2014 Q3 Form 10-Q Financial Statement
#000153450414000093 Filed on November 07, 2014
Income Statement
Concept | 2014 Q3 | 2013 Q4 | 2013 Q3 |
---|---|---|---|
Revenue | $5.260B | $4.816B | $4.859B |
YoY Change | 8.26% | -2.71% | -9.94% |
Cost Of Revenue | $4.742B | $4.330B | $4.639B |
YoY Change | 2.21% | -2.05% | -5.23% |
Gross Profit | $518.5M | $487.0M | $219.9M |
YoY Change | 135.79% | -8.13% | -56.05% |
Gross Profit Margin | 9.86% | 10.11% | 4.53% |
Selling, General & Admin | $34.30M | $24.40M | $30.70M |
YoY Change | 11.73% | -42.45% | -21.08% |
% of Gross Profit | 6.62% | 5.01% | 13.96% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $70.10M | $31.60M | $29.00M |
YoY Change | 141.72% | 27.42% | 13.28% |
% of Gross Profit | 13.52% | 6.49% | 13.19% |
Operating Expenses | $202.6M | $265.6M | $192.6M |
YoY Change | 5.18% | -0.97% | 7.6% |
Operating Profit | $281.1M | $142.3M | -$55.60M |
YoY Change | -605.61% | -50.04% | -125.26% |
Interest Expense | $51.80M | -$101.8M | -$53.30M |
YoY Change | -197.19% | -2927.78% | -25.25% |
% of Operating Profit | 18.43% | -71.53% | |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $265.3M | $119.7M | -$84.20M |
YoY Change | -415.03% | -54.92% | -145.13% |
Income Tax | $95.26M | $17.60M | -$19.31M |
% Of Pretax Income | 35.91% | 14.7% | |
Net Earnings | $141.0M | $31.16M | -$19.85M |
YoY Change | -810.25% | 1492.84% | -110.64% |
Net Earnings / Revenue | 2.68% | 0.65% | -0.41% |
Basic Earnings Per Share | $1.61 | -$0.50 | |
Diluted Earnings Per Share | $1.60 | $0.76 | -$0.50 |
COMMON SHARES | |||
Basic Shares Outstanding | 87.66M shares | 39.58M shares | |
Diluted Shares Outstanding | 97.34M shares | 39.58M shares |
Balance Sheet
Concept | 2014 Q3 | 2013 Q4 | 2013 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $742.3M | $77.00M | $57.00M |
YoY Change | 1202.29% | ||
Cash & Equivalents | $477.4M | $76.97M | $57.42M |
Short-Term Investments | $264.9M | ||
Other Short-Term Assets | $43.00M | $82.00M | $83.00M |
YoY Change | -48.19% | ||
Inventory | $1.787B | $1.446B | $1.473B |
Prepaid Expenses | |||
Receivables | $698.0M | $597.0M | $578.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.006B | $2.201B | $2.191B |
YoY Change | 37.16% | -4.65% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.902B | $1.782B | $1.736B |
YoY Change | 9.58% | 8.93% | |
Goodwill | |||
YoY Change | |||
Intangibles | $424.0K | $653.0K | $761.0K |
YoY Change | -44.28% | -39.82% | |
Long-Term Investments | $265.0M | $0.00 | |
YoY Change | |||
Other Assets | $286.5M | $262.5M | $202.0M |
YoY Change | 41.87% | 33.0% | |
Total Long-Term Assets | $2.872B | $2.213B | $2.138B |
YoY Change | 34.31% | 13.75% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.006B | $2.201B | $2.191B |
Total Long-Term Assets | $2.872B | $2.213B | $2.138B |
Total Assets | $5.877B | $4.414B | $4.329B |
YoY Change | 35.75% | 3.76% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $377.3M | $402.3M | $563.9M |
YoY Change | -33.09% | 11.73% | |
Accrued Expenses | $1.433B | $1.210B | $1.043B |
YoY Change | 37.44% | 17.3% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $0.00 | $12.00M | |
YoY Change | |||
Total Short-Term Liabilities | $1.824B | $1.645B | $1.609B |
YoY Change | 13.37% | 2.58% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.149B | $723.5M | $722.6M |
YoY Change | 58.95% | 1.91% | |
Other Long-Term Liabilities | $43.89M | $43.72M | $34.48M |
YoY Change | 27.3% | 14.75% | |
Total Long-Term Liabilities | $1.192B | $767.3M | $757.0M |
YoY Change | 57.51% | 2.56% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.824B | $1.645B | $1.609B |
Total Long-Term Liabilities | $1.192B | $767.3M | $757.0M |
Total Liabilities | $3.703B | $2.699B | $2.681B |
YoY Change | 38.13% | 6.66% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $179.3M | $3.579M | -$15.70M |
YoY Change | -1242.05% | 82.98% | |
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | -$32.59M | $0.00 | |
YoY Change | |||
Treasury Stock Shares | 0.000 shares | ||
Shareholders Equity | $1.640B | $654.1M | $640.5M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $5.877B | $4.414B | $4.329B |
YoY Change | 35.75% | 3.76% |
Cashflow Statement
Concept | 2014 Q3 | 2013 Q4 | 2013 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $141.0M | $31.16M | -$19.85M |
YoY Change | -810.25% | 1492.84% | -110.64% |
Depreciation, Depletion And Amortization | $70.10M | $31.60M | $29.00M |
YoY Change | 141.72% | 27.42% | 13.28% |
Cash From Operating Activities | $186.9M | $148.7M | $182.8M |
YoY Change | 2.24% | -47.98% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$157.8M | -$187.4M | -$115.6M |
YoY Change | 36.51% | 162.73% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $71.70M | $71.60M | $30.80M |
YoY Change | 132.79% | ||
Cash From Investing Activities | -$86.20M | -$115.8M | -$84.80M |
YoY Change | 1.65% | 92.73% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 59.10M | -13.50M | -109.8M |
YoY Change | -153.83% | -24.85% | |
NET CHANGE | |||
