2017 Q1 Form 10-Q Financial Statement

#000153095017000097 Filed on May 09, 2017

View on sec.gov

Income Statement

Concept 2017 Q1 2016 Q3 2016 Q1
Revenue $1.255B $1.261B $1.271B
YoY Change -1.24% -3.74% 20.75%
Cost Of Revenue $891.3M $883.4M $861.8M
YoY Change 3.42% -9.53% 10.89%
Gross Profit $364.1M $377.4M $409.3M
YoY Change -11.04% 13.23% 48.57%
Gross Profit Margin 29.0% 29.93% 32.2%
Selling, General & Admin $187.3M $231.1M $205.6M
YoY Change -8.9% 17.19% 16.55%
% of Gross Profit 51.44% 61.23% 50.23%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $78.00M $75.90M $76.40M
YoY Change 2.09% -0.26% 20.89%
% of Gross Profit 21.42% 20.11% 18.67%
Operating Expenses $187.3M $269.1M $205.6M
YoY Change -8.9% 16.14% 16.55%
Operating Profit $137.5M $108.3M $162.5M
YoY Change -15.38% 6.59% 226.96%
Interest Expense $80.20M -$87.70M $77.20M
YoY Change 3.89% -29.05% 29.1%
% of Operating Profit 58.33% -80.98% 47.51%
Other Income/Expense, Net $1.000M -$90.90M
YoY Change -101.1% 215.63%
Pretax Income -$4.200M -$65.80M -$5.600M
YoY Change -25.0% -41.67% -85.6%
Income Tax -$2.100M -$28.80M -$10.50M
% Of Pretax Income
Net Earnings -$2.100M -$37.00M $4.900M
YoY Change -142.86% -48.97% -83.93%
Net Earnings / Revenue -0.17% -2.93% 0.39%
Basic Earnings Per Share -$0.08 -$0.58 $0.02
Diluted Earnings Per Share -$0.08 -$0.58 $0.02
COMMON SHARES
Basic Shares Outstanding 68.20M shares 64.65M shares 69.10M shares
Diluted Shares Outstanding 68.20M shares 70.50M shares

Balance Sheet

Concept 2017 Q1 2016 Q3 2016 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.485B $1.144B $868.0M
YoY Change 71.08% 36.03% 49.91%
Cash & Equivalents $1.485B $1.144B $868.2M
Short-Term Investments
Other Short-Term Assets $43.00M $45.00M $64.00M
YoY Change -32.81% -55.0% -25.58%
Inventory $513.0M $503.1M $491.5M
Prepaid Expenses
Receivables $484.3M $385.0M $386.8M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $2.525B $2.077B $1.810B
YoY Change 39.52% 17.15% 22.69%
LONG-TERM ASSETS
Property, Plant & Equipment $1.346B $1.354B $1.342B
YoY Change 0.29% 1.59% 62.18%
Goodwill $3.126B $3.080B $3.081B
YoY Change 1.44% 0.22% 4.7%
Intangibles $2.807B $2.834B $2.911B
YoY Change -3.58% -4.57% 8.06%
Long-Term Investments $0.00 $0.00 $0.00
YoY Change
Other Assets $21.60M $15.90M $60.00M
YoY Change -64.0% 0.63% -20.32%
Total Long-Term Assets $7.301B $7.284B $7.395B
YoY Change -1.27% -1.45% 13.07%
TOTAL ASSETS
Total Short-Term Assets $2.525B $2.077B $1.810B
Total Long-Term Assets $7.301B $7.284B $7.395B
Total Assets $9.826B $9.361B $9.205B
YoY Change 6.75% 2.15% 14.84%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $210.3M $264.4M $224.3M
YoY Change -6.24% -0.3% -2.18%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $4.500M $12.30M $15.70M
YoY Change -71.34% -23.13% -36.95%
