2017 Q4 Form 10-Q Financial Statement
#000088488717000067 Filed on November 07, 2017
Income Statement
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
Revenue | $2.004B | $2.570B | $2.564B |
YoY Change | 4.97% | 0.23% | 1.61% |
Cost Of Revenue | $1.146B | $1.318B | $1.340B |
YoY Change | 1.99% | -1.63% | -3.38% |
Gross Profit | $858.8M | $1.251B | $1.224B |
YoY Change | 9.21% | 2.26% | 7.71% |
Gross Profit Margin | 42.84% | 48.7% | 47.73% |
Selling, General & Admin | $311.1M | $273.6M | $259.3M |
YoY Change | 22.24% | 5.52% | 1.28% |
% of Gross Profit | 36.22% | 21.87% | 21.19% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $240.4M | $240.1M | $229.3M |
YoY Change | 3.09% | 4.71% | 8.78% |
% of Gross Profit | 27.99% | 19.19% | 18.74% |
Operating Expenses | $551.4M | $273.6M | $259.3M |
YoY Change | 13.06% | 5.52% | 1.28% |
Operating Profit | $307.3M | $737.5M | $735.0M |
YoY Change | 3.54% | 0.34% | 184.86% |
Interest Expense | -$14.80M | $73.23M | $82.61M |
YoY Change | -188.1% | -11.35% | 23.63% |
% of Operating Profit | -4.82% | 9.93% | 11.24% |
Other Income/Expense, Net | -$4.600M | $15.35M | -$41.71M |
YoY Change | -91.25% | -136.81% | 42.74% |
Pretax Income | $288.0M | $752.8M | $693.3M |
YoY Change | 10.3% | 8.58% | 203.02% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | $288.0M | $752.8M | $693.3M |
YoY Change | 10.32% | 8.59% | 203.01% |
Net Earnings / Revenue | 14.37% | 29.3% | 27.04% |
Basic Earnings Per Share | $1.35 | $3.51 | $3.23 |
Diluted Earnings Per Share | $1.34 | $3.49 | $3.21 |
COMMON SHARES | |||
Basic Shares Outstanding | 214.1M shares | 214.7M shares | 214.8M shares |
Diluted Shares Outstanding | 215.8M shares | 215.7M shares |
Balance Sheet
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $120.0M | $140.0M | $178.0M |
YoY Change | -9.77% | -21.35% | 21.09% |
Cash & Equivalents | $120.1M | $140.0M | $178.0M |
Short-Term Investments | |||
Other Short-Term Assets | $357.0M | $253.0M | $232.0M |
YoY Change | 70.0% | 9.05% | -39.11% |
Inventory | $111.4M | $119.9M | $118.8M |
Prepaid Expenses | |||
Receivables | $319.0M | $285.0M | $273.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $907.6M | $798.2M | $803.1M |
YoY Change | 21.29% | -0.61% | -10.85% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $19.74B | $19.69B | $20.23B |
YoY Change | -2.11% | -2.68% | 7.74% |
Goodwill | $288.5M | $288.5M | $288.5M |
YoY Change | 0.04% | 0.02% | 0.61% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $625.0M | $583.0M | $514.0M |
YoY Change | 21.12% | 13.42% | 52.07% |
Other Assets | $1.430B | $1.324B | $1.128B |
YoY Change | 28.54% | 17.36% | 13.41% |
Total Long-Term Assets | $21.45B | $21.30B | $21.65B |
YoY Change | -0.5% | -1.6% | 7.92% |
TOTAL ASSETS | |||
Total Short-Term Assets | $907.6M | $798.2M | $803.1M |
Total Long-Term Assets | $21.45B | $21.30B | $21.65B |
Total Assets | $22.36B | $22.10B | $22.45B |
YoY Change | 0.23% | -1.56% | 7.12% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $360.1M | $384.5M | $259.0M |
YoY Change | 17.95% | 48.45% | -15.28% |
Accrued Expenses | $903.0M | $748.4M | $678.9M |
YoY Change | 30.43% | 10.25% | 7.68% |
Deferred Revenue | $2.308B | ||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $1.118B | $1.447B | $1.298B |
YoY Change | -13.06% | 11.48% | 43.43% |
Total Short-Term Liabilities | $4.855B | $5.057B | $4.501B |
YoY Change | 9.3% | 12.37% | 3.21% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $6.126B | $5.861B | $8.420B |
YoY Change | -21.98% | -30.39% | 14.14% |
Other Long-Term Liabilities | $452.8M | $530.2M | $739.7M |
YoY Change | -29.86% | -28.32% | -2.38% |
Total Long-Term Liabilities | $452.8M | $530.2M | $739.7M |
YoY Change | -29.86% | -28.32% | -2.38% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $4.855B | $5.057B | $4.501B |
Total Long-Term Liabilities | $452.8M | $530.2M | $739.7M |
Total Liabilities | $11.66B | $5.587B | $5.240B |
YoY Change | 129.18% | 6.62% | 2.38% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $9.022B | $8.862B | $7.702B |
YoY Change | 14.78% | 15.06% | 12.94% |
Common Stock | $3.392B | $3.378B | $3.319B |
YoY Change | 1.85% | 1.8% | 1.11% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $1.378B | $1.278B | $1.153B |
YoY Change | 19.51% | 10.84% | 77.49% |
Treasury Stock Shares | 21.86M shares | 21.06M shares | 20.02M shares |
Shareholders Equity | $10.70B | $10.44B | $8.790B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $22.36B | $22.10B | $22.45B |
YoY Change | 0.23% | -1.56% | 7.12% |
Cashflow Statement
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $288.0M | $752.8M | $693.3M |
YoY Change | 10.32% | 8.59% | 203.01% |
Depreciation, Depletion And Amortization | $240.4M | $240.1M | $229.3M |
YoY Change | 3.09% | 4.71% | 8.78% |
Cash From Operating Activities | $420.0M | $795.3M | $730.1M |
YoY Change | -18.56% | 8.93% | 28.63% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$176.8M | -$115.8M | -$266.6M |
YoY Change | -2.1% | -56.56% | 27.56% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $41.20M | $30.10M | -$38.40M |
YoY Change | -253.73% | -178.39% | -12.93% |
Cash From Investing Activities | -$135.6M | -$85.70M | -$305.1M |