Cash From Operating Activities | 186.9M | 148.7M | 182.8M |
Cash From Investing Activities | -86.20M | -115.8M | -84.80M |
Cash From Financing Activities | 59.10M | -13.50M | -109.8M |
Net Change In Cash | 159.8M | 19.40M | -11.80M |
YoY Change | -1454.24% | -107.32% | |
FREE CASH FLOW | |||
Cash From Operating Activities | $186.9M | $148.7M | $182.8M |
Capital Expenditures | -$157.8M | -$187.4M | -$115.6M |
Free Cash Flow | $344.7M | $336.1M | $298.4M |
YoY Change | 15.52% | -24.53% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
48000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
162000 | USD | |
CY2014Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
377343000 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
402293000 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
596647000 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
698399000 | USD |
CY2014Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1432835000 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1209881000 | USD |
CY2013Q4 | us-gaap |
Accrued Utilities Current And Noncurrent
AccruedUtilitiesCurrentAndNoncurrent
|
25959000 | USD |
CY2014Q3 | us-gaap |
Accrued Utilities Current And Noncurrent
AccruedUtilitiesCurrentAndNoncurrent
|
15813000 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-6988000 | USD |
CY2014Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-12590000 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
657499000 | USD |
CY2014Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1505851000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
5377000 | USD | |
CY2013Q4 | us-gaap |
Assets
Assets
|
4413808000 | USD |
CY2014Q3 | us-gaap |
Assets
Assets
|
5877118000 | USD |
CY2014Q3 | us-gaap |
Assets Current
AssetsCurrent
|
3005563000 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2200506000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
76970000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
477393000 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
57417000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
285884000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-228467000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
400423000 | USD | |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.90 | ||
CY2013Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.30 | |
CY2014Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.30 | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.90 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
8519000 | USD | |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-19768000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
239927000 | USD | |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
141041000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
159809000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
103800000 | USD | |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
29053000 | USD |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-45004000 | USD |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-64772000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
112319000 | USD | |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
170094000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
399736000 | USD | |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
7649000 | USD | |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
65193000 | USD | |
CY2014Q3 | us-gaap |
Construction Payable Current
ConstructionPayableCurrent
|
14135000 | USD |
CY2013Q4 | us-gaap |
Construction Payable Current
ConstructionPayableCurrent
|
33747000 | USD |
CY2014Q3 | us-gaap |
Cost Of Services Depreciation And Amortization
CostOfServicesDepreciationAndAmortization
|
68010000 | USD |
us-gaap |
Cost Of Services Depreciation And Amortization
CostOfServicesDepreciationAndAmortization
|
81530000 | USD | |
CY2013Q3 | us-gaap |
Cost Of Services Depreciation And Amortization
CostOfServicesDepreciationAndAmortization
|
27435000 | USD |
us-gaap |
Cost Of Services Depreciation And Amortization
CostOfServicesDepreciationAndAmortization
|
135887000 | USD | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
14157487000 | USD | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
14675995000 | USD | |
CY2013Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
4914479000 | USD |
CY2014Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
4975900000 | USD |
CY2013Q4 | us-gaap |
Crude Oil And Natural Gas Liquids
CrudeOilAndNaturalGasLiquids
|
608436000 | USD |
CY2014Q3 | us-gaap |
Crude Oil And Natural Gas Liquids
CrudeOilAndNaturalGasLiquids
|
765227000 | USD |
CY2014Q3 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
59632000 | USD |
us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
87695000 | USD | |
CY2013Q3 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-1744000 | USD |
us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
0 | USD | |
CY2013Q4 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
23621000 | USD |
CY2014Q3 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
