Term Assets | $42.52M | $110.0M | $163.2M |
YoY Change | -77.74% | -32.6% | 28.51% |
Inventory | $280.1M | $297.2M | $373.2M |
Prepaid Expenses | $42.52M | ||
Receivables | $489.7M | $510.4M | $702.8M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.263B | $1.359B | $1.510B |
YoY Change | -16.8% | -10.01% | -3.08% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.153B | $1.167B | $1.273B |
YoY Change | -8.96% | -8.3% | -3.2% |
Goodwill | $443.6M | $448.3M | $421.6M |
YoY Change | 3.91% | 6.33% | 17.04% |
Intangibles | $87.80M | ||
YoY Change | -6.3% | ||
Long-Term Investments | $39.83M | ||
YoY Change | -18.96% | ||
Other Assets | $270.9M | $263.0M | $216.0M |
YoY Change | 24.02% | 21.8% | 73.9% |
Total Long-Term Assets | $1.868B | $1.878B | $1.910B |
YoY Change | -2.32% | -1.67% | 4.21% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.263B | $1.359B | $1.510B |
Total Long-Term Assets | $1.868B | $1.878B | $1.910B |
Total Assets | $3.130B | $3.238B | $3.421B |
YoY Change | -8.72% | -5.35% | 0.86% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $77.59M | $95.30M | $92.94M |
YoY Change | -34.4% | 2.55% | -35.08% |
Accrued Expenses | $430.8M | $382.3M | $482.3M |
YoY Change | -13.44% | -20.74% | -5.55% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $508.4M | $501.1M | $623.8M |
YoY Change | -17.47% | -19.68% | -14.02% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $793.1M | $802.3M | $797.5M |
YoY Change | -0.35% | 0.6% | 219.0% |
Other Long-Term Liabilities | $312.3M | $362.5M | $410.4M |
YoY Change | -28.87% | -11.68% | 3.36% |
Total Long-Term Liabilities | $1.105B | $1.165B | $1.208B |
YoY Change | -10.49% | -3.57% | 86.68% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $508.4M | $501.1M | $623.8M |
Total Long-Term Liabilities | $1.105B | $1.165B | $1.208B |
Total Liabilities | $1.614B | $1.666B | $1.832B |
YoY Change | -12.81% | -9.06% | 33.45% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $2.295B | $2.321B | $2.364B |
YoY Change | -2.94% | -1.81% | 9.14% |
Common Stock | $255.3M | $251.4M | $252.3M |
YoY Change | -1.01% | -0.38% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $731.2M | $731.4M | $743.8M |
YoY Change | -1.66% | -1.66% | 145.21% |
Treasury Stock Shares | 12.77M shares | 12.77M shares | 12.99M shares |
Shareholders Equity | $1.517B | $1.572B | $1.589B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $3.130B | $3.238B | $3.421B |
YoY Change | -8.72% | -5.35% | 0.86% |
Cashflow Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$11.00M | -$11.80M | $68.54M |
YoY Change | -140.0% | -117.21% | -44.88% |
Depreciation, Depletion And Amortization | $56.20M | $74.20M | $62.00M |
YoY Change | -2.6% | 19.68% | 4.03% |
Cash From Operating Activities | $77.70M | $116.0M | $172.6M |
YoY Change | -58.52% | -32.79% | 55.5% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$29.00M | -$30.50M | -$44.40M |
YoY Change | -52.3% | -31.31% | -44.36% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$23.10M | -$9.700M | -$18.10M |
YoY Change | -365.52% | -46.41% | -1231.25% |
Cash From Investing Activities | -$52.10M | -$40.20M | -$62.50M |
YoY Change | 0.0% | -35.68% | -20.08% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -14.70M | -25.40M | -26.40M |
YoY Change | -42.8% | -3.79% | -56.15% |
NET CHANGE | |||
Cash From Operating Activities | 77.70M | 116.0M | 172.6M |
Cash From Investing Activities | -52.10M | -40.20M | -62.50M |
Cash From Financing Activities | -14.70M | -25.40M | -26.40M |
Net Change In Cash | 10.90M | 50.40M | 83.70M |
YoY Change | -90.05% | -39.78% | -405.47% |
FREE CASH FLOW | |||
Cash From Operating Activities | $77.70M | $116.0M | $172.6M |
Capital Expenditures | -$29.00M | -$30.50M | -$44.40M |
Free Cash Flow | $106.7M | $146.5M | $217.0M |
YoY Change | -56.99% | -32.49% | 13.73% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Entity Registrant Name
EntityRegistrantName
|
OCEANEERING INTERNATIONAL INC | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000073756 | ||
CY2016Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
98065073 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
oii |
Effect Of Exchange Rate On Working Capital
EffectOfExchangeRateOnWorkingCapital
|
-19366000 | USD | |
oii |
Effect Of Exchange Rate On Working Capital
EffectOfExchangeRateOnWorkingCapital
|
15592000 | USD | |
CY2016Q3 | oii |
Line Of Credit Facility Available Additional Borrowing Capacity
LineOfCreditFacilityAvailableAdditionalBorrowingCapacity
|
300000000 | USD |
CY2016Q3 | oii |
Stock Repurchase Program Total Numberof Shares Repurchased To Date
StockRepurchaseProgramTotalNumberofSharesRepurchasedToDate
|
2000000 | shares |
CY2016Q3 | oii |
Stock Repurchase Program Total Shares Repurchased To Date Amount
StockRepurchaseProgramTotalSharesRepurchasedToDateAmount
|
100000000 | USD |
CY2015Q4 | oii |
Total Other Assets
TotalOtherAssets
|
645312000 | USD |
CY2016Q3 | oii |
Total Other Assets
TotalOtherAssets
|
711331000 | USD |
CY2016Q3 | oii |
Unrecognized Tax Benefits Including Foreign Tax Credits And Penalties And Interest
UnrecognizedTaxBenefitsIncludingForeignTaxCreditsAndPenaltiesAndInterest
|
4700000 | USD |
oii |
Unrecognized Tax Benefits Probability Threshold Of Realizing For Tax Benefits Recognition Minimum Percentage
UnrecognizedTaxBenefitsProbabilityThresholdOfRealizingForTaxBenefitsRecognitionMinimumPercentage
|
0.50 | ||
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
118277000 | USD |
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
95303000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
612785000 | USD |
CY2016Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
510424000 | USD |
CY2015Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
20395000 | USD |
CY2016Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
23481000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
477284000 | USD |
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
382289000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1505849000 | USD |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1603598000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-300363000 | USD |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-269117000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
230179000 | USD |
CY2016Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
223665000 | USD |
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
169554000 | USD | |
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
227136000 | USD | |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
5893000 | USD |
CY2016Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
7982000 | USD |
CY2015Q4 | us-gaap |
Assets
Assets
|
3429536000 | USD |
CY2016Q3 | us-gaap |
Assets
Assets
|
3237570000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1517493000 | USD |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1359268000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
430714000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
271155000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
385235000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
441625000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-159559000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