Total Short-Term Liabilities $456.4M $634.0M $556.6M
YoY Change -18.0% 3.76% 3.63%
LONG-TERM LIABILITIES
Long-Term Debt $5.266B $4.551B $4.498B
YoY Change 17.07% 2.16% 17.91%
Other Long-Term Liabilities $301.0M $440.3M $368.6M
YoY Change -18.34% 51.72% 31.69%
Total Long-Term Liabilities $5.567B $4.992B $4.867B
YoY Change 14.39% 5.19% 18.85%
TOTAL LIABILITIES
Total Short-Term Liabilities $456.4M $634.0M $556.6M
Total Long-Term Liabilities $5.567B $4.992B $4.867B
Total Liabilities $6.837B $6.352B $6.198B
YoY Change 10.32% 2.65% 12.87%
SHAREHOLDERS EQUITY
Retained Earnings -$330.7M -$424.3M -$390.6M
YoY Change -15.34% 0.78% 4.86%
Common Stock $700.0K $700.0K $700.0K
YoY Change 0.0% 16.67% 40.0%
Preferred Stock
YoY Change
Treasury Stock (at cost) $186.5M $53.40M $53.40M
YoY Change 249.25% 0.0% 0.0%
Treasury Stock Shares 1.800M shares
Shareholders Equity $2.988B $3.009B $3.007B
YoY Change
Total Liabilities & Shareholders Equity $9.826B $9.361B $9.205B
YoY Change 6.75% 2.15% 14.84%

Cashflow Statement

Concept 2017 Q1 2016 Q3 2016 Q1
OPERATING ACTIVITIES
Net Income -$2.100M -$37.00M $4.900M
YoY Change -142.86% -48.97% -83.93%
Depreciation, Depletion And Amortization $78.00M $75.90M $76.40M
YoY Change 2.09% -0.26% 20.89%
Cash From Operating Activities -$2.300M $134.9M $107.7M
YoY Change -102.14% -28.96% 6.42%
INVESTING ACTIVITIES
Capital Expenditures -$32.10M -$40.40M -$26.30M
YoY Change 22.05% 20.24% 20.09%
Acquisitions
YoY Change
Other Investing Activities $12.30M -$4.800M $12.20M
YoY Change 0.82% -120.34% -710.0%
Cash From Investing Activities -$19.80M -$45.20M -$14.10M
YoY Change 40.43% 352.0% -41.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 637.6M 21.10M -29.10M
YoY Change -2291.07% -94.56% -108.93%
NET CHANGE
Cash From Operating Activities -2.300M 134.9M 107.7M
Cash From Investing Activities -19.80M -45.20M -14.10M
Cash From Financing Activities 637.6M 21.10M -29.10M
Net Change In Cash 615.5M 110.8M 64.50M
YoY Change 854.26% -80.5% -84.0%
FREE CASH FLOW
Cash From Operating Activities -$2.300M $134.9M $107.7M
Capital Expenditures -$32.10M -$40.40M -$26.30M
Free Cash Flow $29.80M $175.3M $134.0M
YoY Change -77.76% -21.57% 8.85%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
1400000 shares
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--09-30
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q2
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2017
dei Document Period End Date
DocumentPeriodEndDate
2017-03-31
dei Document Type
DocumentType
10-Q
dei Entity Central Index Key
EntityCentralIndexKey
0001530950
CY2017Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
66267211 shares
dei Entity Filer Category
EntityFilerCategory
Large Accelerated Filer
dei Entity Registrant Name
EntityRegistrantName
Post Holdings, Inc.