13859000 | USD |
CY2013Q4 | us-gaap |
Deferred Costs And Other Assets
DeferredCostsAndOtherAssets
|
262479000 | USD |
CY2014Q3 | us-gaap |
Deferred Costs And Other Assets
DeferredCostsAndOtherAssets
|
286520000 | USD |
CY2014Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
34003000 | USD |
CY2013Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
26541000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
70718000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-898000 | USD | |
CY2013Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-17567000 | USD |
CY2014Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
35628000 | USD |
CY2014Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1749000 | USD |
CY2013Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
7766000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
25529000 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
11567000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
169234000 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
418116000 | USD |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
86417000 | USD | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
141547000 | USD | |
CY2014Q3 | us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
24408000 | USD |
us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
0 | USD | |
us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
0 | USD | |
CY2013Q3 | us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
0 | USD |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.28 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.50 | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.61 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.35 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.32 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.50 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.27 | ||
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.60 | |
CY2014Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.403 | |
CY2013Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.493 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.398 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
-0.120 | ||
CY2013Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2014Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | ||
us-gaap |
Effective Income Tax Rate Reconciliation Minority Interest Income Expense
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense
|
0.284 | ||
us-gaap |
Effective Income Tax Rate Reconciliation Minority Interest Income Expense
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense
|
-0.008 | ||
CY2013Q3 | us-gaap |
Effective Income Tax Rate Reconciliation Minority Interest Income Expense
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense
|
0.229 | |
CY2014Q3 | us-gaap |
Effective Income Tax Rate Reconciliation Minority Interest Income Expense
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense
|
0.359 | |
CY2013Q3 | us-gaap |
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
|
-0.061 | |
CY2014Q3 | us-gaap |
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
|
0.008 | |
us-gaap |
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
|
0.326 | ||
us-gaap |
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
|
0.005 | ||
CY2014Q3 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
-0.007 | |
CY2013Q3 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
0.028 | |
us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
-0.179 | ||
us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
-0.009 | ||
CY2013Q3 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.049 | |
CY2014Q3 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.052 | |
us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.052 | ||
us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.049 | ||
CY2014Q3 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
41817000 | USD |
CY2013Q4 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
10799000 | USD |
CY2013Q4 | us-gaap |
Excess Of Replacement Or Current Costs Over Stated Lifo Value
ExcessOfReplacementOrCurrentCostsOverStatedLIFOValue
|
78407000 | USD |
CY2014Q3 | us-gaap |
Excess Of Replacement Or Current Costs Over Stated Lifo Value
ExcessOfReplacementOrCurrentCostsOverStatedLIFOValue
|
7388000 | USD |
CY2014Q3 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-18000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
48000 | USD | |
CY2013Q3 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
48000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
162000 | USD | |
CY2013Q3 | us-gaap |
Gain Loss On Fair Value Hedge Ineffectiveness Net
GainLossOnFairValueHedgeIneffectivenessNet
|
888000 | USD |
us-gaap |
Gain Loss On Fair Value Hedge Ineffectiveness Net
GainLossOnFairValueHedgeIneffectivenessNet
|
0 | USD | |
us-gaap |
Gain Loss On Fair Value Hedge Ineffectiveness Net
GainLossOnFairValueHedgeIneffectivenessNet
|
7264000 | USD | |
CY2014Q3 | us-gaap |
Gain Loss On Fair Value Hedge Ineffectiveness Net