YoY Change | -34.59% | -71.91% | 20.55% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -306.1M | -700.2M | -403.5M |
YoY Change | -13.34% | 73.53% | 25.31% |
NET CHANGE | |||
Cash From Operating Activities | 420.0M | 795.3M | 730.1M |
Cash From Investing Activities | -135.6M | -85.70M | -305.1M |
Cash From Financing Activities | -306.1M | -700.2M | -403.5M |
Net Change In Cash | -21.70M | 9.400M | 21.50M |
YoY Change | -51.56% | -56.28% | -386.67% |
FREE CASH FLOW | |||
Cash From Operating Activities | $420.0M | $795.3M | $730.1M |
Capital Expenditures | -$176.8M | -$115.8M | -$266.6M |
Free Cash Flow | $596.8M | $911.1M | $996.7M |
YoY Change | -14.29% | -8.59% | 28.34% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000884887 | ||
CY2017Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
214088950 | shares |
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
ROYAL CARIBBEAN CRUISES LTD | ||
CY2016Q4 | rcl |
Common Stock Dividends Per Share Cash Paidfor Dividends Declaredin Prior Period
CommonStockDividendsPerShareCashPaidforDividendsDeclaredinPriorPeriod
|
0.48 | |
CY2017Q2 | rcl |
Common Stock Dividends Per Share Cash Paidfor Dividends Declaredin Prior Period
CommonStockDividendsPerShareCashPaidforDividendsDeclaredinPriorPeriod
|
0.48 | |
CY2017Q3 | rcl |
Common Stock Dividends Per Share Cash Paidfor Dividends Declaredin Prior Period
CommonStockDividendsPerShareCashPaidforDividendsDeclaredinPriorPeriod
|
0.48 | |
CY2016Q1 | rcl |
Common Stock Dividends Per Share Cash Paidfor Dividends Declaredin Prior Period
CommonStockDividendsPerShareCashPaidforDividendsDeclaredinPriorPeriod
|
0.375 | |
CY2017Q1 | rcl |
Common Stock Dividends Per Share Cash Paidfor Dividends Declaredin Prior Period
CommonStockDividendsPerShareCashPaidforDividendsDeclaredinPriorPeriod
|
0.48 | |
CY2016Q3 | rcl |
Cost Of Onboard And Other
CostOfOnboardAndOther
|
159887000 | USD |
rcl |
Cost Of Onboard And Other
CostOfOnboardAndOther
|
399739000 | USD | |
CY2017Q3 | rcl |
Cost Of Onboard And Other
CostOfOnboardAndOther
|
157041000 | USD |
rcl |
Cost Of Onboard And Other
CostOfOnboardAndOther
|
395472000 | USD | |
CY2016Q3 | rcl |
Cruise Commissions Transportation And Other
CruiseCommissionsTransportationAndOther
|
400933000 | USD |
rcl |
Cruise Commissions Transportation And Other
CruiseCommissionsTransportationAndOther
|
1060391000 | USD | |
CY2017Q3 | rcl |
Cruise Commissions Transportation And Other
CruiseCommissionsTransportationAndOther
|
409597000 | USD |
rcl |
Cruise Commissions Transportation And Other
CruiseCommissionsTransportationAndOther
|
1060176000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
6379000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
6131000 | USD | |
rcl |
Number Of Months Considered To Determine Requirement Of Prepayment Of Debts
NumberOfMonthsConsideredToDetermineRequirementOfPrepaymentOfDebts
|
P24M | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
8794000 | USD | |
CY2016 | rcl |
Derivativeinstrument Credit Risk Exposure
DerivativeinstrumentCreditRiskExposure
|
0 | USD |
rcl |
Derivativeinstrument Credit Risk Exposure
DerivativeinstrumentCreditRiskExposure
|
101600000 | USD | |
rcl |
Maximum Length Of Time Hedged In Derivative Contract
MaximumLengthOfTimeHedgedInDerivativeContract
|
P3Y | ||
CY2017Q3 | rcl |
Number Of Cruise Brands
NumberOfCruiseBrands
|
3 | brand |
CY2016Q4 | rcl |
Numberof Derivatives Matured
NumberofDerivativesMatured
|
2 | derivative |
CY2017Q3 | rcl |
Numberof Derivatives Matured
NumberofDerivativesMatured
|
4 | derivative |
CY2016Q3 | rcl |
Onboard And Other
OnboardAndOther
|
663785000 | USD |
rcl |
Onboard And Other
OnboardAndOther
|
1792145000 | USD | |
CY2017Q3 | rcl |
Onboard And Other
OnboardAndOther
|
676392000 | USD |
rcl |
Onboard And Other
OnboardAndOther
|
1880618000 | USD | |
CY2016Q3 | rcl |
Port Costs Included In Revenues
PortCostsIncludedInRevenues
|
158700000 | USD |
rcl |
Port Costs Included In Revenues
PortCostsIncludedInRevenues
|
443100000 | USD | |
CY2017Q3 | rcl |
Port Costs Included In Revenues
PortCostsIncludedInRevenues
|
135900000 | USD |
rcl |
Port Costs Included In Revenues
PortCostsIncludedInRevenues
|
413700000 | USD | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
305313000 | USD |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
384536000 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
692322000 | USD |
CY2017Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
748442000 | USD |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-916484000 | USD |
CY2017Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-526894000 | USD |
CY2016Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
3328517000 | USD |
CY2017Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
3375969000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
39425000 | USD | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
37562000 | USD | |
CY2016Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | shares | |
CY2017Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | shares | |
CY2016Q4 | us-gaap |
Assets
Assets
|
22310324000 | USD |
CY2017Q3 | us-gaap |
Assets
