2018 Q4 Form 10-Q Financial Statement
#000103405418000018 Filed on November 08, 2018
Income Statement
Concept | 2018 Q4 | 2018 Q3 | 2017 Q3 |
---|---|---|---|
Revenue | $483.8M | $467.2M | $433.9M |
YoY Change | 9.2% | 7.67% | 5.51% |
Cost Of Revenue | $122.3M | $116.7M | $111.5M |
YoY Change | 6.81% | 4.73% | 5.66% |
Gross Profit | $361.5M | $350.5M | $322.5M |
YoY Change | 10.05% | 8.68% | 5.42% |
Gross Profit Margin | 74.71% | 75.01% | 74.31% |
Selling, General & Admin | $35.60M | $34.91M | $32.56M |
YoY Change | 16.72% | 7.21% | 0.8% |
% of Gross Profit | 9.85% | 9.96% | 10.1% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $169.4M | $67.50M | $65.00M |
YoY Change | 4.18% | 3.85% | -59.4% |
% of Gross Profit | 46.86% | 19.26% | 20.16% |
Operating Expenses | $205.1M | $34.91M | $32.56M |
YoY Change | 6.16% | 7.21% | -83.07% |
Operating Profit | $150.3M | $138.0M | $117.0M |
YoY Change | 26.23% | 17.94% | 3.0% |
Interest Expense | -$101.8M | -$99.30M | -$84.50M |
YoY Change | 13.49% | 17.51% | -2.2% |
% of Operating Profit | -67.72% | -71.95% | -72.22% |
Other Income/Expense, Net | $24.60M | -$123.8M | -$64.47M |
YoY Change | -232.26% | 92.08% | 5761.09% |
Pretax Income | $73.00M | $14.17M | $52.54M |
YoY Change | 582.24% | -73.04% | -480.72% |
Income Tax | $21.90M | -$1.979M | $3.378M |
% Of Pretax Income | 30.0% | -13.97% | 6.43% |
Net Earnings | $57.15M | $16.14M | $49.16M |
YoY Change | 646.11% | -67.16% | -419.23% |
Net Earnings / Revenue | 11.81% | 3.46% | 11.33% |
Basic Earnings Per Share | $0.50 | $0.14 | $0.41 |
Diluted Earnings Per Share | $0.50 | $0.14 | $0.41 |
COMMON SHARES | |||
Basic Shares Outstanding | 113.3M | 114.6M | 119.7M |
Diluted Shares Outstanding | 116.1M | 121.0M |
Balance Sheet
Concept | 2018 Q4 | 2018 Q3 | 2017 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $143.4M | $136.2M | $139.7M |
YoY Change | 108.43% | -2.51% | -15.54% |
Cash & Equivalents | $143.4M | $136.2M | $172.5M |
Short-Term Investments | |||
Other Short-Term Assets | $14.67M | $17.44M | $84.40M |
YoY Change | -9.77% | -79.34% | -86.07% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $111.0M | $89.30M | $99.90M |
Other Receivables | $11.20M | $10.90M | $0.00 |
Total Short-Term Assets | $373.9M | $327.7M | $324.1M |
YoY Change | 44.05% | 1.1% | -62.23% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.786B | $2.788B | $2.777B |
YoY Change | -0.92% | 0.37% | -0.1% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $722.0M | $710.5M | $648.4M |
YoY Change | 11.05% | 9.58% | 147.58% |
Total Long-Term Assets | $6.840B | $6.886B | $6.976B |
YoY Change | -3.13% | -1.29% | -1.15% |
TOTAL ASSETS | |||
Total Short-Term Assets | $373.9M | $327.7M | $324.1M |
Total Long-Term Assets | $6.840B | $6.886B | $6.976B |
Total Assets | $7.214B | $7.214B | $7.301B |
YoY Change | -1.45% | -1.19% | -7.77% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $34.31M | $32.09M | $32.40M |
YoY Change | 2.92% | -0.97% | 35.56% |
Accrued Expenses | $63.67M | $68.13M | $104.7M |
YoY Change | -8.87% | -34.93% | 9.06% |
Deferred Revenue | $618.0K | ||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $941.7M | $24.00M | $773.3M |
YoY Change | 4608.64% | -96.9% | 49.89% |
Total Short-Term Liabilities | $1.206B | $265.5M | $1.023B |
YoY Change | 332.51% | -74.04% | 38.43% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $8.997B | $9.710B | $8.186B |
YoY Change | -3.16% | 18.63% | -3.87% |
Other Long-Term Liabilities | $387.4M | $383.2M | $350.0M |
YoY Change | 10.78% | 9.5% | 5.87% |
Total Long-Term Liabilities | $9.384B | $10.09B | $8.536B |
YoY Change | -2.66% | 18.25% | -3.51% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.206B | $265.5M | $1.023B |
Total Long-Term Liabilities | $9.384B | $10.09B | $8.536B |
Total Liabilities | $10.59B | $10.36B | $9.558B |
YoY Change | 6.77% | 8.38% | -0.28% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$5.136B | -$4.852B | |
YoY Change | 17.05% | ||
Common Stock | $1.124M | $1.142M | |
YoY Change | -3.44% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$3.377B | -$3.145B | -$2.258B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.214B | $7.214B | $7.301B |
YoY Change | -1.45% | -1.19% | -7.77% |
Cashflow Statement
Concept | 2018 Q4 | 2018 Q3 | 2017 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $57.15M | $16.14M | $49.16M |
YoY Change | 646.11% | -67.16% | -419.23% |
Depreciation, Depletion And Amortization | $169.4M | $67.50M | $65.00M |
YoY Change | 4.18% | 3.85% | -59.4% |
Cash From Operating Activities | $226.5M | $199.0M | $187.3M |
YoY Change | -0.22% | 6.25% | 8.58% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$44.80M | -$36.40M | -$36.90M |
YoY Change | 10.07% | -1.36% | 9.82% |
Acquisitions | $118.5M | $78.83M | |
YoY Change | 50.3% | ||
Other Investing Activities | -$53.10M | -$113.9M | -$85.40M |
YoY Change | -80.59% | 33.37% | 130.19% |
Cash From Investing Activities | -$98.00M | -$150.1M | -$122.3M |
YoY Change | -68.81% | 22.73% | 72.74% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -117.3M | -57.90M | -93.50M |
YoY Change | -610.0% | -38.07% | -120.42% |
NET CHANGE | |||
Cash From Operating Activities | 226.5M | 199.0M | 187.3M |
Cash From Investing Activities | -98.00M | -150.1M | -122.3M |
Cash From Financing Activities | -117.3M | -57.90M | -93.50M |
Net Change In Cash | 11.20M | -9.000M | -28.50M |
YoY Change | -117.45% | -68.42% | -105.09% |
FREE CASH FLOW | |||
Cash From Operating Activities | $226.5M | $199.0M | $187.3M |
Capital Expenditures | -$44.80M | -$36.40M | -$36.90M |
Free Cash Flow | $271.3M | $235.4M | $224.2M |
YoY Change | 1.34% | 5.0% | 8.78% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
sbac |
Gain Loss On Extinguishment Of Debt Including Interest Expense