GainLossOnFairValueHedgeIneffectivenessNet
|
0 | USD |
CY2014Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
34339000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
79983000 | USD | |
CY2013Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
30748000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
103976000 | USD | |
CY2013Q3 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-45045000 | USD |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
159746000 | USD | |
CY2014Q3 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
29042000 | USD |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
103604000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
557533000 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
265272000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
111090000 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-84204000 | USD |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-19311000 | USD |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
95260000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
158413000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-898000 | USD | |
CY2013Q3 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-13693000 | USD |
CY2014Q3 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
82793000 | USD |
us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
139233000 | USD | |
us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
2620000 | USD | |
CY2013Q3 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
2377000 | USD |
CY2014Q3 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
2019000 | USD |
us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
2438000 | USD | |
us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
2321000 | USD | |
CY2014Q3 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
-1655000 | USD |
CY2013Q3 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
-1095000 | USD |
us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
-3646000 | USD | |
us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
-1340000 | USD | |
CY2014Q3 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
12103000 | USD |
CY2013Q3 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-1917000 | USD |
us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
20505000 | USD | |
us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
367000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
203865000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-76008000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
101752000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
74083000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
48811000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
308523000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-208661000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-6017000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-31165000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
378538000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
42745000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-25104000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
15617000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
20249000 | USD | |
CY2013Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
0 | shares |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
653955 | shares | |
CY2014Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
511788 | shares |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
527823 | shares | |
CY2014Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
424000 | USD |
CY2013Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
653000 | USD |
CY2013Q3 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
26242000 | USD |
us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
75831000 | USD | |
us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
69561000 | USD | |
CY2014Q3 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
24374000 | USD |
CY2014Q3 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
9282000 | USD |
CY2013Q4 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
22570000 | USD |
CY2014Q3 | us-gaap |
Inventory Net
InventoryNet
|
1787465000 | USD |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
1445517000 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
2698552000 | USD |
CY2014Q3 | us-gaap |
Liabilities
Liabilities
|
3702579000 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
5877118000 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4413808000 | USD |
CY2014Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1824468000 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1644510000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
735576000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
1148503000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
0 | USD |
CY2013Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
12029000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