CY2016Q3 post Accounts Payable Intercompany
AccountsPayableIntercompany
0 USD
CY2017Q1 post Accounts Payable Intercompany
AccountsPayableIntercompany
0 USD
CY2017Q1 post Debt Covenant Leverage Ratio
DebtCovenantLeverageRatio
4.25
CY2017Q1 post Debt Covenant Maximum Undischarged Judgments
DebtCovenantMaximumUndischargedJudgments
75000000 USD
CY2017Q1 post Debt Covenant Percentageof Revolving Credit Commitments
DebtCovenantPercentageofRevolvingCreditCommitments
0.3
CY2016Q1 post Dilutive Securities Effecton Weighted Average Basic Shares Outstanding
DilutiveSecuritiesEffectonWeightedAverageBasicSharesOutstanding
4900000 shares
post Dilutive Securities Effecton Weighted Average Basic Shares Outstanding
DilutiveSecuritiesEffectonWeightedAverageBasicSharesOutstanding
4900000 shares
CY2017Q1 post Dilutive Securities Effecton Weighted Average Basic Shares Outstanding
DilutiveSecuritiesEffectonWeightedAverageBasicSharesOutstanding
3800000 shares
post Dilutive Securities Effecton Weighted Average Basic Shares Outstanding
DilutiveSecuritiesEffectonWeightedAverageBasicSharesOutstanding
4300000 shares
CY2016Q3 post Flock Inventory
FlockInventory
34000000 USD
CY2017Q1 post Flock Inventory
FlockInventory
31500000 USD
CY2016Q1 post Income Loss From Continuing Operations Before Equity Method Investments Net Of Taxes
IncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsNetOfTaxes
4900000 USD
post Income Loss From Continuing Operations Before Equity Method Investments Net Of Taxes
IncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsNetOfTaxes
30400000 USD
CY2017Q1 post Income Loss From Continuing Operations Before Equity Method Investments Net Of Taxes
IncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsNetOfTaxes
-4000000 USD
post Income Loss From Continuing Operations Before Equity Method Investments Net Of Taxes
IncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsNetOfTaxes
93600000 USD
post Net Cash Received In Settlement Of Paid In Advance For Stock Repurchase Contracts
NetCashReceivedInSettlementOfPaidInAdvanceForStockRepurchaseContracts
-28300000 USD
post Net Cash Received In Settlement Of Paid In Advance For Stock Repurchase Contracts
NetCashReceivedInSettlementOfPaidInAdvanceForStockRepurchaseContracts
0 USD
CY2016Q3 post Note Receivable Intercompany Noncurrent
NoteReceivableIntercompanyNoncurrent
0 USD
CY2017Q1 post Note Receivable Intercompany Noncurrent
NoteReceivableIntercompanyNoncurrent
0 USD
CY2016Q3 post Notes Payable Intercompany Noncurrent
NotesPayableIntercompanyNoncurrent
0 USD
CY2017Q1 post Notes Payable Intercompany Noncurrent
NotesPayableIntercompanyNoncurrent
0 USD
CY2016Q3 post Receivable Intercompany
ReceivableIntercompany
0 USD
CY2017Q1 post Receivable Intercompany
ReceivableIntercompany
0 USD
CY2017Q1 post Tangible Equity Units Unitsexchanged
TangibleEquityUnitsUnitsexchanged
900000
CY2017Q1 post Writeoffofunamortizeddebtpremium
Writeoffofunamortizeddebtpremium
15500000 USD
CY2016Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
264400000 USD
CY2017Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
210300000 USD
CY2016Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
385000000 USD
CY2017Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
484300000 USD
CY2016Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
545900000 USD
CY2017Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
618600000 USD
CY2016Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-60400000 USD
CY2017Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-62400000 USD
CY2016Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
3546000000 USD
CY2017Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
3567100000 USD
us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
2300000 USD
us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
3300000 USD
CY2016Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
38100000 USD
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
76200000 USD
CY2017Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
39000000 USD
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
77900000 USD
CY2016Q3 us-gaap Assets
Assets
9360600000 USD
CY2017Q1 us-gaap Assets
Assets
9825600000 USD
CY2016Q3 us-gaap Assets Current
AssetsCurrent
2076900000 USD
CY2017Q1 us-gaap Assets Current
AssetsCurrent
2525100000 USD
CY2016Q3 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
14500000 USD
CY2017Q1 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
19800000 USD
CY2016Q1 us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
0.05
us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
0.25
CY2017Q1 us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
-0.11
us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
1.26
CY2016Q1 us-gaap Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
0.05
us-gaap Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
0.24
CY2017Q1 us-gaap Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
-0.11
us-gaap Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
1.18
CY2016Q1 us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
3400000 USD
us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
16800000 USD
CY2017Q1 us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
-7300000 USD
us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
86900000 USD
CY2016Q1 us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
1301100000 USD
us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
2584900000 USD
CY2017Q1 us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
1255400000 USD
us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
2505200000 USD
CY2016Q1 us-gaap Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
200000 USD
us-gaap Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
2200000 USD
CY2017Q1 us-gaap Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
2800000 USD
us-gaap Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
3500000 USD
CY2016Q3 us-gaap Capital Lease Obligations
CapitalLeaseObligations
0 USD
CY2017Q1 us-gaap Capital Lease Obligations
CapitalLeaseObligations
300000 USD
CY2015Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
841400000 USD
CY2016Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
868200000 USD