GainLossOnExtinguishmentOfDebtIncludingInterestExpense
|
-14443000 | ||
CY2018Q3 | sbac |
Ground Lease Extensions
GroundLeaseExtensions
|
6700000 | |
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
|
2018 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2018-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001034054 | ||
CY2018Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
113321450 | |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
SBA COMMUNICATIONS CORP | ||
dei |
Trading Symbol
TradingSymbol
|
SBAC | ||
CY2017Q4 | sbac |
Accrued Earnouts
AccruedEarnouts
|
2470000 | |
CY2018Q3 | sbac |
Accrued Earnouts
AccruedEarnouts
|
1875000 | |
sbac |
Asset Impairment And Decommission Costs
AssetImpairmentAndDecommissionCosts
|
25908000 | ||
CY2017Q3 | sbac |
Asset Impairment And Decommission Costs
AssetImpairmentAndDecommissionCosts
|
9417000 | |
sbac |
Asset Impairment And Decommission Costs
AssetImpairmentAndDecommissionCosts
|
22778000 | ||
CY2018Q3 | sbac |
Asset Impairment And Decommission Costs
AssetImpairmentAndDecommissionCosts
|
6868000 | |
CY2017Q4 | sbac |
Billings To Date On Uncompleted Contracts Or Programs
BillingsToDateOnUncompletedContractsOrPrograms
|
24771000 | |
CY2018Q3 | sbac |
Billings To Date On Uncompleted Contracts Or Programs
BillingsToDateOnUncompletedContractsOrPrograms
|
30193000 | |
sbac |
Business Combination Acquisition Related Costs And Adjusments
BusinessCombinationAcquisitionRelatedCostsAndAdjusments
|
6857000 | ||
CY2017Q3 | sbac |
Business Combination Acquisition Related Costs And Adjusments
BusinessCombinationAcquisitionRelatedCostsAndAdjusments
|
1583000 | |
sbac |
Business Combination Acquisition Related Costs And Adjusments
BusinessCombinationAcquisitionRelatedCostsAndAdjusments
|
9171000 | ||
CY2018Q3 | sbac |
Business Combination Acquisition Related Costs And Adjusments
BusinessCombinationAcquisitionRelatedCostsAndAdjusments
|
2995000 | |
CY2017Q4 | sbac |
Capital Expenditure Accrual Current
CapitalExpenditureAccrualCurrent
|
12408000 | |
CY2018Q3 | sbac |
Capital Expenditure Accrual Current
CapitalExpenditureAccrualCurrent
|
10465000 | |
sbac |
Cash Interest Expense
CashInterestExpense
|
237415000 | ||
CY2017Q3 | sbac |
Cash Interest Expense
CashInterestExpense
|
81357000 | |
sbac |
Cash Interest Expense
CashInterestExpense
|
278278000 | ||
CY2018Q3 | sbac |
Cash Interest Expense
CashInterestExpense
|
95717000 | |
CY2017Q4 | sbac |
Collateral For Surety Payment And Performance Bonds
CollateralForSuretyPaymentAndPerformanceBonds
|
0 | |
CY2018Q3 | sbac |
Collateral For Surety Payment And Performance Bonds
CollateralForSuretyPaymentAndPerformanceBonds
|
0 | |
sbac |
Cost Of Site Development
CostOfSiteDevelopment
|
62713000 | ||
CY2017Q3 | sbac |
Cost Of Site Development
CostOfSiteDevelopment
|
21117000 | |
sbac |
Cost Of Site Development
CostOfSiteDevelopment
|
67693000 | ||
CY2018Q3 | sbac |
Cost Of Site Development
CostOfSiteDevelopment
|
24447000 | |
CY2017Q4 | sbac |
Costs And Estimated Earnings In Excess Of Billings On Uncompleted Contracts Net Percentage Comprised By Significant Customers
CostsAndEstimatedEarningsInExcessOfBillingsOnUncompletedContractsNetPercentageComprisedBySignificantCustomers
|
0.879 | |
CY2018Q3 | sbac |
Costs And Estimated Earnings In Excess Of Billings On Uncompleted Contracts Net Percentage Comprised By Significant Customers
CostsAndEstimatedEarningsInExcessOfBillingsOnUncompletedContractsNetPercentageComprisedBySignificantCustomers
|
0.951 | |
CY2017Q4 | sbac |
Costs Incurred On Uncompleted Contracts Or Programs
CostsIncurredOnUncompletedContractsOrPrograms
|
31404000 | |
CY2018Q3 | sbac |
Costs Incurred On Uncompleted Contracts Or Programs
CostsIncurredOnUncompletedContractsOrPrograms
|
33784000 | |
CY2017Q4 | sbac |
Estimated Earnings On Uncompleted Contracts Or Programs
EstimatedEarningsOnUncompletedContractsOrPrograms
|
10541000 | |
CY2018Q3 | sbac |
Estimated Earnings On Uncompleted Contracts Or Programs
EstimatedEarningsOnUncompletedContractsOrPrograms
|
13662000 | |
sbac |
Gain Loss On Extinguishment Of Debt Including Interest Expense
GainLossOnExtinguishmentOfDebtIncludingInterestExpense
|
-1961000 | ||
us-gaap |
Operating Leases Income Statement Initial Direct Costs
OperatingLeasesIncomeStatementInitialDirectCosts
|
278800000 | ||
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
259533000 | |
CY2018Q3 | us-gaap |
Assets Current
AssetsCurrent
|
327663000 | |
sbac |
Ground Lease Extensions
GroundLeaseExtensions
|
10600000 | ||
CY2017Q3 | sbac |
Ground Lease Extensions
GroundLeaseExtensions
|
2400000 | |
sbac |
Ground Lease Extensions
GroundLeaseExtensions
|
16400000 | ||
sbac |
Ground Lease Land Purchases
GroundLeaseLandPurchases
|
36531000 | ||
CY2017Q3 | sbac |
Ground Lease Land Purchases
GroundLeaseLandPurchases
|
12488000 | |
sbac |
Ground Lease Land Purchases
GroundLeaseLandPurchases
|
31781000 | ||
CY2018Q3 | sbac |
Ground Lease Land Purchases
GroundLeaseLandPurchases
|
8008000 | |
sbac |
Impairment Of Long Lived Assets Held For Use Additions
ImpairmentOfLongLivedAssetsHeldForUseAdditions
|
10162000 | ||
CY2017Q3 | sbac |
Impairment Of Long Lived Assets Held For Use Additions
ImpairmentOfLongLivedAssetsHeldForUseAdditions
|
4128000 | |
sbac |
Impairment Of Long Lived Assets Held For Use Additions
ImpairmentOfLongLivedAssetsHeldForUseAdditions
|
13291000 | ||
CY2018Q3 | sbac |
Impairment Of Long Lived Assets Held For Use Additions
ImpairmentOfLongLivedAssetsHeldForUseAdditions
|
2909000 | |
CY2014Q4 | sbac |
Intercompany Loan Maxiumum Amount
IntercompanyLoanMaxiumumAmount
|
750000000 | |
CY2017Q4 | sbac |
Intercompany Loan Maxiumum Amount
IntercompanyLoanMaxiumumAmount
|
500000000 | |
sbac |
Noncash Asset Impairment And Decommission Costs