765657000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
1167419000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1148503000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
723547000 | USD |
CY2014Q3 | us-gaap |
Marketable Securities
MarketableSecurities
|
264913000 | USD |
CY2013Q4 | us-gaap |
Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
|
0 | USD |
CY2014Q3 | us-gaap |
Minority Interest
MinorityInterest
|
534459000 | USD |
CY2013Q4 | us-gaap |
Minority Interest
MinorityInterest
|
1061126000 | USD |
us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
568773000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-173525000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-521311000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-197523000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
352961000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
142581000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
239374000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
140970000 | USD |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-19848000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
8384000 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-19848000 | USD |
CY2014Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
155566000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
8384000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
239374000 | USD | |
us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
-335957000 | USD | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | reportable_segment | |
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
202625000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
682246000 | USD | |
CY2013Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
192647000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
601245000 | USD | |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-55599000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
177533000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
632160000 | USD | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
284103000 | USD |
CY2014Q3 | us-gaap |
Other Accrued Liabilities Current And Noncurrent
OtherAccruedLiabilitiesCurrentAndNoncurrent
|
47541000 | USD |
CY2013Q4 | us-gaap |
Other Accrued Liabilities Current And Noncurrent
OtherAccruedLiabilitiesCurrentAndNoncurrent
|
16749000 | USD |
CY2014Q3 | us-gaap |
Other Assets
OtherAssets
|
5751000 | USD |
CY2013Q4 | us-gaap |
Other Assets
OtherAssets
|
5185000 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
262479000 | USD |
CY2014Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
286520000 | USD |
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-75000 | USD | |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
13000 | USD |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-160000 | USD |
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
7000 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
82000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
616000 | USD | |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
121000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
331000 | USD | |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-108000 | USD |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-242000 | USD |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-324000 | USD | |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-691000 | USD | |
CY2013Q4 | us-gaap |
Other Inventory Supplies
OtherInventorySupplies
|
33762000 | USD |
CY2014Q3 | us-gaap |
Other Inventory Supplies
OtherInventorySupplies
|
36207000 | USD |
CY2014Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
43890000 | USD |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
43720000 | USD |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
32593000 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
140457000 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
80400000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
63629000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
26042000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
13914000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
669000 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
0 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
5000000 | USD | |
us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
1188906000 | USD | |
us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
0 | USD | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
10584000 | USD | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
13446000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
201906000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
258875000 | USD | |
us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
12654000 | USD | |
us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
16462000 | USD | |
CY2014Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
55843000 | USD |
CY2014Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
