2016 Q1 Form 10-Q Financial Statement
#000153450416000127 Filed on May 05, 2016
Income Statement
Concept | 2016 Q1 | 2015 Q4 | 2015 Q1 |
---|---|---|---|
Revenue | $2.800B | $3.361B | $2.995B |
YoY Change | -6.51% | -25.65% | -36.9% |
Cost Of Revenue | $2.432B | $3.181B | $2.543B |
YoY Change | -4.38% | -33.2% | -37.59% |
Gross Profit | $368.1M | $179.9M | $451.8M |
YoY Change | -18.53% | -174.55% | -32.69% |
Gross Profit Margin | 13.15% | 5.35% | 15.08% |
Selling, General & Admin | $37.60M | $52.70M | $36.00M |
YoY Change | 4.44% | 23.42% | -1.64% |
% of Gross Profit | 10.21% | 29.29% | 7.97% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $58.60M | $55.50M | $49.90M |
YoY Change | 17.43% | 18.84% | 43.39% |
% of Gross Profit | 15.92% | 30.85% | 11.04% |
Operating Expenses | $300.0M | $374.3M | $237.1M |
YoY Change | 26.52% | 29.97% | -11.82% |
Operating Profit | -$5.424M | -$178.4M | $172.4M |
YoY Change | -103.15% | -62.96% | -33.74% |
Interest Expense | -$20.40M | -$9.600M | $20.90M |
YoY Change | -197.61% | -140.17% | -120.96% |
% of Operating Profit | 12.12% | ||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$45.84M | -$185.9M | $152.3M |
YoY Change | -130.1% | -62.95% | -34.64% |
Income Tax | -$22.50M | -$64.30M | $49.14M |
% Of Pretax Income | 32.27% | ||
Net Earnings | -$29.39M | -$119.5M | $87.32M |
YoY Change | -133.66% | -56.94% | 12.75% |
Net Earnings / Revenue | -1.05% | -3.56% | 2.92% |
Basic Earnings Per Share | -$0.30 | $1.04 | |
Diluted Earnings Per Share | -$0.30 | -$1.24 | $1.00 |
COMMON SHARES | |||
Basic Shares Outstanding | 97.81M shares | 84.28M shares | |
Diluted Shares Outstanding | 97.81M shares | 91.67M shares |
Balance Sheet
Concept | 2016 Q1 | 2015 Q4 | 2015 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $974.7M | $1.179B | $684.4M |
YoY Change | 42.42% | 86.25% | 188.78% |
Cash & Equivalents | $740.3M | $944.3M | $449.5M |
Short-Term Investments | $234.4M | $234.3M | $234.9M |
Other Short-Term Assets | $511.0M | $448.0M | $275.0M |
YoY Change | 85.82% | 51.86% | 418.87% |
Inventory | $1.229B | $1.174B | $1.129B |
Prepaid Expenses | |||
Receivables | $542.0M | $455.0M | $441.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.021B | $3.022B | $2.295B |
YoY Change | 31.64% | 28.78% | -2.99% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.373B | $2.357B | $1.932B |
YoY Change | 22.83% | 21.67% | 9.89% |
Goodwill | |||
YoY Change | |||
Intangibles | $209.0K | $219.0K | $289.0K |
YoY Change | -27.68% | -38.66% | -48.39% |
Long-Term Investments | $234.0M | $234.0M | $235.0M |
YoY Change | -0.43% | -0.43% | |
Other Assets | $366.7M | $290.7M | $330.5M |
YoY Change | 10.94% | -3.22% | 17.14% |
Total Long-Term Assets | $3.162B | $3.083B | $2.855B |
YoY Change | 10.74% | 9.43% | 21.48% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.021B | $3.022B | $2.295B |
Total Long-Term Assets | $3.162B | $3.083B | $2.855B |
Total Assets | $6.184B | $6.105B | $5.151B |
YoY Change | 20.06% | 18.22% | 9.21% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $388.2M | $315.7M | $313.2M |
YoY Change | 23.97% | -5.85% | 26.88% |
Accrued Expenses | $1.145B | $1.119B | $999.8M |
YoY Change | 14.48% | -1.03% | -26.72% |
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 | $1.623B | $1.496B | $1.384B |
YoY Change | 17.23% | -3.07% | -15.72% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.842B | $1.836B | $1.251B |
YoY Change | 47.21% | 50.51% | 76.15% |
Other Long-Term Liabilities | $76.63M | $68.61M | $67.22M |
YoY Change | 14.01% | 9.58% | 50.33% |
Total Long-Term Liabilities | $1.919B | $1.905B | $1.318B |
YoY Change | 45.51% | 48.51% | 74.62% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.623B | $1.496B | $1.384B |
Total Long-Term Liabilities | $1.919B | $1.905B | $1.318B |
Total Liabilities | $4.150B | $4.009B | $3.383B |
YoY Change | 22.67% | 15.52% | 16.4% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$141.7M | -$83.45M | -$61.68M |
YoY Change | 129.67% | -32.3% | -195.45% |
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $150.8M | $150.8M | -$143.1M |
YoY Change | -205.36% | 5.66% | |
Treasury Stock Shares | 6.062M shares | 6.057M shares | |
Shareholders Equity | $1.592B | $1.647B | $1.323B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.184B | $6.105B | $5.151B |
YoY Change | 20.06% | 18.22% | 9.21% |
Cashflow Statement
Concept | 2016 Q1 | 2015 Q4 | 2015 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$29.39M | -$119.5M | $87.32M |
YoY Change | -133.66% | -56.94% | 12.75% |
Depreciation, Depletion And Amortization | $58.60M | $55.50M | $49.90M |
YoY Change | 17.43% | 18.84% | 43.39% |
Cash From Operating Activities | -$20.60M | $320.0M | $132.5M |
YoY Change | -115.54% | 209.78% | -49.15% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $43.17M | -$79.90M | $102.4M |