56390000 | USD | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.27 | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.81 | ||
CY2016Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.27 | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.81 | ||
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.25 | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.25 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
360000000 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
360000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
110834088 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
110834088 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
27709000 | USD |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
27709000 | USD |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
13086000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
103406000 | USD | |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
4613000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
66860000 | USD | |
CY2015Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
575300000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1841381000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
513832000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1555002000 | USD | |
CY2016Q3 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.0465 | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
15780000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-6704000 | USD | |
CY2015Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
62022000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
183508000 | USD | |
CY2016Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
59979000 | USD |
CY2016Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
74200000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
193960000 | USD | |
CY2016Q3 | us-gaap |
Derivative Amount Of Hedged Item
DerivativeAmountOfHedgedItem
|
100000000 | USD |
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.70 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.06 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.12 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.36 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.70 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.06 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.12 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.36 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-16266000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-6545000 | USD | |
CY2016Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.313 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.313 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
-781000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
-3004000 | USD | |
CY2015Q4 | us-gaap |
Fair Value Hedge Liabilities At Fair Value
FairValueHedgeLiabilitiesAtFairValue
|
1909000 | USD |
CY2016Q3 | us-gaap |
Fair Value Hedge Liabilities At Fair Value
FairValueHedgeLiabilitiesAtFairValue
|
7814000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-111000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-516000 | USD | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
426872000 | USD |
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
448289000 | USD |
CY2015Q3 | us-gaap |
Gross Profit
GrossProfit
|
168313000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
499307000 | USD | |
CY2016Q3 | us-gaap |
Gross Profit
GrossProfit
|
35443000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
228156000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
99765000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
296224000 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-17173000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
51840000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
1567000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
1313000 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-246000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
543000 | USD | |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
31226000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
92718000 | USD | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-5375000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
16226000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-98357000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-102361000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-5135000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-768000 | USD | |
us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-80086000 | USD | |
us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-163415000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
49140000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-57879000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-6458000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-14857000 | USD | |
CY2015Q3 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
610000 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
1703000 | USD | |
CY2016Q3 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
984000 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
2784000 | USD | |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
6396000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
18696000 | USD | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
6325000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
18924000 | USD | |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
328453000 | USD |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
297195000 | USD |
CY2015Q4 | us-gaap |
Inventory Work In Process And Raw Materials
InventoryWorkInProcessAndRawMaterials
|
164914000 | USD |
CY2016Q3 | us-gaap |
Inventory Work In Process And Raw Materials
InventoryWorkInProcessAndRawMaterials
|
178858000 | USD |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
9025000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
30500000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
30490000 | USD | |
CY2015Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
229000 | USD |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
436000 | USD | |
CY2016Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
684000 | USD |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
2421000 | USD | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3429536000 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3237570000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
615956000 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
501073000 | USD |
CY2015Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | USD |
CY2016Q3 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | USD |
CY2015Q4 | us-gaap |
Loans Payable To Bank
LoansPayableToBank
|
300000000 | USD |
CY2016Q3 | us-gaap |
Loans Payable To Bank
LoansPayableToBank
|
300000000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
795836000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