NoncashAssetImpairmentAndDecommissionCosts
|
22316000 | ||
sbac |
Noncash Asset Impairment And Decommission Costs
NoncashAssetImpairmentAndDecommissionCosts
|
22146000 | ||
sbac |
Noncash Interest Expense
NoncashInterestExpense
|
2146000 | ||
CY2017Q3 | sbac |
Noncash Interest Expense
NoncashInterestExpense
|
725000 | |
sbac |
Noncash Interest Expense
NoncashInterestExpense
|
2002000 | ||
CY2018Q3 | sbac |
Noncash Interest Expense
NoncashInterestExpense
|
632000 | |
CY2017 | sbac |
Number Of Significant Customers
NumberOfSignificantCustomers
|
8 | |
sbac |
Number Of Significant Customers
NumberOfSignificantCustomers
|
8 | ||
CY2014Q4 | sbac |
Number Of Towers Acquired
NumberOfTowersAcquired
|
1641 | |
CY2017Q4 | sbac |
Number Of Towers Acquired
NumberOfTowersAcquired
|
941 | |
sbac |
Number Of Wholly Owned Subsidiaries That Entered Into Intercompany Loan Agreement
NumberOfWhollyOwnedSubsidiariesThatEnteredIntoIntercompanyLoanAgreement
|
2 | ||
CY2017Q4 | sbac |
Performance Targets Maximum Potential Obligation
PerformanceTargetsMaximumPotentialObligation
|
11100000 | |
CY2018Q3 | sbac |
Performance Targets Maximum Potential Obligation
PerformanceTargetsMaximumPotentialObligation
|
14200000 | |
CY2017Q4 | sbac |
Prepaid Rent Current
PrepaidRentCurrent
|
32505000 | |
CY2018Q3 | sbac |
Prepaid Rent Current
PrepaidRentCurrent
|
31323000 | |
sbac |
Revenue Recognition And Accounts Receivable Policytext Block
RevenueRecognitionAndAccountsReceivablePolicytextBlock
|
<div> <div style="margin-left:0pt;margin-right:0pt;"> <p style="margin:12pt 0pt 0pt;border-bottom:1pt none #D9D9D9 ;font-family:Times New Roman;font-size: 10pt"> <font style="display: inline;font-weight:bold;font-style:italic;font-size:10pt;">Revenue Recognition and Accounts Receivable </font> </p> <p style="margin:5pt 0pt 0pt;text-indent:24.5pt;border-top:1pt none #D9D9D9 ;border-bottom:1pt none #D9D9D9 ;font-family:Times New Roman;font-size: 10pt"> <font style="display: inline;font-size:10pt;">Revenue from site leasing is recognized on a straight-line basis over the current term of the related lease agreements, which are generally </font><font style="display: inline;font-size:10pt;">five</font><font style="display: inline;font-size:10pt;"> to </font><font style="display: inline;font-size:10pt;">ten</font><font style="display: inline;font-size:10pt;"> years. Receivables recorded related to the straight-line impact of site leases are reflected in other assets on the Consolidated Balance Sheets. Rental amounts received in advance are recorded as deferred revenue on the Consolidated Balance Sheets. Revenues from site leasing represent </font><font style="display: inline;font-size:10pt;">94%</font><font style="display: inline;font-size:10pt;"> of the Company’s total revenues.</font> </p> <p style="margin:5pt 0pt 0pt;text-indent:24.5pt;border-top:1pt none #D9D9D9 ;border-bottom:1pt none #D9D9D9 ;font-family:Times New Roman;font-size: 10pt"> <font style="display: inline;font-size:10pt;">Site development projects in which the Company performs consulting services include contracts on a fixed price basis that are billed at contractual rates. Revenue is recognized over time based on milestones achieved, which are determined based on costs incurred. Amounts billed in advance (collected or uncollected) are recorded as deferred revenue on the Consolidated Balance Sheets.</font> </p> <p style="margin:5pt 0pt 0pt;text-indent:24.5pt;border-top:1pt none #D9D9D9 ;border-bottom:1pt none #D9D9D9 ;font-family:Times New Roman;font-size: 10pt"> <font style="display: inline;font-size:10pt;">Revenue from construction projects is recognized over time, determined by the percentage of cost incurred to date compared to management’s estimated total cost for each contract. This method is used because management considers total cost to be the best available measure of progress on the contracts. These amounts are based on estimates, and the uncertainty inherent in the estimates initially is reduced as work on the contracts nears completion. Refer to Note 8 for further detail of costs and estimated earnings in excess of billings on uncompleted contracts. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined to be probable.</font> </p> <p style="margin:5pt 0pt 0pt;text-indent:24.5pt;border-top:1pt none #D9D9D9 ;border-bottom:1pt none #D9D9D9 ;font-family:Times New Roman;font-size: 10pt"> <font style="display: inline;font-size:10pt;">The site development segment represents approximately </font><font style="display: inline;font-size:10pt;">6%</font><font style="display: inline;font-size:10pt;"> of the Company’s total revenues. The Company accounts for site development revenue in accordance with ASC 606, Revenue from Contracts with Customers, which was adopted on January 1, 2018 by applying the modified retrospective transition method. Payment terms do not result in any significant financing arrangements. Furthermore, these contracts do not typically include variable consideration; therefore, the transaction price that is recognized over time is generally the amount of the total contract. The cumulative effect of initially applying the new revenue standard had no impact on the Company’s financial results. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods. The adoption of the new standard will have no impact to net income on an ongoing basis.</font> </p> <p style="margin:5pt 0pt 0pt;text-indent:24.5pt;border-top:1pt none #D9D9D9 ;font-family:Times New Roman;font-size: 10pt"> <font style="display: inline;font-size:10pt;">The accounts receivable balance was </font><font style="display: inline;font-size:10pt;">$89.3</font><font style="display: inline;font-size:10pt;"> million and </font><font style="display: inline;font-size:10pt;">$90.7</font><font style="display: inline;font-size:10pt;"> million as of </font><font style="display: inline;font-size:10pt;">September 30, 2018</font><font style="display: inline;font-size:10pt;"> and </font><font style="display: inline;font-size:10pt;">December 31, 2017</font><font style="display: inline;font-size:10pt;">, respectively, of which </font><font style="display: inline;font-size:10pt;">$23.2</font><font style="display: inline;font-size:10pt;"> million and </font><font style="display: inline;font-size:10pt;">$20.8</font><font style="display: inline;font-size:10pt;"> million related to the site development segment as of </font><font style="display: inline;font-size:10pt;">September 30, 2018</font><font style="display: inline;font-size:10pt;"> and </font><font style="display: inline;font-size:10pt;">December 31, 2017</font><font style="display: inline;font-size:10pt;">, respectively. The Company performs periodic credit evaluations of its customers. In addition, the Company monitors collections and payments from its customers and maintains a provision for estimated credit losses based upon historical experience, specific customer collection issues identified, and past due balances as determined based on contractual terms. Interest is charged on outstanding receivables from customers on a case by case basis in accordance with the terms of the respective contracts or agreements with those customers. Amounts determined to be uncollectible are written off against the allowance for doubtful accounts in the period in which uncollectibility is determined to be probable. Refer to Note 14 for further detail of the site development segment.</font> </p> <p><font size="1"> </font></p> </div> </div> | ||
CY2018Q3 | sbac |
Share Based Compensation Arrangement By Share Based Payment Award Options Nonvested Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsNonvestedIntrinsicValue
|
91608000 | |
sbac |
Site Development
SiteDevelopment
|
75513000 | ||
CY2017Q3 | sbac |
Site Development
SiteDevelopment
|
25407000 | |
sbac |
Site Development
SiteDevelopment
|
86160000 | ||
CY2018Q3 | sbac |
Site Development
SiteDevelopment
|
31961000 | |
CY2017Q4 | sbac |
Surety Payment And Performance Bonds
SuretyPaymentAndPerformanceBonds
|
39500000 | |
CY2018Q3 | sbac |
Surety Payment And Performance Bonds
SuretyPaymentAndPerformanceBonds
|
40400000 | |
sbac |
Towers And Related Intangible Assets Acquisitions
TowersAndRelatedIntangibleAssetsAcquisitions
|
124476000 | ||
CY2017Q3 | sbac |
Towers And Related Intangible Assets Acquisitions
TowersAndRelatedIntangibleAssetsAcquisitions
|
66338000 | |
sbac |
Towers And Related Intangible Assets Acquisitions
TowersAndRelatedIntangibleAssetsAcquisitions
|
372054000 | ||
CY2018Q3 | sbac |
Towers And Related Intangible Assets Acquisitions
TowersAndRelatedIntangibleAssetsAcquisitions
|
110464000 | |
sbac |
Unfunded Towers And Related Intangible Assets Acquisitions
UnfundedTowersAndRelatedIntangibleAssetsAcquisitions
|
21000000 | ||
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
33334000 | |
CY2018Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
32087000 | |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
90673000 | |
CY2018Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
89302000 | |
CY2017Q4 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
13506000 | |
CY2018Q3 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
11453000 | |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
69862000 | |
CY2018Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
68129000 | |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2678780000 | |
CY2018Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2856593000 | |
CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-379460000 | |
CY2018Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-528517000 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2167470000 | |
CY2018Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2233793000 | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
32800000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
16603000 | ||
CY2017Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
4957000 | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
15265000 | ||
CY2018Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
4980000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
286800000 | ||
CY2017Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
96800000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
301700000 | ||
CY2018Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
100100000 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
7320205000 | |
CY2018Q3 | us-gaap |
Assets
Assets
|
7213823000 | |
CY2017Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
|
18400000 | |
CY2017Q4 | us-gaap |
Billings In Excess Of Cost
BillingsInExcessOfCost
|
263000 | |
CY2018Q3 | us-gaap |
Billings In Excess Of Cost
BillingsInExcessOfCost
|
546000 | |
us-gaap |
Business Acquisition Equity Interests Issued Or Issuable Number Of Shares Issued
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued
|
487963 | ||
us-gaap |
Business Combination Consideration Transferred Equity Interests Issued And Issuable
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable
|
63300000 | ||
CY2017 | us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
12400000 | |
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
10500000 | ||
us-gaap |
Capital Lease Obligations Incurred
CapitalLeaseObligationsIncurred
|
254000 | ||
us-gaap |
Capital Lease Obligations Incurred
CapitalLeaseObligationsIncurred
|
1142000 | ||
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
68783000 | |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