YoY Change | -57.84% | -73.42% | 70.3% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$2.800M | -$565.3M | $77.60M |
YoY Change | -103.61% | -457.11% | 105.29% |
Cash From Investing Activities | -$145.9M | -$645.2M | -$48.11M |
YoY Change | 203.24% | 353.41% | -8.63% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | $29.34M | $25.73M | |
YoY Change | 14.02% | 56.9% | |
Common Stock Issuance & Retirement, Net | $0.00 | $407.0K | |
YoY Change | -100.0% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -$37.52M | 796.6M | -$32.79M |
YoY Change | 14.43% | -2062.07% | -31.33% |
NET CHANGE | |||
Cash From Operating Activities | -$20.60M | 320.0M | $132.5M |
Cash From Investing Activities | -$145.9M | -645.2M | -$48.11M |
Cash From Financing Activities | -$37.52M | 796.6M | -$32.79M |
Net Change In Cash | -$204.0M | 471.4M | $51.61M |
YoY Change | -495.29% | -692.21% | -67.78% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$20.60M | $320.0M | $132.5M |
Capital Expenditures | $43.17M | -$79.90M | $102.4M |
Free Cash Flow | -$63.77M | $399.9M | $30.11M |
YoY Change | -311.78% | -0.99% | -84.98% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2016Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2016Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2016Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | |
CY2016Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-03-31 | |
CY2016Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2016Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001534504 | |
CY2016Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2016Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | |
CY2016Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
PBF ENERGY INC. | |
CY2015Q4 | pbf |
Accrued Transportation Costs
AccruedTransportationCosts
|
91546000 | USD |
CY2016Q1 | pbf |
Accrued Transportation Costs
AccruedTransportationCosts
|
87972000 | USD |
CY2015Q1 | pbf |
Capital Expenditures
CapitalExpenditures
|
125729000 | USD |
CY2016Q1 | pbf |
Capital Expenditures
CapitalExpenditures
|
145739000 | USD |
CY2015Q1 | pbf |
Changein Noncash Lowerof Costor Market Adjustment
ChangeinNoncashLowerofCostorMarketAdjustment
|
21208000 | USD |
CY2016Q1 | pbf |
Changein Noncash Lowerof Costor Market Adjustment
ChangeinNoncashLowerofCostorMarketAdjustment
|
59063000 | USD |
CY2015Q1 | pbf |
Cost Of Sales Excluding Depreciation
CostOfSalesExcludingDepreciation
|
2502215000 | USD |
CY2016Q1 | pbf |
Cost Of Sales Excluding Depreciation
CostOfSalesExcludingDepreciation
|
2412095000 | USD |
CY2015Q4 | pbf |
Deferred Restructuring Charges
DeferredRestructuringCharges
|
177236000 | USD |
CY2016Q1 | pbf |
Deferred Restructuring Charges
DeferredRestructuringCharges
|
237398000 | USD |
CY2015Q1 | pbf |
Dilutive Securities Effect On Basic Earnings Per Share Other Tax
DilutiveSecuritiesEffectOnBasicEarningsPerShareOtherTax
|
3131000 | USD |
CY2016Q1 | pbf |
Dilutive Securities Effect On Basic Earnings Per Share Other Tax
DilutiveSecuritiesEffectOnBasicEarningsPerShareOtherTax
|
0 | USD |
CY2016Q1 | pbf |
Distributionto Stockholders Asa Percentof Tax Benefit Receivedfrom Increasesin Tax Basis
DistributiontoStockholdersAsaPercentofTaxBenefitReceivedfromIncreasesinTaxBasis
|
0.85 | |
CY2015Q1 | pbf |
Dividendsand Distributions
DividendsandDistributions
|
32652000 | USD |
CY2016Q1 | pbf |
Dividendsand Distributions
DividendsandDistributions
|
37523000 | USD |
CY2015Q4 | pbf |
Economic Development Authority Loan
EconomicDevelopmentAuthorityLoan
|
4000000 | USD |
CY2016Q1 | pbf |
Economic Development Authority Loan
EconomicDevelopmentAuthorityLoan
|
4000000 | USD |
CY2015Q1 | pbf |
Effective Income Tax Rate Reconciliation Manufacturers Benefit
EffectiveIncomeTaxRateReconciliationManufacturersBenefit
|
-0.009 | |
CY2016Q1 | pbf |
Effective Income Tax Rate Reconciliation Manufacturers Benefit
EffectiveIncomeTaxRateReconciliationManufacturersBenefit
|
0.000 | |
CY2015Q4 | pbf |
Energy Related Inventory Refined Products And Blendstocks
EnergyRelatedInventoryRefinedProductsAndBlendstocks
|
1098746000 | USD |
CY2016Q1 | pbf |
Energy Related Inventory Refined Products And Blendstocks
EnergyRelatedInventoryRefinedProductsAndBlendstocks
|
1091566000 | USD |
CY2015Q1 | pbf |
Income Tax Reconciliation Manufacturers Benefit
IncomeTaxReconciliationManufacturersBenefit
|
-1206000 | USD |
CY2016Q1 | pbf |
Income Tax Reconciliation Manufacturers Benefit
IncomeTaxReconciliationManufacturersBenefit
|
0 | USD |
CY2015Q1 | pbf |
Increase Decreasein Payablesto Related Parties Pursuantto Tax Receivable Agreement
IncreaseDecreaseinPayablestoRelatedPartiesPursuanttoTaxReceivableAgreement
|
-10168000 | USD |
CY2016Q1 | pbf |