Assets
|
22099314000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
748305000 | USD |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
798152000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
121565000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
132603000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value Including Discontinued Operations
CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations
|
178428000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value Including Discontinued Operations
CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations
|
132603000 | USD |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value Including Discontinued Operations
CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations
|
139950000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
56863000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
7347000 | USD | |
us-gaap |
Cash Divested From Deconsolidation
CashDivestedFromDeconsolidation
|
26000000 | USD | |
CY2016Q3 | us-gaap |
Cash Dividends Paid To Parent Company By Unconsolidated Subsidiaries
CashDividendsPaidToParentCompanyByUnconsolidatedSubsidiaries
|
47491000 | USD |
us-gaap |
Cash Dividends Paid To Parent Company By Unconsolidated Subsidiaries
CashDividendsPaidToParentCompanyByUnconsolidatedSubsidiaries
|
71370000 | USD | |
CY2017Q3 | us-gaap |
Cash Dividends Paid To Parent Company By Unconsolidated Subsidiaries
CashDividendsPaidToParentCompanyByUnconsolidatedSubsidiaries
|
49865000 | USD |
us-gaap |
Cash Dividends Paid To Parent Company By Unconsolidated Subsidiaries
CashDividendsPaidToParentCompanyByUnconsolidatedSubsidiaries
|
107267000 | USD | |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.375 | |
CY2016Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.375 | |
CY2017Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.6 | |
CY2015Q4 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.375 | |
CY2016Q1 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.375 | |
CY2016Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.375 | |
CY2016Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.48 | |
CY2016Q4 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.48 | |
CY2017Q1 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.48 | |
CY2017Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.48 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
234613486 | shares |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
235134180 | shares |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2346000 | USD |
CY2017Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
2351000 | USD |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
787785000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1273201000 | USD | |
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
986986000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1726684000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1340123000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
3892288000 | USD | |
CY2017Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1318269000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
3750878000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Services Direct Labor
CostOfServicesDirectLabor
|
214081000 | USD |
us-gaap |
Cost Of Services Direct Labor
CostOfServicesDirectLabor
|
671955000 | USD | |
CY2017Q3 | us-gaap |
Cost Of Services Direct Labor
CostOfServicesDirectLabor
|
210764000 | USD |
us-gaap |
Cost Of Services Direct Labor
CostOfServicesDirectLabor
|
636861000 | USD | |
CY2016Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
1965473000 | USD |
CY2017Q3 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
2226179000 | USD |
us-gaap |
Deferred Other Tax Expense Benefit
DeferredOtherTaxExpenseBenefit
|
1601000 | USD | |
us-gaap |
Deferred Other Tax Expense Benefit
DeferredOtherTaxExpenseBenefit
|
516000 | USD | |
CY2016Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
229328000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
661712000 | USD | |
CY2017Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
240150000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
710836000 | USD | |
CY2016Q4 | us-gaap |
Derivative Asset Fair Value Gross Liability
DerivativeAssetFairValueGrossLiability
|
19397000 | USD |
CY2017Q3 | us-gaap |
Derivative Asset Fair Value Gross Liability
DerivativeAssetFairValueGrossLiability
|
117065000 | USD |
CY2016Q4 | us-gaap |
Derivative Assets
DerivativeAssets
|
0 | USD |
CY2017Q3 | us-gaap |
Derivative Assets
DerivativeAssets
|
104193000 | USD |
CY2016Q4 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
0 | USD |
CY2017Q3 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
52796000 | USD |
CY2016Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
19397000 | USD |
CY2017Q3 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
221258000 | USD |
CY2016Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
373497000 | USD |
CY2017Q3 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
189163000 | USD |
us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
-6353000 | USD | |