136221000 | |
CY2016Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
185970000 | |
CY2017Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
172462000 | |
CY2017Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
104295000 | |
CY2018Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
163324000 | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-13508000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
59029000 | ||
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1164000 | |
CY2018Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1142000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
123728000 | ||
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
85633000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-158759000 | ||
CY2018Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-11454000 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
331783000 | ||
CY2017Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
111468000 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
346493000 | ||
CY2018Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
116741000 | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
945182000 | ||
CY2017Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
316934000 | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
988002000 | ||
CY2018Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
329215000 | |
CY2017Q4 | us-gaap |
Costs In Excess Of Billings On Uncompleted Contracts Or Programs
CostsInExcessOfBillingsOnUncompletedContractsOrPrograms
|
17174000 | |
CY2018Q3 | us-gaap |
Costs In Excess Of Billings On Uncompleted Contracts Or Programs
CostsInExcessOfBillingsOnUncompletedContractsOrPrograms
|
17253000 | |
CY2018Q3 | us-gaap |
Intercompany Foreign Currency Balance Amount
IntercompanyForeignCurrencyBalanceAmount
|
536900000 | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
262257000 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
123.91 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
293372000 | ||
CY2017Q4 | us-gaap |
Costs In Excess Of Billings On Uncompleted Contracts Or Programs Expected To Be Collected Within One Year
CostsInExcessOfBillingsOnUncompletedContractsOrProgramsExpectedToBeCollectedWithinOneYear
|
17437000 | |
CY2018Q3 | us-gaap |
Costs In Excess Of Billings On Uncompleted Contracts Or Programs Expected To Be Collected Within One Year
CostsInExcessOfBillingsOnUncompletedContractsOrProgramsExpectedToBeCollectedWithinOneYear
|
17799000 | |
us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
35700000 | ||
CY2018Q3 | us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
12900000 | |
CY2017Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
9405000000 | |
CY2018Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
9829000000 | |
CY2017Q4 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
9436290000 | |
CY2018Q3 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
9695716000 | |
CY2017Q4 | us-gaap |
Deferred Costs Leasing Net Noncurrent
DeferredCostsLeasingNetNoncurrent
|
27703000 | |
CY2018Q3 | us-gaap |
Deferred Costs Leasing Net Noncurrent
DeferredCostsLeasingNetNoncurrent
|
26682000 | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-1220000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-27925000 | ||
CY2017Q4 | us-gaap |
Deferred Rent Receivables Net Noncurrent
DeferredRentReceivablesNetNoncurrent
|
313650000 | |
CY2018Q3 | us-gaap |
Deferred Rent Receivables Net Noncurrent
DeferredRentReceivablesNetNoncurrent
|
317422000 | |
CY2017Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
97969000 | |
CY2018Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
96577000 | |
CY2017Q4 | us-gaap |
Deferred Tax Assets Gross Noncurrent
DeferredTaxAssetsGrossNoncurrent
|
1670000 | |
CY2018Q3 | us-gaap |
Deferred Tax Assets Gross Noncurrent
DeferredTaxAssetsGrossNoncurrent
|
28130000 | |
CY2017Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards Foreign
DeferredTaxAssetsOperatingLossCarryforwardsForeign
|
1000000000 | |
us-gaap |
Depreciation
Depreciation
|
193200000 | ||
CY2017Q3 | us-gaap |
Depreciation
Depreciation
|
65000000 | |
us-gaap |
Depreciation
Depreciation
|
200600000 | ||
CY2018Q3 | us-gaap |
Depreciation
Depreciation
|
67500000 | |
CY2017Q3 | us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
161907000 | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
502659000 | ||
CY2018Q3 | us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
167703000 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.80 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.41 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.08 | ||
CY2018Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.14 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.79 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.41 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.08 | ||
CY2018Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.14 | |
CY2017 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3537000 | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-13608000 | ||
CY2017Q4 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
2500000 | |
CY2018Q3 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
1900000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2374481000 | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2622372000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
5972612000 | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
6010327000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3598131000 | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3387955000 | |
us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
P15Y | ||
CY2018Q2 | us-gaap |
Foreign Currency Exchange Rate Remeasurement1