Increase Decreasein Payablesto Related Parties Pursuantto Tax Receivable Agreement
IncreaseDecreaseinPayablestoRelatedPartiesPursuanttoTaxReceivableAgreement
|
0 | USD |
CY2015Q1 | pbf |
Incremental Common Shares Attributable To Dilutive Effect Of Conversion Of Stock
IncrementalCommonSharesAttributableToDilutiveEffectOfConversionOfStock
|
6866867 | shares |
CY2016Q1 | pbf |
Incremental Common Shares Attributable To Dilutive Effect Of Conversion Of Stock
IncrementalCommonSharesAttributableToDilutiveEffectOfConversionOfStock
|
0 | shares |
CY2015Q1 | pbf |
Inventory Non Cash Change In Inventory Purchase Obligations
InventoryNonCashChangeInInventoryPurchaseObligations
|
66509000 | USD |
CY2016Q1 | pbf |
Inventory Non Cash Change In Inventory Purchase Obligations
InventoryNonCashChangeInInventoryPurchaseObligations
|
35147000 | USD |
CY2015Q4 | pbf |
Inventory Related Accruals
InventoryRelatedAccruals
|
548800000 | USD |
CY2016Q1 | pbf |
Inventory Related Accruals
InventoryRelatedAccruals
|
583287000 | USD |
CY2015Q4 | pbf |
Inventory Supply And Offtake Arrangements
InventorySupplyAndOfftakeArrangements
|
252380000 | USD |
CY2016Q1 | pbf |
Inventory Supply And Offtake Arrangements
InventorySupplyAndOfftakeArrangements
|
274668000 | USD |
CY2015Q4 | pbf |
Limited Partners Capital Account Ownership Percentage
LimitedPartnersCapitalAccountOwnershipPercentage
|
1 | |
CY2016Q1 | pbf |
Limited Partners Capital Account Ownership Percentage
LimitedPartnersCapitalAccountOwnershipPercentage
|
1 | |
CY2015Q4 | pbf |
Long Term Debt And Capital Lease Obligations Current Fair Value Disclosure
LongTermDebtAndCapitalLeaseObligationsCurrentFairValueDisclosure
|
0 | USD |
CY2016Q1 | pbf |
Long Term Debt And Capital Lease Obligations Current Fair Value Disclosure
LongTermDebtAndCapitalLeaseObligationsCurrentFairValueDisclosure
|
0 | USD |
CY2015Q4 | pbf |
Long Term Debt Excluding Current Maturities Fair Value
LongTermDebtExcludingCurrentMaturitiesFairValue
|
1878413000 | USD |
CY2016Q1 | pbf |
Long Term Debt Excluding Current Maturities Fair Value
LongTermDebtExcludingCurrentMaturitiesFairValue
|
1876804000 | USD |
CY2015Q4 | pbf |
Oil And Gas Property Indefinite Lived Tangible Asset
OilAndGasPropertyIndefiniteLivedTangibleAsset
|
13504000 | USD |
CY2016Q1 | pbf |
Oil And Gas Property Indefinite Lived Tangible Asset
OilAndGasPropertyIndefiniteLivedTangibleAsset
|
13504000 | USD |
CY2015Q4 | pbf |
Ownership Percentage Of Equity Held
OwnershipPercentageOfEquityHeld
|
1 | |
CY2016Q1 | pbf |
Ownership Percentage Of Equity Held
OwnershipPercentageOfEquityHeld
|
1 | |
CY2015Q4 | pbf |
Payable To Related Parties Tax Receivable Agreement Current
PayableToRelatedPartiesTaxReceivableAgreementCurrent
|
56621000 | USD |
CY2016Q1 | pbf |
Payable To Related Parties Tax Receivable Agreement Current
PayableToRelatedPartiesTaxReceivableAgreementCurrent
|
57042000 | USD |
CY2015Q4 | pbf |
Payable To Related Parties Tax Receivable Agreement Noncurrent
PayableToRelatedPartiesTaxReceivableAgreementNoncurrent
|
604797000 | USD |
CY2016Q1 | pbf |
Payable To Related Parties Tax Receivable Agreement Noncurrent
PayableToRelatedPartiesTaxReceivableAgreementNoncurrent
|
604376000 | USD |
CY2015Q4 | pbf |
Payableto Related Parties Tax Receivable Agreement
PayabletoRelatedPartiesTaxReceivableAgreement
|
661418000 | USD |
CY2016Q1 | pbf |
Payableto Related Parties Tax Receivable Agreement
PayabletoRelatedPartiesTaxReceivableAgreement
|
661418000 | USD |
CY2015Q1 | pbf |
Payments For Deferred Turnaround Costs
PaymentsForDeferredTurnaroundCosts
|
18376000 | USD |
CY2016Q1 | pbf |
Payments For Deferred Turnaround Costs
PaymentsForDeferredTurnaroundCosts
|
82747000 | USD |
CY2015Q1 | pbf |
Payments Of Limited Partner Distributions
PaymentsOfLimitedPartnerDistributions
|
5309000 | USD |
CY2016Q1 | pbf |
Payments Of Limited Partner Distributions
PaymentsOfLimitedPartnerDistributions
|
6694000 | USD |
CY2015Q1 | pbf |
Recordtaxreceivableagreement
Recordtaxreceivableagreement
|
1297000 | USD |
CY2016Q1 | pbf |
Recordtaxreceivableagreement
Recordtaxreceivableagreement
|
0 | USD |
CY2015Q4 | pbf |
Renewable Energy Credit Obligations
RenewableEnergyCreditObligations
|
19472000 | USD |
CY2016Q1 | pbf |
Renewable Energy Credit Obligations
RenewableEnergyCreditObligations
|
45729000 | USD |
CY2015Q4 | pbf |
Sale Leaseback Transaction Asset Portionof Transaction
SaleLeasebackTransactionAssetPortionofTransaction
|
77725000 | USD |
CY2016Q1 | pbf |
Sale Leaseback Transaction Asset Portionof Transaction
SaleLeasebackTransactionAssetPortionofTransaction
|
89995000 | USD |
CY2015Q1 | pbf |
Sale Leaseback Transaction Change In Fair Value
SaleLeasebackTransactionChangeInFairValue
|
-2039000 | USD |
CY2016Q1 | pbf |
Sale Leaseback Transaction Change In Fair Value