30739000 | USD |
us-gaap |
Proceeds From Issuance Of Common Limited Partners Units
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Limited Partners Units
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
340957000 | USD | |
us-gaap |
Proceeds From Issuance Of Other Long Term Debt
ProceedsFromIssuanceOfOtherLongTermDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Other Long Term Debt
ProceedsFromIssuanceOfOtherLongTermDebt
|
300000000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
395000000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
745000000 | USD | |
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
923996000 | USD | |
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
0 | USD | |
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
30826000 | USD | |
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
74343000 | USD | |
CY2013Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-64893000 | USD |
CY2014Q3 | us-gaap |
Profit Loss
ProfitLoss
|
170012000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
111988000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
399120000 | USD | |
CY2014Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1902006000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1781589000 | USD |
CY2014Q3 | us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
5260003000 | USD |
CY2013Q3 | us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
4858880000 | USD |
us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
14335020000 | USD | |
us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
15308155000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
410000000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
730000000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
0 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
35100000 | USD | |
CY2014Q3 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
13618000 | USD |
CY2013Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
12117000 | USD |
CY2014Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
179324000 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
3579000 | USD |
CY2014Q3 | us-gaap |
Revenues
Revenues
|
5260003000 | USD |
us-gaap |
Revenues
Revenues
|
14335020000 | USD | |
us-gaap |
Revenues
Revenues
|
15308155000 | USD | |
CY2013Q3 | us-gaap |
Revenues
Revenues
|
4858880000 | USD |
CY2014Q3 | us-gaap |
Sales And Excise Tax Payable Current And Noncurrent
SalesAndExciseTaxPayableCurrentAndNoncurrent
|
22372000 | USD |
CY2013Q4 | us-gaap |
Sales And Excise Tax Payable Current And Noncurrent
SalesAndExciseTaxPayableCurrentAndNoncurrent
|
42814000 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1640080000 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
654130000 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2174539000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
5377000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2750000 | USD | |
CY2014Q1 | us-gaap |
Shares Outstanding
SharesOutstanding
|
96883566 | shares |
CY2014Q1 | us-gaap |
Shares Outstanding
SharesOutstanding
|
96867147 | shares |
CY2014Q2 | us-gaap |
Shares Outstanding
SharesOutstanding
|
96884206 | shares |
CY2013Q4 | us-gaap |
Shares Outstanding
SharesOutstanding
|
96867147 | shares |
CY2014Q3 | us-gaap |
Shares Outstanding
SharesOutstanding
|
95560869 | shares |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
59000 | USD | |
CY2013Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1715256000 | USD |
CY2013Q4 | us-gaap |
Taxes Payable Current And Noncurrent
TaxesPayableCurrentAndNoncurrent
|
0 | USD |
CY2014Q3 | us-gaap |
Taxes Payable Current And Noncurrent
TaxesPayableCurrentAndNoncurrent
|
40007000 | USD |
CY2013Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
0 | shares |
CY2013Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
0 | USD |
CY2014Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
-32593000 | USD |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
-32593000 | USD | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
97344515 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
30748901 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
39575429 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
72071903 | shares | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
87656611 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30094946 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
71544080 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39575429 | shares |
CY2014Q3 | pbf |
Acrrued Tansportation Costs
AcrruedTansportationCosts
|
50148000 | USD |
CY2013Q4 | pbf |
Acrrued Tansportation Costs
AcrruedTansportationCosts
|
29762000 | USD |
pbf |
Business Combination Payment Of Contingent Consideration
BusinessCombinationPaymentOfContingentConsideration
|
21357000 | USD | |
pbf |
Business Combination Payment Of Contingent Consideration
BusinessCombinationPaymentOfContingentConsideration
|
0 | USD | |
CY2014Q3 | pbf |
Capital Expenditures
CapitalExpenditures
|