us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
56836000 | USD | |
CY2016Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
346887000 | USD |
CY2017Q3 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
72098000 | USD |
CY2016Q4 | us-gaap |
Derivative Liability Collateral Right To Reclaim Cash Offset
DerivativeLiabilityCollateralRightToReclaimCashOffset
|
7213000 | USD |
CY2017Q3 | us-gaap |
Derivative Liability Collateral Right To Reclaim Cash Offset
DerivativeLiabilityCollateralRightToReclaimCashOffset
|
0 | USD |
CY2016Q4 | us-gaap |
Derivative Liability Fair Value Gross Asset
DerivativeLiabilityFairValueGrossAsset
|
19397000 | USD |
CY2017Q3 | us-gaap |
Derivative Liability Fair Value Gross Asset
DerivativeLiabilityFairValueGrossAsset
|
117065000 | USD |
CY2016Q4 | us-gaap |
Derivative Liability Fair Value Gross Liability Including Not Subject To Master Netting Arrangement
DerivativeLiabilityFairValueGrossLiabilityIncludingNotSubjectToMasterNettingArrangement
|
146592000 | USD |
CY2017Q3 | us-gaap |
Derivative Liability Fair Value Gross Liability Including Not Subject To Master Netting Arrangement
DerivativeLiabilityFairValueGrossLiabilityIncludingNotSubjectToMasterNettingArrangement
|
89333000 | USD |
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.23 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
4.74 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.51 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
6.22 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.21 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
4.72 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.49 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
6.19 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-23480000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
467000 | USD | |
CY2016Q4 | us-gaap |
Financial Instruments Owned And Pledged As Collateral At Fair Value
FinancialInstrumentsOwnedAndPledgedAsCollateralAtFairValue
|
7200000 | USD |
CY2016Q3 | us-gaap |
Food And Beverage Cost Of Sales
FoodAndBeverageCostOfSales
|
125732000 | USD |
us-gaap |
Food And Beverage Cost Of Sales
FoodAndBeverageCostOfSales
|
371759000 | USD | |
CY2017Q3 | us-gaap |
Food And Beverage Cost Of Sales
FoodAndBeverageCostOfSales
|
126223000 | USD |
us-gaap |
Food And Beverage Cost Of Sales
FoodAndBeverageCostOfSales
|
369198000 | USD | |
CY2016Q3 | us-gaap |
Fuel Costs
FuelCosts
|
178772000 | USD |
us-gaap |
Fuel Costs
FuelCosts
|
531283000 | USD | |
CY2017Q3 | us-gaap |
Fuel Costs
FuelCosts
|
160752000 | USD |
us-gaap |
Fuel Costs
FuelCosts
|
508914000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
0 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
30902000 | USD | |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
288386000 | USD |
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
288517000 | USD |
CY2016Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
46539000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
94832000 | USD | |
CY2017Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
85120000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
120359000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-17313000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
77436000 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
197277000 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
56787000 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
46748000 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
256855000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-21650000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-2720000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
17929000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
12870000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-10211000 | USD | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-9823000 | USD | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-16245000 | USD | |
CY2016Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
848000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
912000 | shares | |
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1130000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1023000 | shares | |
CY2016Q3 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
6472000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
14875000 | USD | |
CY2017Q3 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
4693000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
16756000 | USD | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
82610000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
226803000 | USD | |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
73233000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
230182000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
140335000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
147789000 | USD | |
CY2016Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
46166000 | USD |
CY2017Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
92914000 | USD |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
114087000 | USD |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
119949000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
22310324000 | USD |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
22099314000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4441601000 | USD |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5057112000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
8101701000 | USD |
CY2017Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
6076499000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
1285735000 | USD |
CY2017Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
1515708000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Percentage Bearing Fixed Interest Rate
LongTermDebtPercentageBearingFixedInterestRate
|
0.405 | |
CY2017Q3 | us-gaap |
Long Term Debt Percentage Bearing Fixed Interest Rate
LongTermDebtPercentageBearingFixedInterestRate
|
0.488 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
596950000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-2369710000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2517559000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-78011000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2000952000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2454601000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
693257000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1022302000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
752842000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1337094000 | USD | |
CY2016Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-41706000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-158061000 | USD | |
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
15354000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-99613000 | USD | |
CY2016Q3 | us-gaap |
Notes Receivable Gross
NotesReceivableGross
|
213042000 | USD |
CY2017Q3 | us-gaap |
Notes Receivable Gross
NotesReceivableGross
|
0 | USD |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
734963000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1180363000 | USD | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
737488000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1436707000 | USD | |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1112206000 | USD |
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1323773000 | USD |
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-14248000 | USD | |
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
237421000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
95536000 | USD |
us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
254624000 | USD | |
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
230245000 | USD |
us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
381660000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
4043000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
8423000 | USD | |
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
5889000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
14210000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
94528000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
250899000 | USD | |
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
234144000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
389590000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
5051000 | USD |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
12148000 | USD | |
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
1990000 | USD |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
6280000 | USD | |
CY2016Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
260718000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
857161000 | USD | |
CY2017Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
253892000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
780257000 | USD | |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
645610000 | USD |
CY2017Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
530215000 | USD |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-12107000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-40965000 | USD | |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1226000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-6546000 | USD | |
CY2016Q3 | us-gaap |
Passenger Revenue
PassengerRevenue
|
1899956000 | USD |
us-gaap |
Passenger Revenue
PassengerRevenue
|
4794653000 | USD | |
CY2017Q3 | us-gaap |
Passenger Revenue
PassengerRevenue
|
1893152000 | USD |
us-gaap |
Passenger Revenue
PassengerRevenue
|
4892760000 | USD | |
us-gaap |
Payments For Proceeds From Derivative Instrument Investing Activities
PaymentsForProceedsFromDerivativeInstrumentInvestingActivities
|
-57004000 | USD | |
us-gaap |
Payments For Proceeds From Derivative Instrument Investing Activities
PaymentsForProceedsFromDerivativeInstrumentInvestingActivities
|
172878000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
124999000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
83793000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
25987000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
44709000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
9313000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
299959000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
243557000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
309162000 | USD | |
us-gaap |
Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
|
8611000 | USD | |
us-gaap |
Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
|
0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2313831000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
387335000 | USD | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2017Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2017Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2017Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
209716000 | USD |
CY2017Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
200125000 | USD |
us-gaap |
Proceeds From Collection Of Advance To Affiliate
ProceedsFromCollectionOfAdvanceToAffiliate
|
22470000 | USD | |
us-gaap |
Proceeds From Collection Of Advance To Affiliate
ProceedsFromCollectionOfAdvanceToAffiliate
|
31633000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
6038560000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
3682000000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
2179000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
4137000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
0 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
230000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1782000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2499000 | USD | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
20161427000 | USD |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
19688872000 | USD |
CY2016Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
291899000 | USD |
CY2017Q3 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
285332000 | USD |
CY2016Q3 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-80908000 | USD |
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-265147000 | USD | |
CY2017Q3 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-43605000 | USD |
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-152169000 | USD | |
CY2016Q3 | us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
2410000 | USD |
us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
8930000 | USD | |
CY2017Q3 | us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
3770000 | USD |
us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
11503000 | USD | |
CY2016Q3 | us-gaap |
Related Party Transaction Other Revenues From Transactions With Related Party
RelatedPartyTransactionOtherRevenuesFromTransactionsWithRelatedParty
|
9300000 | USD |
us-gaap |
Related Party Transaction Other Revenues From Transactions With Related Party
RelatedPartyTransactionOtherRevenuesFromTransactionsWithRelatedParty
|
17888000 | USD | |
CY2017Q3 | us-gaap |
Related Party Transaction Other Revenues From Transactions With Related Party
RelatedPartyTransactionOtherRevenuesFromTransactionsWithRelatedParty
|
14054000 | USD |
CY2017Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
21059191 | shares |
CY2017Q3 | us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
1000000 | shares |
us-gaap |
Related Party Transaction Other Revenues From Transactions With Related Party
RelatedPartyTransactionOtherRevenuesFromTransactionsWithRelatedParty
|
39987000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
4818262000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
5598198000 | USD | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
7860341000 | USD |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
8862369000 | USD |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
2563741000 | USD |
us-gaap |
Revenues
Revenues
|
6586798000 | USD | |
CY2017Q3 | us-gaap |
Revenues
Revenues
|
2569544000 | USD |
us-gaap |
Revenues
Revenues
|
6773378000 | USD | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
259327000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
852435000 | USD | |
CY2017Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
273637000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
874957000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
22041000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
52469000 | USD | |
CY2017Q2 | us-gaap |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
500000000 | USD |
CY2017Q3 | us-gaap |
Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
|
375000000 | USD |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9121412000 | USD |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10435488000 | USD |
CY2016Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
20019237 | shares |
CY2016Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1153308000 | USD |
CY2017Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1278307000 | USD |
CY2017Q3 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
125000000 | USD |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
215667000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
216575000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