SaleLeasebackTransactionChangeInFairValue
|
2885000 | USD |
CY2015Q1 | pbf |
Sale Leaseback Transaction Non Cash Adjustment For Change In Fair Value
SaleLeasebackTransactionNonCashAdjustmentForChangeInFairValue
|
2039000 | USD |
CY2016Q1 | pbf |
Sale Leaseback Transaction Non Cash Adjustment For Change In Fair Value
SaleLeasebackTransactionNonCashAdjustmentForChangeInFairValue
|
-2885000 | USD |
CY2015Q1 | pbf |
Statutorytaxrate
Statutorytaxrate
|
0.402 | |
CY2016Q1 | pbf |
Statutorytaxrate
Statutorytaxrate
|
0.396 | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
315653000 | USD |
CY2016Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
388230000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
454759000 | USD |
CY2016Q1 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
541524000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1119189000 | USD |
CY2016Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1144606000 | USD |
CY2015Q4 | us-gaap |
Accrued Utilities Current And Noncurrent
AccruedUtilitiesCurrentAndNoncurrent
|
25192000 | USD |
CY2016Q1 | us-gaap |
Accrued Utilities Current And Noncurrent
AccruedUtilitiesCurrentAndNoncurrent
|
24780000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-23289000 | USD |
CY2016Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-22696000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1904751000 | USD |
CY2016Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1907469000 | USD |
CY2015Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
2955000 | USD |
CY2016Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
3350000 | USD |
CY2015Q4 | us-gaap |
Assets
Assets
|
6105124000 | USD |
CY2016Q1 | us-gaap |
Assets
Assets
|
6183659000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3022011000 | USD |
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
3021357000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
397873000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
449480000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
944320000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
740321000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
51607000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-203999000 | USD |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.30 | |
CY2016Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.30 | |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
87766000 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-28796000 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
15824000 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
6082000 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
103590000 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-22714000 | USD |
CY2015Q1 | us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
26708000 | USD |
CY2016Q1 | us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
7619000 | USD |
CY2015Q4 | us-gaap |
Construction Payable Current
ConstructionPayableCurrent
|
7400000 | USD |
CY2016Q1 | us-gaap |
Construction Payable Current
ConstructionPayableCurrent
|
6709000 | USD |
CY2015Q1 | us-gaap |
Cost Of Services Depreciation And Amortization
CostOfServicesDepreciationAndAmortization
|
47706000 | USD |
CY2016Q1 | us-gaap |
Cost Of Services Depreciation And Amortization
CostOfServicesDepreciationAndAmortization
|
55933000 | USD |
CY2015Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2822726000 | USD |
CY2016Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2805609000 | USD |
CY2015Q4 | us-gaap |
Crude Oil And Natural Gas Liquids
CrudeOilAndNaturalGasLiquids
|
1137605000 | USD |
CY2016Q1 | us-gaap |
Crude Oil And Natural Gas Liquids
CrudeOilAndNaturalGasLiquids
|
1135671000 | USD |
CY2015Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
25970000 | USD |
CY2016Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-75454000 | USD |
CY2015Q4 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
20395000 | USD |
CY2016Q1 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
26656000 | USD |
CY2015Q4 | us-gaap |
Deferred Costs And Other Assets
DeferredCostsAndOtherAssets
|
290713000 | USD |
CY2016Q1 | us-gaap |
Deferred Costs And Other Assets
DeferredCostsAndOtherAssets
|
366709000 | USD |
CY2015Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
41282000 | USD |
CY2016Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
38917000 | USD |
CY2015Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
23168000 | USD |
CY2016Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
52954000 | USD |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
4043000 | USD |
CY2016Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
3154000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
371186000 | USD |