157856000 | USD |
pbf |
Capital Expenditures
CapitalExpenditures
|
228349000 | USD | |
pbf |
Capital Expenditures
CapitalExpenditures
|
330744000 | USD | |
CY2013Q3 | pbf |
Capital Expenditures
CapitalExpenditures
|
115625000 | USD |
pbf |
Conversion Of Loan To Grant
ConversionOfLoanToGrant
|
4000000 | USD | |
pbf |
Conversion Of Loan To Grant
ConversionOfLoanToGrant
|
4000000 | USD | |
CY2014Q3 | pbf |
Cost Of Sales Excluding Depreciation
CostOfSalesExcludingDepreciation
|
4670908000 | USD |
CY2013Q3 | pbf |
Cost Of Sales Excluding Depreciation
CostOfSalesExcludingDepreciation
|
4663697000 | USD |
pbf |
Cost Of Sales Excluding Depreciation
CostOfSalesExcludingDepreciation
|
13394777000 | USD | |
pbf |
Cost Of Sales Excluding Depreciation
CostOfSalesExcludingDepreciation
|
13754048000 | USD | |
CY2014Q3 | pbf |
Deferred Restructuring Charges
DeferredRestructuringCharges
|
143468000 | USD |
CY2013Q4 | pbf |
Deferred Restructuring Charges
DeferredRestructuringCharges
|
119383000 | USD |
pbf |
Dilutive Securities Effect On Basic Earnings Per Share Other Tax
DilutiveSecuritiesEffectOnBasicEarningsPerShareOtherTax
|
0 | USD | |
CY2013Q3 | pbf |
Dilutive Securities Effect On Basic Earnings Per Share Other Tax
DilutiveSecuritiesEffectOnBasicEarningsPerShareOtherTax
|
0 | USD |
pbf |
Dilutive Securities Effect On Basic Earnings Per Share Other Tax
DilutiveSecuritiesEffectOnBasicEarningsPerShareOtherTax
|
0 | USD | |
CY2014Q3 | pbf |
Dilutive Securities Effect On Basic Earnings Per Share Other Tax
DilutiveSecuritiesEffectOnBasicEarningsPerShareOtherTax
|
9812000 | USD |
pbf |
Distibution To Stockholders As Percent Of Tax Benefit Received From Increases In Tax Basis
DistibutionToStockholdersAsPercentOfTaxBenefitReceivedFromIncreasesInTaxBasis
|
0.85 | ||
pbf |
Dividendsand Distributions
DividendsandDistributions
|
146602000 | USD | |
CY2013Q4 | pbf |
Economic Development Authority Loan
EconomicDevelopmentAuthorityLoan
|
12000000 | USD |
CY2014Q3 | pbf |
Economic Development Authority Loan
EconomicDevelopmentAuthorityLoan
|
8000000 | USD |
CY2013Q3 | pbf |
Effective Income Tax Rate Changein Tax Rate
EffectiveIncomeTaxRateChangeinTaxRate
|
0.127 | |
CY2014Q3 | pbf |
Effective Income Tax Rate Changein Tax Rate
EffectiveIncomeTaxRateChangeinTaxRate
|
0.000 | |
pbf |
Effective Income Tax Rate Changein Tax Rate
EffectiveIncomeTaxRateChangeinTaxRate
|
0.000 | ||
pbf |
Effective Income Tax Rate Changein Tax Rate
EffectiveIncomeTaxRateChangeinTaxRate
|
-0.666 | ||
CY2013Q4 | pbf |
Energy Related Inventory Refined Products And Blendstocks
EnergyRelatedInventoryRefinedProductsAndBlendstocks
|
803319000 | USD |
CY2014Q3 | pbf |
Energy Related Inventory Refined Products And Blendstocks
EnergyRelatedInventoryRefinedProductsAndBlendstocks
|
986031000 | USD |
CY2013Q3 | pbf |
Income Tax Reconciliation Changein Tax Rate
IncomeTaxReconciliationChangeinTaxRate
|
-4983000 | USD |
CY2014Q3 | pbf |
Income Tax Reconciliation Changein Tax Rate
IncomeTaxReconciliationChangeinTaxRate
|
0 | USD |
pbf |
Income Tax Reconciliation Changein Tax Rate
IncomeTaxReconciliationChangeinTaxRate
|
-4983000 | USD | |
pbf |
Income Tax Reconciliation Changein Tax Rate
IncomeTaxReconciliationChangeinTaxRate
|
0 | USD | |
pbf |
Increasedecreaseintaxreceivableagreementliability
Increasedecreaseintaxreceivableagreementliability
|
8095000 | USD | |
pbf |
Increasedecreaseintaxreceivableagreementliability
Increasedecreaseintaxreceivableagreementliability
|
-2990000 | USD | |
pbf |
Incremental Common Shares Attributable To Dilutive Effect Of Conversion Of Stock
IncrementalCommonSharesAttributableToDilutiveEffectOfConversionOfStock
|
0 | shares | |
CY2014Q3 | pbf |
Incremental Common Shares Attributable To Dilutive Effect Of Conversion Of Stock
IncrementalCommonSharesAttributableToDilutiveEffectOfConversionOfStock
|
9176116 | shares |
pbf |
Incremental Common Shares Attributable To Dilutive Effect Of Conversion Of Stock
IncrementalCommonSharesAttributableToDilutiveEffectOfConversionOfStock
|
0 | shares | |
CY2013Q3 | pbf |
Incremental Common Shares Attributable To Dilutive Effect Of Conversion Of Stock
IncrementalCommonSharesAttributableToDilutiveEffectOfConversionOfStock
|
0 | shares |
pbf |
Inventory Non Cash Change In Inventory Purchase Obligations
InventoryNonCashChangeInInventoryPurchaseObligations
|
-13362000 | USD | |
pbf |
Inventory Non Cash Change In Inventory Purchase Obligations
InventoryNonCashChangeInInventoryPurchaseObligations
|
-31602000 | USD | |
CY2013Q4 | pbf |
Inventory Related Accruals
InventoryRelatedAccruals
|
533012000 | USD |
CY2014Q3 | pbf |
Inventory Related Accruals
InventoryRelatedAccruals
|
350647000 | USD |
CY2014Q3 | pbf |
Inventory Supply And Offtake Arrangements
InventorySupplyAndOfftakeArrangements
|
822733000 | USD |
CY2013Q4 | pbf |
Inventory Supply And Offtake Arrangements
InventorySupplyAndOfftakeArrangements
|
454893000 | USD |
CY2014Q3 | pbf |
Limited Partners Capital Account Ownership Percentage
LimitedPartnersCapitalAccountOwnershipPercentage
|
1 | |
CY2014Q2 | pbf |