CY2016Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1143600000 USD
CY2017Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1484900000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
26800000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
341300000 USD
CY2016Q3 us-gaap Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
6100000 USD
CY2017Q1 us-gaap Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
4600000 USD
CY2016Q3 us-gaap Common Stock Value
CommonStockValue
700000 USD
CY2017Q1 us-gaap Common Stock Value
CommonStockValue
700000 USD
CY2016Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
46600000 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
62600000 USD
CY2017Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-3700000 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
91600000 USD
CY2016Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
861800000 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
1748100000 USD
CY2017Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
891300000 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
1761900000 USD
CY2016Q3 us-gaap Debt Instrument Unamortized Premium
DebtInstrumentUnamortizedPremium
16700000 USD
CY2017Q1 us-gaap Debt Instrument Unamortized Premium
DebtInstrumentUnamortizedPremium
0 USD
CY2016Q3 us-gaap Deferred Compensation Liability Current And Noncurrent
DeferredCompensationLiabilityCurrentAndNoncurrent
17300000 USD
CY2017Q1 us-gaap Deferred Compensation Liability Current And Noncurrent
DeferredCompensationLiabilityCurrentAndNoncurrent
20200000 USD
CY2016Q3 us-gaap Deferred Compensation Plan Assets
DeferredCompensationPlanAssets
11500000 USD
CY2017Q1 us-gaap Deferred Compensation Plan Assets
DeferredCompensationPlanAssets
13400000 USD
CY2016Q3 us-gaap Deferred Finance Costs Net
DeferredFinanceCostsNet
53500000 USD
CY2017Q1 us-gaap Deferred Finance Costs Net
DeferredFinanceCostsNet
64200000 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-25100000 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
68800000 USD
CY2016Q3 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
726500000 USD
CY2017Q1 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
814000000 USD
CY2016Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
76400000 USD
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
151200000 USD
CY2017Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
78000000 USD
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
155100000 USD
CY2016Q3 us-gaap Derivative Assets
DerivativeAssets
3000000 USD
CY2017Q1 us-gaap Derivative Assets
DerivativeAssets
6400000 USD
CY2016Q3 us-gaap Derivative Liabilities
DerivativeLiabilities
318700000 USD
CY2017Q1 us-gaap Derivative Liabilities
DerivativeLiabilities
170200000 USD
us-gaap Derivative Remaining Maturity1
DerivativeRemainingMaturity1
P15M
CY2016Q1 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
CY2017Q1 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
6800000 USD
CY2016Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.02
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.18
CY2017Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.11
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
1.26
CY2016Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.02
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.17
CY2017Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.11
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
1.18
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
900000 USD
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
-400000 USD
CY2016Q1 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
1.875
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.095
CY2017Q1 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.048
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.348
us-gaap Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
0 USD
us-gaap Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
0 USD
CY2016Q3 us-gaap Equity Method Investments
EquityMethodInvestments
0 USD
CY2017Q1 us-gaap Equity Method Investments
EquityMethodInvestments
0 USD
CY2016Q3 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
430300000 USD
CY2017Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
508200000 USD
CY2016Q3 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
2829500000 USD
CY2017Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
2880900000 USD
CY2016Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
2399200000 USD
CY2017Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
2372700000 USD
us-gaap Gain Loss On Interest Rate Derivative Instruments Not Designated As Hedging Instruments
GainLossOnInterestRateDerivativeInstrumentsNotDesignatedAsHedgingInstruments
-106800000 USD
us-gaap Gain Loss On Interest Rate Derivative Instruments Not Designated As Hedging Instruments
GainLossOnInterestRateDerivativeInstrumentsNotDesignatedAsHedgingInstruments
146600000 USD
CY2016Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
0 USD
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
0 USD
CY2017Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-62500000 USD
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-62500000 USD
CY2016Q3 us-gaap Goodwill
Goodwill
3079700000 USD
CY2017Q1 us-gaap Goodwill
Goodwill
3125900000 USD
us-gaap Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
46300000 USD
us-gaap Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
-100000 USD
CY2016Q3 us-gaap Goodwill Gross
GoodwillGross
3777100000 USD
CY2017Q1 us-gaap Goodwill Gross
GoodwillGross
3823300000 USD
CY2016Q3 us-gaap Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
697400000 USD
CY2017Q1 us-gaap Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
697400000 USD
CY2016Q1 us-gaap Gross Profit
GrossProfit
409300000 USD
us-gaap Gross Profit
GrossProfit
771800000 USD
CY2017Q1 us-gaap Gross Profit
GrossProfit
364100000 USD
us-gaap Gross Profit
GrossProfit
743300000 USD
CY2016Q1 us-gaap Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
4400000 USD
us-gaap Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
8400000 USD
us-gaap Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
-200000 USD
CY2016Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-5600000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