CY2016Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
353547000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
201504000 | USD |
CY2016Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
188281000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Current
DeferredTaxLiabilitiesCurrent
|
0 | USD |
CY2016Q1 | us-gaap |
Deferred Tax Liabilities Current
DeferredTaxLiabilitiesCurrent
|
29971000 | USD |
CY2015Q1 | us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
49892000 | USD |
CY2016Q1 | us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
58595000 | USD |
CY2015Q1 | us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
7788000 | USD |
CY2016Q1 | us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
0 | USD |
CY2015Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.04 | |
CY2016Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.30 | |
CY2015Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.00 | |
CY2016Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.30 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.361 | |
CY2016Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.433 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2016Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Foreign Income Tax Rate Differential
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential
|
0.007 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Minority Interest Income Expense
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense
|
0.323 | |
CY2016Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Minority Interest Income Expense
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense
|
0.491 | |
CY2016Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Foreign Income Tax Rate Differential
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential
|
-0.041 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
|
0.004 | |
CY2016Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
|
-0.003 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
0.005 | |
CY2016Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
0.033 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.052 | |
CY2016Q1 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.046 | |
CY2015Q4 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
61011000 | USD |
CY2016Q1 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
12290000 | USD |
CY2015Q1 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
9678000 | USD |
CY2015Q1 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
359000 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
0 | USD |
CY2015Q1 | us-gaap |
Gain Loss On Fair Value Hedge Ineffectiveness Net
GainLossOnFairValueHedgeIneffectivenessNet
|
0 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Fair Value Hedge Ineffectiveness Net
GainLossOnFairValueHedgeIneffectivenessNet
|
0 | USD |
CY2015Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
359000 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | USD |
CY2015Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
36046000 | USD |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
37582000 | USD |
CY2015Q1 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
15798000 | USD |
CY2016Q1 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
6052000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
152257000 | USD |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-45836000 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
49138000 | USD |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-22500000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
|
-5629000 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
|
-375000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
47689000 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-18161000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
526000 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
135000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
660000 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
-1697000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
7098000 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-2402000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-22113000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
72577000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-110084000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
86765000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-195613000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-9375000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
4859000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-889000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1007000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-4035000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-19940000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
79192000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
1962000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-800000 | USD |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
524163 | shares |
CY2016Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
0 | shares |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
219000 | USD |
CY2016Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
209000 | USD |
CY2015Q1 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
22192000 | USD |
CY2016Q1 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
37527000 | USD |
CY2015Q4 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
24806000 | USD |
CY2016Q1 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
30558000 | USD |
CY2014Q4 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
-690110000 | USD |
CY2015Q1 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
-668902000 | USD |
CY2015Q4 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
1117336000 | USD |
CY2016Q1 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
1058273000 | USD |
CY2015Q4 | us-gaap |
Inventory Gross
InventoryGross
|
2291608000 | USD |
CY2016Q1 | us-gaap |
Inventory Gross
InventoryGross
|
2287572000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
1174272000 | USD |
CY2016Q1 | us-gaap |
Inventory Net
InventoryNet
|
1229299000 | USD |
CY2016Q1 | us-gaap |
Investments Fair Value Disclosure
InvestmentsFairValueDisclosure
|
234408000 | USD |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
4009267000 | USD |
CY2016Q1 | us-gaap |
Liabilities
Liabilities
|
4149913000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6105124000 | USD |
CY2016Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6183659000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1495506000 | USD |
CY2016Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1623003000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
1877637000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
1880819000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
0 | USD |
CY2016Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
0 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
1878413000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
1876804000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1836355000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1841902000 | USD |
CY2015Q4 | us-gaap |
Marketable Securities
MarketableSecurities
|
234258000 | USD |
CY2016Q1 | us-gaap |
Marketable Securities
MarketableSecurities
|
234408000 | USD |
CY2015Q4 | us-gaap |
Minority Interest
MinorityInterest
|
448560000 | USD |
CY2016Q1 | us-gaap |
Minority Interest
MinorityInterest
|
441350000 | USD |
CY2015Q1 | us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
0 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-32791000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-37523000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-48107000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-145879000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
132505000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-20597000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
87321000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-29388000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
91978000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-29388000 | USD |
CY2015Q1 | us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
383000 | USD |
CY2016Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | reportable_segment |
CY2015Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
237118000 | USD |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
299999000 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
172410000 | USD |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5424000 | USD |
CY2015Q4 | us-gaap |
Other Accrued Liabilities Current And Noncurrent
OtherAccruedLiabilitiesCurrentAndNoncurrent
|
34058000 | USD |
CY2016Q1 | us-gaap |
Other Accrued Liabilities Current And Noncurrent
OtherAccruedLiabilitiesCurrentAndNoncurrent
|
10847000 | USD |
CY2015Q4 | us-gaap |
Other Assets
OtherAssets
|
20529000 | USD |
CY2016Q1 | us-gaap |
Other Assets
OtherAssets
|
24103000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
290713000 | USD |
CY2016Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
366709000 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
71000 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
306000 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
471000 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