Limited Partners Capital Account Ownership Percentage
LimitedPartnersCapitalAccountOwnershipPercentage
|
1.000331 | |
CY2014Q3 | pbf |
Lineof Credit Facility Available Increase In Borrowing Capacity
LineofCreditFacilityAvailableIncreaseInBorrowingCapacity
|
2750000 | USD |
CY2013Q4 | pbf |
Long Term Debt And Capital Lease Obligations Current Fair Value Disclosure
LongTermDebtAndCapitalLeaseObligationsCurrentFairValueDisclosure
|
12029000 | USD |
CY2014Q3 | pbf |
Long Term Debt And Capital Lease Obligations Current Fair Value Disclosure
LongTermDebtAndCapitalLeaseObligationsCurrentFairValueDisclosure
|
0 | USD |
CY2013Q4 | pbf |
Long Term Debt Excluding Current Maturities Fair Value
LongTermDebtExcludingCurrentMaturitiesFairValue
|
753628000 | USD |
CY2014Q3 | pbf |
Long Term Debt Excluding Current Maturities Fair Value
LongTermDebtExcludingCurrentMaturitiesFairValue
|
1167419000 | USD |
pbf |
Noncontrolling Interest Decreasefrom Sharesreceivedfrom Pbfx
NoncontrollingInterestDecreasefromSharesreceivedfromPBFX
|
0 | USD | |
CY2013Q4 | pbf |
Oil And Gas Property Indefinite Lived Tangible Asset
OilAndGasPropertyIndefiniteLivedTangibleAsset
|
9636000 | USD |
CY2014Q3 | pbf |
Oil And Gas Property Indefinite Lived Tangible Asset
OilAndGasPropertyIndefiniteLivedTangibleAsset
|
10230000 | USD |
CY2013Q4 | pbf |
Ownership Percentage Of Equity Held
OwnershipPercentageOfEquityHeld
|
1 | |
CY2014Q2 | pbf |
Ownership Percentage Of Equity Held
OwnershipPercentageOfEquityHeld
|
1 | |
CY2014Q1 | pbf |
Ownership Percentage Of Equity Held
OwnershipPercentageOfEquityHeld
|
1 | |
CY2014Q3 | pbf |
Ownership Percentage Of Equity Held
OwnershipPercentageOfEquityHeld
|
1 | |
CY2014Q1 | pbf |
Ownership Percentage Of Equity Held
OwnershipPercentageOfEquityHeld
|
1 | |
CY2013Q4 | pbf |
Payable To Related Parties Tax Receivable Agreement Current
PayableToRelatedPartiesTaxReceivableAgreementCurrent
|
12541000 | USD |
CY2014Q3 | pbf |
Payable To Related Parties Tax Receivable Agreement Current
PayableToRelatedPartiesTaxReceivableAgreementCurrent
|
12541000 | USD |
CY2014Q3 | pbf |
Payable To Related Parties Tax Receivable Agreement Noncurrent
PayableToRelatedPartiesTaxReceivableAgreementNoncurrent
|
677718000 | USD |
CY2013Q4 | pbf |
Payable To Related Parties Tax Receivable Agreement Noncurrent
PayableToRelatedPartiesTaxReceivableAgreementNoncurrent
|
274775000 | USD |
CY2013Q4 | pbf |
Payableto Related Parties Tax Receivable Agreement
PayabletoRelatedPartiesTaxReceivableAgreement
|
287316000 | USD |
CY2014Q3 | pbf |
Payableto Related Parties Tax Receivable Agreement
PayabletoRelatedPartiesTaxReceivableAgreement
|
690259000 | USD |
pbf |
Payments For Deferred Turnaround Costs
PaymentsForDeferredTurnaroundCosts
|
58423000 | USD | |
pbf |
Payments For Deferred Turnaround Costs
PaymentsForDeferredTurnaroundCosts
|
15859000 | USD | |
pbf |
Payments Of Limited Partner Distributions
PaymentsOfLimitedPartnerDistributions
|
0 | USD | |
pbf |
Payments Of Limited Partner Distributions
PaymentsOfLimitedPartnerDistributions
|
2573000 | USD | |
pbf |
Proceedsfrom Lineof Credit Pbfx
ProceedsfromLineofCreditPBFX
|
0 | USD | |
pbf |
Proceedsfrom Lineof Credit Pbfx
ProceedsfromLineofCreditPBFX
|
140100000 | USD | |
pbf |
Proceedsfrom Lineof Credit Rail Facility
ProceedsfromLineofCreditRailFacility
|
0 | USD | |
pbf |
Proceedsfrom Lineof Credit Rail Facility
ProceedsfromLineofCreditRailFacility
|
35925000 | USD | |
pbf |
Recordtaxreceivableagreement
Recordtaxreceivableagreement
|
-102533000 | USD | |
CY2014Q3 | pbf |
Renewable Energy Credit Obligations
RenewableEnergyCreditObligations
|
4481000 | USD |
CY2013Q4 | pbf |
Renewable Energy Credit Obligations
RenewableEnergyCreditObligations
|
15955000 | USD |
CY2014Q3 | pbf |
Sale Leasback Transaction Asset Portion Of Transaction
SaleLeasbackTransactionAssetPortionOfTransaction
|
79026000 | USD |
CY2013Q4 | pbf |
Sale Leasback Transaction Asset Portion Of Transaction
SaleLeasbackTransactionAssetPortionOfTransaction
|
88964000 | USD |
CY2013Q3 | pbf |
Sale Leaseback Transaction Change In Fair Value
SaleLeasebackTransactionChangeInFairValue
|
2363000 | USD |
pbf |
Sale Leaseback Transaction Change In Fair Value
SaleLeasebackTransactionChangeInFairValue
|
-1204000 | USD | |
CY2014Q3 | pbf |
Sale Leaseback Transaction Change In Fair Value
SaleLeasebackTransactionChangeInFairValue
|
-5543000 | USD |
pbf |
Sale Leaseback Transaction Change In Fair Value
SaleLeasebackTransactionChangeInFairValue
|
-3118000 | USD | |
pbf |
Sale Leaseback Transaction Non Cash Adjustment For Change In Fair Value
SaleLeasebackTransactionNonCashAdjustmentForChangeInFairValue
|
3118000 | USD | |
pbf |
Sale Leaseback Transaction Non Cash Adjustment For Change In Fair Value
SaleLeasebackTransactionNonCashAdjustmentForChangeInFairValue
|
1204000 | USD | |
CY2014Q3 | pbf |
Statutorytaxrate
Statutorytaxrate
|
0.402 | |
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
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001534504 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
PBF ENERGY INC. |