33600000 USD
CY2017Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-4200000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
143600000 USD
CY2016Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
0 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
0 USD
CY2017Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
0 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
0 USD
CY2016Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-10500000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
3200000 USD
CY2017Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-200000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
50000000 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-51600000 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-179100000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
4800000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
85500000 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
21900000 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
8100000 USD
us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
3600000 USD
us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
5000000 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
9100000 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
3900000 USD
us-gaap Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
-10400000 USD
us-gaap Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
-2200000 USD
CY2016Q1 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
1400000 shares
CY2017Q1 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
0 shares
us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
10600000 shares
CY2016Q3 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
3264000000 USD
CY2017Q1 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
3315400000 USD
CY2016Q3 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
2833700000 USD
CY2017Q1 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
2807200000 USD
CY2016Q1 us-gaap Interest Expense
InterestExpense
77200000 USD
us-gaap Interest Expense
InterestExpense
155000000 USD
CY2017Q1 us-gaap Interest Expense
InterestExpense
80200000 USD
us-gaap Interest Expense
InterestExpense
153100000 USD
CY2016Q3 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
339300000 USD
CY2017Q1 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
353200000 USD
CY2016Q3 us-gaap Inventory Net
InventoryNet
503100000 USD
CY2017Q1 us-gaap Inventory Net
InventoryNet
513000000 USD
CY2016Q3 us-gaap Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
112400000 USD
CY2017Q1 us-gaap Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
109100000 USD
CY2016Q3 us-gaap Inventory Work In Process
InventoryWorkInProcess
17400000 USD
CY2017Q1 us-gaap Inventory Work In Process
InventoryWorkInProcess
19200000 USD
CY2017Q1 us-gaap Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
10000000 USD
CY2016Q3 us-gaap Liabilities
Liabilities
6352000000 USD
CY2017Q1 us-gaap Liabilities
Liabilities
6837400000 USD
CY2016Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
9360600000 USD
CY2017Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
9825600000 USD
CY2016Q3 us-gaap Liabilities Current
LiabilitiesCurrent
634000000 USD
CY2017Q1 us-gaap Liabilities Current
LiabilitiesCurrent
456400000 USD
CY2017Q1 us-gaap Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
800000000 USD
CY2017Q1 us-gaap Line Of Credit Facility Remaining Borrowing Capacity
LineOfCreditFacilityRemainingBorrowingCapacity
790000000 USD
CY2016Q3 us-gaap Long Term Debt
LongTermDebt
4600300000 USD
CY2017Q1 us-gaap Long Term Debt
LongTermDebt
5334700000 USD
CY2016Q3 us-gaap Long Term Debt Current
LongTermDebtCurrent
12300000 USD
CY2017Q1 us-gaap Long Term Debt Current
LongTermDebtCurrent
4500000 USD
CY2016Q3 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
4551200000 USD
CY2017Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
5266000000 USD
us-gaap Loss Contingency Number Of Defendants
LossContingencyNumberOfDefendants
20
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-48500000 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
509800000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-122000000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-141600000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
196400000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-26500000 USD
CY2016Q1 us-gaap Net Income Loss
NetIncomeLoss
4900000 USD
us-gaap Net Income Loss
NetIncomeLoss
30400000 USD
CY2017Q1 us-gaap Net Income Loss
NetIncomeLoss
-4000000 USD
us-gaap Net Income Loss
NetIncomeLoss
93600000 USD
CY2016Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
1500000 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
12000000 USD
CY2017Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-7400000 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
86800000 USD
CY2016Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
1500000 USD
us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
12000000 USD
CY2017Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
-7400000 USD
us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
93600000 USD
CY2016Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
162500000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
295400000 USD
CY2017Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
137500000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
213700000 USD
us-gaap Origination Of Notes Receivable From Related Parties
OriginationOfNotesReceivableFromRelatedParties
0 USD
CY2016Q3 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
15900000 USD
CY2017Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
21600000 USD
CY2016Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Before Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent
19700000 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Before Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent
9900000 USD
CY2017Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Before Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent
600000 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Before Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent
-1300000 USD
CY2016Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Reclassification Adjustment From Aoci Realized Upon Sale Or Liquidation Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationBeforeTax
1300000 USD
us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Reclassification Adjustment From Aoci Realized Upon Sale Or Liquidation Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationBeforeTax
1300000 USD
CY2017Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Reclassification Adjustment From Aoci Realized Upon Sale Or Liquidation Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationBeforeTax
0 USD
us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Reclassification Adjustment From Aoci Realized Upon Sale Or Liquidation Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationBeforeTax
0 USD
CY2016Q1 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
46600000 USD
us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
62600000 USD
CY2017Q1 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
-3700000 USD
us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
91600000 USD
CY2016Q1 us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Reclassification Adjustments And Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsAndTax
-36100000 USD
us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Reclassification Adjustments And Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsAndTax
-36100000 USD
CY2017Q1 us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Reclassification Adjustments And Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsAndTax
0 USD
us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Reclassification Adjustments And Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsAndTax
0 USD
CY2016Q1 us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Net Unamortized Gain Loss Arising During Period Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax
1600000 USD
us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Net Unamortized Gain Loss Arising During Period Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax
1600000 USD
CY2017Q1 us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Net Unamortized Gain Loss Arising During Period Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax
0 USD
us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Net Unamortized Gain Loss Arising During Period Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax
0 USD
CY2016Q1 us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansBeforeTax
0 USD
us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansBeforeTax
500000 USD
CY2017Q1 us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansBeforeTax
-600000 USD
us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansBeforeTax
-1200000 USD
CY2016Q1 us-gaap Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
14400000 USD
us-gaap Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
14600000 USD
CY2017Q1 us-gaap Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
-300000 USD
us-gaap Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
-500000 USD
CY2016Q1 us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
3100000 USD
us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
7600000 USD
CY2017Q1 us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
300000 USD
us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
300000 USD
CY2016Q3 us-gaap Other Intangible Assets Net
OtherIntangibleAssetsNet
2833700000 USD
CY2017Q1 us-gaap Other Intangible Assets Net
OtherIntangibleAssetsNet
2807200000 USD
CY2016Q3 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
357300000 USD
CY2017Q1 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
241600000 USD
CY2016Q3 us-gaap Other Liabilities Fair Value Disclosure
OtherLiabilitiesFairValueDisclosure
336000000 USD
CY2017Q1 us-gaap Other Liabilities Fair Value Disclosure
OtherLiabilitiesFairValueDisclosure
190400000 USD
CY2016Q3 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
440300000 USD
CY2017Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
301000000 USD
us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
2200000 USD
us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
2800000 USD
CY2016Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-90900000 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-106800000 USD
CY2017Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
1000000 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
145500000 USD
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
0 USD
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
133100000 USD
us-gaap Payments For Repurchase Of Convertible Preferred Stock
PaymentsForRepurchaseOfConvertiblePreferredStock
10900000 USD
us-gaap Payments For Repurchase Of Convertible Preferred Stock
PaymentsForRepurchaseOfConvertiblePreferredStock
0 USD
us-gaap Payments For Restructuring
PaymentsForRestructuring
6100000 USD
us-gaap Payments For Restructuring
PaymentsForRestructuring
900000 USD
us-gaap Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
0 USD
CY2017Q1 us-gaap Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
67900000 USD
us-gaap Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
67900000 USD
us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
0 USD
us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
27600000 USD
us-gaap Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
0 USD
us-gaap Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
0 USD
us-gaap Payments Of Dividends
PaymentsOfDividends
7700000 USD
us-gaap Payments Of Dividends
PaymentsOfDividends
6800000 USD
us-gaap Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
94400000 USD
us-gaap Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
90200000 USD
us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
0 USD
us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
0 USD
us-gaap Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
44800000 USD
us-gaap Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
63900000 USD
CY2016Q1 us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
3400000 USD
us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
18400000 USD
CY2017Q1 us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