622000 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-400000 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-316000 | USD |
CY2015Q4 | us-gaap |
Other Inventory Supplies
OtherInventorySupplies
|
55257000 | USD |
CY2016Q1 | us-gaap |
Other Inventory Supplies
OtherInventorySupplies
|
60335000 | USD |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
68609000 | USD |
CY2016Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
76632000 | USD |
CY2015Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
407000 | USD |
CY2016Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD |
CY2015Q1 | us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
1610000 | USD |
CY2016Q1 | us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
1487000 | USD |
CY2015Q1 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
25733000 | USD |
CY2016Q1 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
29342000 | USD |
CY2015Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
383000 | USD |
CY2016Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
0 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
2659000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
689693000 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
690000000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
4958000 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
17163000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
102395000 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
43170000 | USD |
CY2015Q1 | us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
6448000 | USD |
CY2016Q1 | us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
7680000 | USD |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
77474000 | USD |
CY2016Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
156666000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
689697000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
689860000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
77618000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
0 | USD |
CY2015Q1 | us-gaap |
Profit Loss
ProfitLoss
|
103119000 | USD |
CY2016Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-23336000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2356638000 | USD |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2372904000 | USD |
CY2015Q1 | us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
2995136000 | USD |
CY2016Q1 | us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
2800185000 | USD |
CY2015Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
1500000 | USD |
CY2016Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
1500000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-83454000 | USD |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-141666000 | USD |
CY2015Q1 | us-gaap |
Revenues
Revenues
|
2995136000 | USD |
CY2016Q1 | us-gaap |
Revenues
Revenues
|
2800185000 | USD |
CY2015Q4 | us-gaap |
Sales And Excise Tax Payable Current And Noncurrent
SalesAndExciseTaxPayableCurrentAndNoncurrent
|
34129000 | USD |
CY2016Q1 | us-gaap |
Sales And Excise Tax Payable Current And Noncurrent
SalesAndExciseTaxPayableCurrentAndNoncurrent
|
41110000 | USD |
CY2015Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2955000 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3350000 | USD |
CY2015Q4 | us-gaap |
Shares Outstanding
SharesOutstanding
|
102767291 | shares |
CY2016Q1 | us-gaap |
Shares Outstanding
SharesOutstanding
|
102763507 | shares |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
407000 | USD |
CY2016Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
-868000 | USD |
CY2016Q1 | us-gaap |
Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
|
149196000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1647297000 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1592396000 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1693316000 | USD |
CY2015Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1767716000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2095857000 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2033746000 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
6092000 | USD |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
6061503 | shares |
CY2016Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
6061503 | shares |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
150804000 | USD |
CY2016Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
150804000 | USD |
CY2015Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
91669101 | shares |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
97809384 | shares |
CY2015Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
84278071 | shares |
CY2016Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
97809384 | shares |