802256000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-131276000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-82433000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-385077000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-117382000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
373060000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
262750000 | USD | |
CY2016Q3 | us-gaap |
Notes Payable Fair Value Disclosure
NotesPayableFairValueDisclosure
|
517000000 | USD |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
113464000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
328054000 | USD | |
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
38380000 | USD |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-11856000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
74623000 | USD | |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
191020000 | USD |
CY2016Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
110024000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
218440000 | USD |
CY2016Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
263042000 | USD |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-55453000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-100100000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
16411000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
31246000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-55453000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-100100000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
16411000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
31246000 | USD | |
CY2015Q4 | us-gaap |
Other Inventory
OtherInventory
|
163539000 | USD |
CY2016Q3 | us-gaap |
Other Inventory
OtherInventory
|
118337000 | USD |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
439010000 | USD |
CY2016Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
362461000 | USD |
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-9099000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-14883000 | USD | |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
570000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-6823000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
100459000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
CY2014Q4 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
6900000 | USD |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
80036000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
79429000 | USD | |
CY2014Q4 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
2200000 | USD |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
229979000 | USD | |
CY2015 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
224000000 | USD |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
2500000 | USD | |
us-gaap |
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
|
19531000 | USD | |
us-gaap |
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
|
39818000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
139208000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
83389000 | USD | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
3265000 | USD | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
5108000 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
50000000 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
0 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
376000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
3217000 | USD | |
CY2015Q3 | us-gaap |
Profit Loss
ProfitLoss
|
68539000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
203506000 | USD | |
CY2016Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-11798000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
35614000 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
2772580000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
2770569000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1266731000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1166971000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2364786000 | USD |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2320971000 | USD |
CY2015Q3 | us-gaap |
Revenues
Revenues
|
743613000 | USD |
CY2016Q2 | us-gaap |
Revenues
Revenues
|
625539000 | USD |
us-gaap |
Revenues
Revenues
|
2340688000 | USD | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
549275000 | USD |
us-gaap |
Revenues
Revenues
|
1783158000 | USD | |
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
54849000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
171253000 | USD | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
47299000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
153533000 | USD | |
CY2015Q4 | us-gaap |
Senior Notes
SeniorNotes
|
500000000 | USD |
CY2016Q3 | us-gaap |
Senior Notes
SeniorNotes
|
500000000 | USD |
CY2014Q4 | us-gaap |
Senior Notes
SeniorNotes
|
500000000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
12688000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
10546000 | USD | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
831291 | shares |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
1079607 | shares |
CY2014Q4 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
10000000 | shares |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1578734000 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1571780000 | USD |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
12984829 | shares |
CY2016Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
12773015 | shares |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
743577000 | USD |
CY2016Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
731448000 | USD |
CY2015Q4 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
6073000 | USD |
CY2016Q3 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
5558000 | USD |
CY2015Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
340000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
382000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
359000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
98185000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
98991000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
98061000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
98384000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
97845000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
98609000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
98061000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
98025000 | shares | |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:12px;font-size:10pt;"><font style="font-family:Arial;font-size:10pt;font-style:italic;">Reclassifications. </font><font style="font-family:Arial;font-size:10pt;"> Certain amounts from prior periods have been reclassified to conform with the current period presentation.</font></div></div> | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:12px;font-size:10pt;"><font style="font-family:Arial;font-size:10pt;font-style:italic;">Use of Estimates. </font><font style="font-family:Arial;font-size:10pt;">The preparation of financial statements in conformity with U.S. GAAP requires that our management make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the reporting period. Actual results could differ from those estimates.</font></div></div> |