ForeignCurrencyExchangeRateRemeasurement1
|
0.0347 | |
us-gaap |
Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
|
11649000 | ||
CY2017Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
48899000 | |
CY2018Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
34186000 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
8648000 | ||
CY2017Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
2505000 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
4972000 | ||
CY2018Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
2006000 | |
us-gaap |
Investment Income Investment Expense
InvestmentIncomeInvestmentExpense
|
237415000 | ||
CY2017Q3 | us-gaap |
Investment Income Investment Expense
InvestmentIncomeInvestmentExpense
|
81357000 | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.41 | |
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
-0.08 | ||
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.14 | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
11323000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
16525000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
10167000 | ||
us-gaap |
Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
|
-113138000 | ||
CY2018Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
|
-25900000 | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-1961000 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-14087000 | ||
us-gaap |
Gross Profit
GrossProfit
|
952819000 | ||
CY2017Q3 | us-gaap |
Gross Profit
GrossProfit
|
322477000 | |
us-gaap |
Gross Profit
GrossProfit
|
1035353000 | ||
CY2018Q3 | us-gaap |
Gross Profit
GrossProfit
|
350480000 | |
CY2017Q4 | us-gaap |
Held To Maturity Securities
HeldToMaturitySecurities
|
500000 | |
CY2018Q3 | us-gaap |
Held To Maturity Securities
HeldToMaturitySecurities
|
200000 | |
CY2017Q4 | us-gaap |
Held To Maturity Securities Fair Value
HeldToMaturitySecuritiesFairValue
|
500000 | |
CY2018Q3 | us-gaap |
Held To Maturity Securities Fair Value
HeldToMaturitySecuritiesFairValue
|
200000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
106161000 | ||
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
52539000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-21347000 | ||
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
14165000 | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.80 | ||
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.41 | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.08 | ||
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.14 | |
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.79 | ||
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
3378000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-11645000 | ||
CY2018Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-1979000 | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
4846000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-2496000 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
24836000 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
14813000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
7987000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
10338000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
18168000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
28061000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
11950000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
4655000 | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
982000 | ||
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1280000 | |
CY2018Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1517000 | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-290915000 | ||
us-gaap |
Investment Income Investment Expense
InvestmentIncomeInvestmentExpense
|
278278000 | ||
CY2018Q3 | us-gaap |
Investment Income Investment Expense
InvestmentIncomeInvestmentExpense
|
95717000 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7320205000 | |
CY2018Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7213823000 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
278905000 | |
CY2018Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
265512000 | |
CY2017Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
9640414000 | |
CY2018Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
10093394000 | |
CY2017Q4 | us-gaap |
Loans And Leases Receivable Gross Carrying Amount
LoansAndLeasesReceivableGrossCarryingAmount
|
52383000 | |
CY2018Q3 | us-gaap |
Loans And Leases Receivable Gross Carrying Amount
LoansAndLeasesReceivableGrossCarryingAmount
|
45300000 | |
CY2017Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
9310686000 | |
CY2018Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
9734145000 | |
CY2017Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
20000000 | |
CY2018Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
24000000 | |
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
9290686000 | |
CY2018Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
9710145000 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-317602000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-31189000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-520317000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
591472000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
624143000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
95994000 | ||
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
49161000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-9702000 | ||
CY2018Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
16144000 | |
us-gaap |
Noncash Or Part Noncash Acquisition Noncash Financial Or Equity Instrument Consideration Shares Issued1
NoncashOrPartNoncashAcquisitionNoncashFinancialOrEquityInstrumentConsiderationSharesIssued1
