2017 Q3 Form 10-Q Financial Statement
#000156459017021521 Filed on November 03, 2017
Income Statement
Concept | 2017 Q3 | 2016 Q3 | 2015 Q4 |
---|---|---|---|
Revenue | $688.0M | $671.0M | $675.0M |
YoY Change | 2.53% | -1.47% | |
Cost Of Revenue | $241.0M | $237.0M | $238.0M |
YoY Change | 1.69% | 1.28% | |
Gross Profit | $447.0M | $434.0M | $437.0M |
YoY Change | 3.0% | -2.91% | |
Gross Profit Margin | 64.97% | 64.68% | 64.74% |
Selling, General & Admin | $264.0M | $230.0M | $228.0M |
YoY Change | 14.78% | -2.13% | |
% of Gross Profit | 59.06% | 53.0% | 52.17% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $74.00M | $73.00M | $75.00M |
YoY Change | 1.37% | 0.0% | |
% of Gross Profit | 16.55% | 16.82% | 17.16% |
Operating Expenses | $358.0M | $324.0M | $319.0M |
YoY Change | 10.49% | -0.31% | |
Operating Profit | $89.00M | $110.0M | $118.0M |
YoY Change | -19.09% | -9.84% | |
Interest Expense | $32.00M | -$42.00M | -$43.00M |
YoY Change | -176.19% | 5.0% | |
% of Operating Profit | 35.96% | -38.18% | -36.44% |
Other Income/Expense, Net | $18.00M | -$5.000M | -$1.000M |
YoY Change | -460.0% | ||
Pretax Income | $61.00M | $63.00M | $74.00M |
YoY Change | -3.17% | -22.22% | |
Income Tax | -$44.00M | $26.00M | $5.000M |
% Of Pretax Income | -72.13% | 41.27% | 6.76% |
Net Earnings | $103.0M | $34.00M | $68.00M |
YoY Change | 202.94% | 6.25% | |
Net Earnings / Revenue | 14.97% | 5.07% | 10.07% |
Basic Earnings Per Share | $0.48 | $0.17 | |
Diluted Earnings Per Share | $0.48 | $0.17 | $343.4K |
COMMON SHARES | |||
Basic Shares Outstanding | 214.0M | 198.0M | |
Diluted Shares Outstanding | 215.0M | 198.0M |
Balance Sheet
Concept | 2017 Q3 | 2016 Q3 | 2015 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $357.0M | $346.0M | |
YoY Change | 3.18% | ||
Cash & Equivalents | $377.0M | $346.0M | $72.00M |
Short-Term Investments | |||
Other Short-Term Assets | $48.00M | $43.00M | |
YoY Change | 11.63% | ||
Inventory | |||
Prepaid Expenses | |||
Receivables | $158.0M | $156.0M | |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $563.0M | $545.0M | |
YoY Change | 3.3% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $8.464B | $8.573B | $8.676B |
YoY Change | -1.27% | ||
Goodwill | $617.0M | ||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $85.00M | $100.0M | |
YoY Change | -15.0% | ||
Other Assets | $20.00M | $79.00M | |
YoY Change | -74.68% | ||
Total Long-Term Assets | $9.240B | $9.424B | |
YoY Change | -1.95% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $563.0M | $545.0M | |
Total Long-Term Assets | $9.240B | $9.424B | |
Total Assets | $9.803B | $9.969B | |
YoY Change | -1.67% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $178.0M | $177.0M | |
YoY Change | 0.56% | ||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $45.00M |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $481.0M | $277.0M | |
YoY Change | 73.65% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $3.015B | $3.073B | |
YoY Change | -1.89% | ||
Other Long-Term Liabilities | $210.0M | $100.0M | |
YoY Change | 110.0% | ||
Total Long-Term Liabilities | $3.225B | $3.173B | |
YoY Change | 1.64% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $481.0M | $277.0M | |
Total Long-Term Liabilities | $3.225B | $3.173B | |
Total Liabilities | $3.733B | $5.875B | |
YoY Change | -36.46% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $6.070B | $4.094B | $2.797B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $9.803B | $9.969B | |
YoY Change | -1.67% |
Cashflow Statement
Concept | 2017 Q3 | 2016 Q3 | 2015 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $103.0M | $34.00M | $68.00M |
YoY Change | 202.94% | 6.25% | |
Depreciation, Depletion And Amortization | $74.00M | $73.00M | $75.00M |
YoY Change | 1.37% | 0.0% | |
Cash From Operating Activities | $184.0M | $75.00M | $146.0M |
YoY Change | 145.33% | -54.27% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$39.00M | -$42.00M | -$64.00M |
YoY Change | -7.14% | -2.33% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | $19.00M |
YoY Change | -100.0% | ||
Cash From Investing Activities | -$39.00M | -$42.00M | -$45.00M |
YoY Change | -7.14% | 0.0% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -93.00M | 115.0M | -43.00M |
YoY Change | -180.87% | -195.83% | |
NET CHANGE | |||
Cash From Operating Activities | 184.0M | 75.00M | 146.0M |
Cash From Investing Activities | -39.00M | -42.00M | -45.00M |
Cash From Financing Activities | -93.00M | 115.0M | -43.00M |
Net Change In Cash | 52.00M | 148.0M | 58.00M |
YoY Change | -64.86% | 7300.0% | |
FREE CASH FLOW | |||
Cash From Operating Activities | $184.0M | $75.00M | $146.0M |
Capital Expenditures | -$39.00M | -$42.00M | -$64.00M |
Free Cash Flow | $223.0M | $117.0M | $210.0M |
YoY Change | 90.6% | -43.48% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
1000000 | |
CY2017Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
6023000000 | |
CY2016Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3823000000 | |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6070000000 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3872000000 | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
89000000 | |
CY2017Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
1000000 | |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
32000000 | |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-2000000 | |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-5000000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-3000000 | ||
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
61000000 | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
63000000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
226000000 | ||
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-44000000 | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
26000000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-2344000000 | ||
CY2017Q3 | us-gaap |
Profit Loss
ProfitLoss
|
105000000 | |
CY2016Q3 | us-gaap |
Profit Loss
ProfitLoss
|
37000000 | |
us-gaap |
Profit Loss
ProfitLoss
|
2570000000 | ||
CY2017Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
2000000 | |
CY2016Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
3000000 | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
5000000 | ||
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
103000000 | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
34000000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
2565000000 | ||
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
8000000 | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
22000000 | ||
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
8000000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
22000000 | ||
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
113000000 | |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
37000000 | |
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
2000000 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
12.16 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.17 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
11.94 | ||
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
214000000 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
198000000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
210000000 | ||
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
215000000 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
198000000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
214000000 | ||
CY2017Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.43 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
1.29 | ||
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
0 | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
-2000000 | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
0 | ||
us-gaap |
Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
|
-4000000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-3000000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-7000000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
11000000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
8000000 | ||
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
14000000 | ||
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
-23000000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
294000000 | ||
us-gaap |
Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
|
1000000 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-14000000 | ||
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
1000000 | ||
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
2000000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-125000000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-154000000 | ||
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
995000000 | ||
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
-7000000 | ||
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
-21000000 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
294000000 | ||
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
3000000 | ||
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
6000000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2000000 | ||
us-gaap |
Proceeds From Contributions From Parent
ProceedsFromContributionsFromParent
|
987000000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-315000000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
132000000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
2000000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
2000000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
20000000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
274000000 | ||
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
72000000 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
346000000 | |
us-gaap |
Transfer Of Investments
TransferOfInvestments
|
4000000 | ||
us-gaap |
Transfer Of Investments
TransferOfInvestments
|
40000000 | ||
us-gaap |
Dividends Stock
DividendsStock
|
441000000 | ||
CY2017Q3 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
92000000 | |
pk |
Non Cash Equity Distribution To Parent
NonCashEquityDistributionToParent
|
-48000000 | ||
pk |
Non Cash Equity Contribution From Parent
NonCashEquityContributionFromParent
|
45000000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
9000000 | ||
us-gaap |
Dividends
Dividends
|
389000000 | ||
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
3000000 | ||
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2797000000 | |
pk |
Contribution From Parent
ContributionFromParent
|
1032000000 | ||
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
6000000 | ||
us-gaap |
New Accounting Pronouncement Or Change In Accounting Principle Effect Of Change On Operating Results
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnOperatingResults
|
-2000000 | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div> <p style="margin-top:18pt;margin-bottom:0pt;text-indent:0%;font-weight:bold;font-style:italic;font-family:Times New Roman;font-size:10pt;text-transform:none;font-variant: normal;">Use of Estimates</p> <p style="margin-top:6pt;margin-bottom:0pt;font-family:Times New Roman;font-size:10pt;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:4.54%;">The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Interim results are not necessarily indicative of full year performance.</p></div> | ||
us-gaap |
Reclassifications
Reclassifications
|
<div> <p style="margin-top:18pt;margin-bottom:0pt;text-indent:0%;font-weight:bold;font-style:italic;font-family:Times New Roman;font-size:10pt;text-transform:none;font-variant: normal;">Reclassifications</p> <p style="margin-top:6pt;margin-bottom:0pt;font-family:Times New Roman;font-size:10pt;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:6.67%;">Certain line items on the condensed combined consolidated balance sheets as of December 31, 2016 have been reclassified to conform to the current period presentation.</p></div> | ||
CY2016Q3 | us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
-6000000 | |
us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
-3000000 | ||
us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
-9000000 | ||
CY2016Q3 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | |
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | ||
CY2016Q3 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | |
CY2017Q1 | us-gaap |
Stockholders Equity Note Stock Split Conversion Ratio1
StockholdersEquityNoteStockSplitConversionRatio1
|
0.2 | |
us-gaap |
Stockholders Equity Note Stock Split
StockholdersEquityNoteStockSplit
|
As a result of the spin-off, each holder of Hilton common stock on the record date of December 15, 2016 received one share of our common stock for every five shares of Hilton common stock owned. | ||
CY2017Q3 | us-gaap |
Land
Land
|
3398000000 | |
CY2016Q4 | us-gaap |
Land
Land
|
3397000000 | |
CY2017Q3 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
6093000000 | |
CY2016Q4 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
6015000000 | |
CY2017Q3 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
992000000 | |
CY2016Q4 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
922000000 | |
CY2017Q3 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
72000000 | |
CY2016Q4 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
79000000 | |
CY2017Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
10555000000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
10413000000 | |
CY2017Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2091000000 | |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1872000000 | |
us-gaap |
Depreciation Nonproduction
DepreciationNonproduction
|
213000000 | ||
us-gaap |
Depreciation Nonproduction
DepreciationNonproduction
|
216000000 | ||
CY2017Q3 | us-gaap |
Capital Leases Balance Sheet Assets By Major Class Net
CapitalLeasesBalanceSheetAssetsByMajorClassNet
|
20000000 | |
CY2016Q4 | us-gaap |
Capital Leases Balance Sheet Assets By Major Class Net
CapitalLeasesBalanceSheetAssetsByMajorClassNet
|
19000000 | |
CY2017Q3 | us-gaap |
Capital Leases Lessee Balance Sheet Assets By Major Class Accumulated Deprecation
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation
|
9000000 | |
CY2016Q4 | us-gaap |
Capital Leases Lessee Balance Sheet Assets By Major Class Accumulated Deprecation
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation
|
8000000 | |
CY2017Q3 | pk |
Number Of Consolidated Variable Interest Entities
NumberOfConsolidatedVariableInterestEntities
|
3 | |
CY2016Q4 | pk |
Number Of Consolidated Variable Interest Entities
NumberOfConsolidatedVariableInterestEntities
|
3 | |
CY2017Q3 | pk |
Unconsolidated Affiliate Debt
UnconsolidatedAffiliateDebt
|
862000000 | |
CY2016Q4 | pk |
Unconsolidated Affiliate Debt
UnconsolidatedAffiliateDebt
|
861000000 | |
CY2017Q3 | pk |
Longterm Debt And Capital Lease Obligations Gross
LongtermDebtAndCapitalLeaseObligationsGross
|
3027000000 | |
CY2016Q4 | pk |
Longterm Debt And Capital Lease Obligations Gross
LongtermDebtAndCapitalLeaseObligationsGross
|
3026000000 | |
CY2017Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
12000000 | |
CY2016Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
14000000 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
|
55000000 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
0 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
0 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
12000000 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
750000000 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
2210000000 | |
CY2017Q3 | pk |
Debt And Capital Lease Obligations Gross
DebtAndCapitalLeaseObligationsGross
|
3027000000 | |
CY2017Q3 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-48000000 | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-2360000000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
|
0.255 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
|
0.295 | ||
CY2017Q3 | pk |
Participating Securities Distributed And Undistributed Earnings Loss Basic And Diluted
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasicAndDiluted
|
-1000000 | |
pk |
Participating Securities Distributed And Undistributed Earnings Loss Basic And Diluted
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasicAndDiluted
|
-7000000 | ||
CY2017Q3 | pk |
Net Income Attributable To Stockholders Net Of Earnings Allocated To Participating Securities
NetIncomeAttributableToStockholdersNetOfEarningsAllocatedToParticipatingSecurities
|
102000000 | |
CY2016Q3 | pk |
Net Income Attributable To Stockholders Net Of Earnings Allocated To Participating Securities
NetIncomeAttributableToStockholdersNetOfEarningsAllocatedToParticipatingSecurities
|
34000000 | |
pk |
Net Income Attributable To Stockholders Net Of Earnings Allocated To Participating Securities
NetIncomeAttributableToStockholdersNetOfEarningsAllocatedToParticipatingSecurities
|
2558000000 | ||
pk |
Net Income Attributable To Stockholders Net Of Earnings Allocated To Participating Securities
NetIncomeAttributableToStockholdersNetOfEarningsAllocatedToParticipatingSecurities
|
116000000 | ||
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
|
1000000 | |
pk |
Incremental Common Shares Attributable To Dilutive Net Effect Of Shares Issued With Respect To E And P Dividend
IncrementalCommonSharesAttributableToDilutiveNetEffectOfSharesIssuedWithRespectToEAndPDividend
|
4000000 | ||
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
2 | ||
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | ||
CY2017Q3 | pk |
Adjusted Ebitda
AdjustedEbitda
|
182000000 | |
CY2016Q3 | pk |
Adjusted Ebitda
AdjustedEbitda
|
201000000 | |
pk |
Adjusted Ebitda
AdjustedEbitda
|
573000000 | ||
pk |
Adjusted Ebitda
AdjustedEbitda
|
615000000 | ||
CY2017Q3 | us-gaap |
Loss From Catastrophes
LossFromCatastrophes
|
2000000 | |
us-gaap |
Loss From Catastrophes
LossFromCatastrophes
|
2000000 | ||
CY2017Q3 | us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
-2000000 | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 |