215824000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
215905000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
214819000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
215663000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
214694000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
214882000 | shares | |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-style:italic;">Reclassifications</font></div><div style="line-height:120%;text-align:justify;text-indent:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:justify;text-indent:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">For the </font><font style="font-family:inherit;font-size:10pt;">third</font><font style="font-family:inherit;font-size:10pt;"> quarter and </font><font style="font-family:inherit;font-size:10pt;">nine months ended</font><font style="font-family:inherit;font-size:10pt;"> </font><font style="font-family:inherit;font-size:10pt;">September 30, 2016</font><font style="font-family:inherit;font-size:10pt;">, restructuring charges of </font><font style="font-family:inherit;font-size:10pt;">$1.9 million</font><font style="font-family:inherit;font-size:10pt;"> and </font><font style="font-family:inherit;font-size:10pt;">$6.6 million</font><font style="font-family:inherit;font-size:10pt;">, respectively, have been reclassified into </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Marketing, selling and administrative expenses</font><font style="font-family:inherit;font-size:10pt;"> in the consolidated statements of comprehensive income (loss) in order to conform to the current year presentation.</font></div><div style="line-height:120%;text-align:justify;text-indent:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:justify;text-indent:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">For the </font><font style="font-family:inherit;font-size:10pt;">nine months ended</font><font style="font-family:inherit;font-size:10pt;"> </font><font style="font-family:inherit;font-size:10pt;">September 30, 2016</font><font style="font-family:inherit;font-size:10pt;">, share-based compensation expense of </font><font style="font-family:inherit;font-size:10pt;">$22.0 million</font><font style="font-family:inherit;font-size:10pt;">, equity investment income of </font><font style="font-family:inherit;font-size:10pt;">$94.8 million</font><font style="font-family:inherit;font-size:10pt;"> and amortization of debt issuance costs of </font><font style="font-family:inherit;font-size:10pt;">$22.9 million</font><font style="font-family:inherit;font-size:10pt;">, have been reclassified in the consolidated statements of cash flows from </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Other, net</font><font style="font-family:inherit;font-size:10pt;"> to </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Share-based compensation expense</font><font style="font-family:inherit;font-size:10pt;">, </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Equity investment income</font><font style="font-family:inherit;font-size:10pt;"> and </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Amortization of debt issuance costs</font><font style="font-family:inherit;font-size:10pt;">, respectively, within </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Net cash provided by operating activities</font><font style="font-family:inherit;font-size:10pt;"> in order to conform to the current year presentation. </font></div><div style="line-height:120%;text-align:justify;text-indent:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:justify;text-indent:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Additionally, for the </font><font style="font-family:inherit;font-size:10pt;">nine months ended</font><font style="font-family:inherit;font-size:10pt;"> </font><font style="font-family:inherit;font-size:10pt;">September 30, 2016</font><font style="font-family:inherit;font-size:10pt;">, amortization of debt issuance costs of </font><font style="font-family:inherit;font-size:10pt;">$11.3 million</font><font style="font-family:inherit;font-size:10pt;"> and </font><font style="font-family:inherit;font-size:10pt;">$5.3 million</font><font style="font-family:inherit;font-size:10pt;">, have been reclassified from </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Decrease</font><font style="font-family:inherit;font-size:10pt;"> </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">(increase) in prepaid expenses and other assets</font><font style="font-family:inherit;font-size:10pt;"> and from </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Increase in accrued expenses and other liabilities</font><font style="font-family:inherit;font-size:10pt;">, respectively, in the consolidated statements of cash flows to </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Amortization of debt issuance costs</font><font style="font-family:inherit;font-size:10pt;">, within </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Net cash provided by operating activities</font><font style="font-family:inherit;font-size:10pt;"> in order to conform to the current year presentation.</font></div></div> |