|
63313000 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-233259000 | ||
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-64472000 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-415191000 | ||
CY2018Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-123841000 | |
CY2017Q4 | us-gaap |
Notes And Loans Receivable Gross Current
NotesAndLoansReceivableGrossCurrent
|
948000 | |
CY2018Q3 | us-gaap |
Notes And Loans Receivable Gross Current
NotesAndLoansReceivableGrossCurrent
|
10877000 | |
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
2 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
339420000 | ||
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
117011000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
393844000 | ||
CY2018Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
138006000 | |
us-gaap |
Operating Leases Income Statement Initial Direct Costs
OperatingLeasesIncomeStatementInitialDirectCosts
|
269070000 | ||
CY2017Q3 | us-gaap |
Operating Leases Income Statement Initial Direct Costs
OperatingLeasesIncomeStatementInitialDirectCosts
|
90351000 | |
CY2018Q3 | us-gaap |
Operating Leases Income Statement Initial Direct Costs
OperatingLeasesIncomeStatementInitialDirectCosts
|
92294000 | |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1209089000 | ||
CY2017Q3 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
408538000 | |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1295686000 | ||
CY2018Q3 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
435260000 | |
CY2017Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
34353000 | |
CY2018Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
34807000 | |
us-gaap |
Other Asset Impairment Charges
OtherAssetImpairmentCharges
|
3603000 | ||
CY2017Q3 | us-gaap |
Other Asset Impairment Charges
OtherAssetImpairmentCharges
|
793000 | |
us-gaap |
Other Asset Impairment Charges
OtherAssetImpairmentCharges
|
1555000 | ||
CY2018Q3 | us-gaap |
Other Asset Impairment Charges
OtherAssetImpairmentCharges
|
398000 | |
CY2017Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
16263000 | |
CY2018Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
17441000 | |
CY2017Q4 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
34296000 | |
CY2018Q3 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
40451000 | |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
650195000 | |
CY2018Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
710491000 | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
27734000 | ||
CY2017Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
36472000 | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-149057000 | ||
CY2018Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-27598000 | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-149057000 | ||
CY2017Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
8841000 | |
CY2018Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
10533000 | |
CY2017Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
349728000 | |
CY2018Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
383249000 | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-237000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-2022000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
16218000 | ||
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
20062000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-110175000 | ||
CY2018Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-24518000 | |
us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
2146000 | ||
CY2017Q3 | us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
725000 | |
us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
2002000 | ||
CY2018Q3 | us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
632000 | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
23216000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
7583000 | ||
us-gaap |
Payments For Proceeds From Short Term Investments
PaymentsForProceedsFromShortTermInvestments
|
95000000 | ||
CY2018Q3 | us-gaap |
Payments For Proceeds From Short Term Investments
PaymentsForProceedsFromShortTermInvestments
|
95000000 | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
523370000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
453539000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
161007000 | ||
CY2017Q3 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
78826000 | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
403835000 | ||
CY2018Q3 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
118472000 | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
382000 | ||
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
99823000 | ||
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
267571000 | ||
CY2017Q3 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
115955000 | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
509943000 | ||
CY2018Q3 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
155061000 | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
106310000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
104966000 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
156.54 | ||
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2599114000 | |
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3145083000 | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
30000000 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
30000000 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2018Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
49716000 | |
CY2018Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
59641000 | |
CY2017Q4 | us-gaap |
Prepaid Rent
PrepaidRent
|
220493000 | |
CY2018Q3 | us-gaap |
Prepaid Rent
PrepaidRent
|
252506000 | |
us-gaap |
Proceeds From Issuance Of Other Long Term Debt
ProceedsFromIssuanceOfOtherLongTermDebt
|
2377264000 | ||
us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
749811000 | ||
us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
631479000 | ||
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
415000000 | ||
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
805000000 | ||
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
40957000 | ||
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
29607000 | ||
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
95890000 | ||
CY2017Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
5491126000 | |
CY2018Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
5644307000 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2812346000 | |
CY2018Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2787714000 | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
375000000 | ||
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
725000000 | ||
us-gaap |
Repayments Of Other Long Term Debt
RepaymentsOfOtherLongTermDebt
|
15000000 | ||
us-gaap |
Repayments Of Other Long Term Debt
RepaymentsOfOtherLongTermDebt
|
1941000000 | ||
us-gaap |
Repayments Of Secured Debt
RepaymentsOfSecuredDebt
|
610000000 | ||
us-gaap |
Repayments Of Secured Debt
RepaymentsOfSecuredDebt
|
755000000 | ||
CY2017Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
32924000 | |
CY2018Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
24700000 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4388288000 | |
CY2018Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4851501000 | |
us-gaap |
Revenues
Revenues
|
1284602000 | ||
CY2017Q3 | us-gaap |
Revenues
Revenues
|
433945000 | |
us-gaap |
Revenues
Revenues
|
1381846000 | ||
CY2018Q3 | us-gaap |
Revenues
Revenues
|
467221000 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
100177000 | ||
CY2017Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
32559000 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
106901000 | ||
CY2018Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
34908000 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
28894000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
32140000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
11000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue
|
134.37 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
137000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
156.61 | ||
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
328000 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
325000 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
110.20 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
128.73 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
129000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue
|
110.94 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0.000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0.007 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P4Y7M6D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P4Y7M6D | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.200 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.220 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum
|
0.01970 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum
|
0.0287 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum
|
0.0170 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum
|
0.0257 | ||
CY2018Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
160627000 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
2538000 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
97.34 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P3Y1M6D | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
|
44200000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
38000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
937000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
33.00 | ||
CY2018Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
2655000 | |
CY2018Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
126.11 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
252235000 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
4842000 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
5193000 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
100.12 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
112.05 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P4Y3M18D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P5Y4M24D | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
81.99 | ||
CY2018Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
114597000 | |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
548000 | ||
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
33529000 | ||
us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
453539000 | ||
CY2018Q1 | us-gaap |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
1000000000 | |
CY2017Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
7125000 | |
CY2018Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
9529000 | |
CY2017Q4 | us-gaap |
Us Government Securities At Carrying Value
USGovernmentSecuritiesAtCarryingValue
|
200000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
121727000 | ||
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
121026000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
115378000 | ||
CY2018Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
116114000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
120745000 | ||
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
119746000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
115378000 |