3400000 USD
us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
6800000 USD
CY2016Q3 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2017Q1 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2016Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
36800000 USD
CY2017Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
36700000 USD
us-gaap Proceeds From Collection Of Longterm Loans To Related Parties
ProceedsFromCollectionOfLongtermLoansToRelatedParties
0 USD
us-gaap Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
0 USD
us-gaap Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
0 USD
us-gaap Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
6200000 USD
us-gaap Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
0 USD
us-gaap Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
0 USD
us-gaap Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
1750000000 USD
us-gaap Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
300000 USD
us-gaap Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
1700000 USD
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
600000 USD
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
10300000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
6200000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
9400000 USD
CY2016Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
1900300000 USD
CY2017Q1 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
1964400000 USD
CY2016Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1354400000 USD
CY2017Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1345800000 USD
us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
8100000 USD
us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
1015900000 USD
CY2016Q3 us-gaap Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
8400000 USD
CY2017Q1 us-gaap Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
6200000 USD
CY2017Q1 us-gaap Restructuring And Related Cost Cost Incurred To Date1
RestructuringAndRelatedCostCostIncurredToDate1
15100000 USD
CY2017Q1 us-gaap Restructuring And Related Cost Expected Cost1
RestructuringAndRelatedCostExpectedCost1
15100000 USD
CY2017Q1 us-gaap Restructuring And Related Cost Expected Cost Remaining1
RestructuringAndRelatedCostExpectedCostRemaining1
0 USD
CY2016Q1 us-gaap Restructuring Charges
RestructuringCharges
500000 USD
us-gaap Restructuring Charges
RestructuringCharges
1700000 USD
us-gaap Restructuring Charges
RestructuringCharges
0 USD
CY2015Q3 us-gaap Restructuring Reserve
RestructuringReserve
10500000 USD
CY2016Q1 us-gaap Restructuring Reserve
RestructuringReserve
5100000 USD
CY2016Q3 us-gaap Restructuring Reserve
RestructuringReserve
1100000 USD
CY2017Q1 us-gaap Restructuring Reserve
RestructuringReserve
200000 USD
us-gaap Restructuring Reserve Settled Without Cash2
RestructuringReserveSettledWithoutCash2
1000000 USD
us-gaap Restructuring Reserve Settled Without Cash2
RestructuringReserveSettledWithoutCash2
0 USD
CY2016Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-424300000 USD
CY2017Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-330700000 USD
CY2016Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
1271100000 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
2519900000 USD
CY2017Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
1255400000 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
2505200000 USD
CY2016Q3 us-gaap Secured Debt Other
SecuredDebtOther
1300000 USD
CY2017Q1 us-gaap Secured Debt Other
SecuredDebtOther
700000 USD
CY2016Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
205600000 USD
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
392600000 USD
CY2017Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
187300000 USD
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
451400000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
8400000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
11400000 USD
CY2017Q1 us-gaap Stock Issued During Period Shares Conversion Of Units
StockIssuedDuringPeriodSharesConversionOfUnits
1500000 shares
CY2016Q3 us-gaap Stockholders Equity
StockholdersEquity
3008600000 USD
CY2017Q1 us-gaap Stockholders Equity
StockholdersEquity
2988200000 USD
us-gaap Treasury Stock Acquired Average Cost Per Share
TreasuryStockAcquiredAverageCostPerShare
76.32
us-gaap Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
1700000 shares
CY2016Q3 us-gaap Treasury Stock Value
TreasuryStockValue
53400000 USD
CY2017Q1 us-gaap Treasury Stock Value
TreasuryStockValue
186500000 USD
CY2016Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
70500000 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
69700000 shares
CY2017Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
68200000 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
79300000 shares
CY2016Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
64200000 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
63400000 shares
CY2017Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
64400000 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
64500000 shares
CY2016Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
69100000 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
68300000 shares
CY2017Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
68200000 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
68700000 shares
CY2017Q1 us-gaap Write Off Of Deferred Debt Issuance Cost
WriteOffOfDeferredDebtIssuanceCost
10100000 USD

Files In Submission

Name View Source Status
0001530950-17-000097-index-headers.html Edgar Link pending
0001530950-17-000097-index.html Edgar Link pending
0001530950-17-000097.txt Edgar Link pending
0001530950-17-000097-xbrl.zip Edgar Link pending
ex10-60xamend_1xtoxarxcred.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
post-20170331.xml Edgar Link completed
post-20170331.xsd Edgar Link pending
post-20170331_cal.xml Edgar Link unprocessable
post-20170331_def.xml Edgar Link unprocessable
post-20170331_lab.xml Edgar Link unprocessable
post-20170331_pre.xml Edgar Link unprocessable
post-2017331ex312.htm Edgar Link pending
post-33117x10xq.htm Edgar Link pending
post2017331ex311.htm Edgar Link pending
post2017331ex321.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending