2017 Q2 Form 10-Q Financial Statement
#000156459017015425 Filed on August 03, 2017
Income Statement
Concept | 2017 Q2 | 2016 Q2 |
---|---|---|
Revenue | $1.522B | $1.541B |
YoY Change | -1.25% | 103.03% |
Cost Of Revenue | $1.245B | $1.276B |
YoY Change | -2.38% | 109.86% |
Gross Profit | $276.6M | $265.8M |
YoY Change | 4.06% | 75.6% |
Gross Profit Margin | 18.17% | 17.24% |
Selling, General & Admin | $177.7M | $182.4M |
YoY Change | -2.58% | 124.73% |
% of Gross Profit | 64.24% | 68.62% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $37.90M | $44.90M |
YoY Change | -15.59% | 189.68% |
% of Gross Profit | 13.7% | 16.89% |
Operating Expenses | $177.7M | $214.2M |
YoY Change | -17.05% | 121.18% |
Operating Profit | $98.90M | $51.59M |
YoY Change | 91.69% | -5.37% |
Interest Expense | -$34.10M | $31.50M |
YoY Change | -208.25% | 177.0% |
% of Operating Profit | -34.48% | 61.05% |
Other Income/Expense, Net | -$32.30M | -$29.40M |
YoY Change | 9.86% | 336.59% |
Pretax Income | -$56.00M | $22.20M |
YoY Change | -352.25% | -53.54% |
Income Tax | -$21.80M | $3.200M |
% Of Pretax Income | 14.41% | |
Net Earnings | -$34.20M | $18.90M |
YoY Change | -280.95% | -39.74% |
Net Earnings / Revenue | -2.25% | 1.23% |
Basic Earnings Per Share | -$0.60 | $0.34 |
Diluted Earnings Per Share | -$0.60 | $0.33 |
COMMON SHARES | ||
Basic Shares Outstanding | 57.00M | 56.60M |
Diluted Shares Outstanding | 57.00M | 57.50M |
Balance Sheet
Concept | 2017 Q2 | 2016 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $186.3M | $61.20M |
YoY Change | 204.41% | 14.18% |
Cash & Equivalents | $174.2M | $51.60M |
Short-Term Investments | $12.10M | $9.600M |
Other Short-Term Assets | $95.80M | $88.70M |
YoY Change | 8.0% | 47.83% |
Inventory | $993.1M | $989.4M |
Prepaid Expenses | ||
Receivables | $352.7M | $362.5M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.628B | $1.502B |
YoY Change | 8.4% | 66.94% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.296B | $1.361B |
YoY Change | -4.77% | 147.8% |
Goodwill | $2.454B | $2.788B |
YoY Change | -11.97% | 67.89% |
Intangibles | $1.089B | $1.195B |
YoY Change | -8.87% | 74.93% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $42.10M | $52.04M |
YoY Change | -19.1% | 115.91% |
Total Long-Term Assets | $4.882B | $5.397B |
YoY Change | -9.54% | 84.98% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.628B | $1.502B |
Total Long-Term Assets | $4.882B | $5.397B |
Total Assets | $6.510B | $6.899B |
YoY Change | -5.63% | 80.73% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $576.8M | $439.7M |
YoY Change | 31.19% | 113.88% |
Accrued Expenses | $123.5M | $139.3M |
YoY Change | -11.34% | 120.06% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $70.90M | $49.90M |
YoY Change | 42.08% | 195.27% |
Total Short-Term Liabilities | $783.0M | $656.4M |
YoY Change | 19.3% | 121.59% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $2.568B | $2.860B |
YoY Change | -10.18% | 115.18% |
Other Long-Term Liabilities | $205.6M | $220.6M |
YoY Change | -6.81% | 221.61% |
Total Long-Term Liabilities | $205.6M | $220.6M |
YoY Change | -6.81% | 221.61% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $783.0M | $656.4M |
Total Long-Term Liabilities | $205.6M | $220.6M |
Total Liabilities | $3.967B | $4.150B |
YoY Change | -4.41% | 106.22% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $526.1M | $773.0M |
YoY Change | -31.94% | 11.22% |
Common Stock | $2.094B | $2.059B |
YoY Change | 1.68% | 72.55% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $2.543B | $2.749B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $6.510B | $6.899B |
YoY Change | -5.63% | 80.73% |
Cashflow Statement
Concept | 2017 Q2 | 2016 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$34.20M | $18.90M |
YoY Change | -280.95% | -39.74% |
Depreciation, Depletion And Amortization | $37.90M | $44.90M |
YoY Change | -15.59% | 189.68% |
Cash From Operating Activities | $248.9M | $126.3M |
YoY Change | 97.07% | 87.95% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$42.00M | -$63.00M |
YoY Change | -33.33% | 204.35% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $20.50M | -$900.0K |
YoY Change | -2377.78% | 800.0% |
Cash From Investing Activities | -$21.50M | -$63.80M |
YoY Change | -66.3% | 206.73% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -121.0M | -75.30M |
YoY Change | 60.69% | 34.46% |
NET CHANGE | ||
Cash From Operating Activities | 248.9M | 126.3M |
Cash From Investing Activities | -21.50M | -63.80M |
Cash From Financing Activities | -121.0M | -75.30M |
Net Change In Cash | 106.4M | -12.80M |
YoY Change | -931.25% | 33.33% |
FREE CASH FLOW | ||
Cash From Operating Activities | $248.9M | $126.3M |
Capital Expenditures | -$42.00M | -$63.00M |
Free Cash Flow | $290.9M | $189.3M |
YoY Change | 53.67% | 115.36% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1296300000 | |
CY2017Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
526100000 | |
CY2017Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2542900000 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2503300000 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6545800000 | |
CY2017Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
90000000 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
56800000 | |
CY2017Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6509900000 | |
CY2017Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
90000000 | |
CY2017Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
57168101 | |
CY2017Q2 | us-gaap |
Assets Held For Sale Not Part Of Disposal Group Current
AssetsHeldForSaleNotPartOfDisposalGroupCurrent
|
2700000 | |
CY2017Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
93100000 | |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
CY2017Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
57188303 | |
CY2017Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
174200000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
62100000 | |
CY2017Q2 | us-gaap |
Short Term Investments
ShortTermInvestments
|
12100000 | |
CY2016Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
10400000 | |
CY2017Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
352700000 | |
CY2016Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
429000000 | |
CY2017Q2 | us-gaap |
Inventory Net
InventoryNet
|
993100000 | |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
978000000 | |
CY2016Q4 | us-gaap |
Assets Held For Sale Not Part Of Disposal Group Current
AssetsHeldForSaleNotPartOfDisposalGroupCurrent
|
3600000 | |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
77600000 | |
CY2017Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1627900000 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1560700000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1359300000 | |
CY2017Q2 | us-gaap |
Goodwill
Goodwill
|
2454200000 | |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
2447200000 | |
CY2017Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1089400000 | |
CY2016Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1137600000 | |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
41000000 | |
CY2017Q2 | us-gaap |
Assets
Assets
|
6509900000 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
6545800000 | |
CY2017Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
712100000 | |
CY2016Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
626800000 | |
CY2016Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
66400000 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
693200000 | |
CY2016Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
2724800000 | |
CY2016Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
422200000 | |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
202300000 | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
4042500000 | |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q4 | us-gaap |
Preferred Stock Value Outstanding
PreferredStockValueOutstanding
|
0 | |
CY2017Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-77700000 | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
57168101 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
56800000 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2811600000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-4300000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1600000 | ||
CY2017Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
19700000 | |
CY2017Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-14500000 | |
CY2017Q2 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
4200000 | |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
4400000 | ||
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
300000 | ||
us-gaap |
Depreciation
Depreciation
|
81700000 | ||
us-gaap |
Depreciation
Depreciation
|
80500000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
18600000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
14300000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
4000000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-6000000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
15800000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
3600000 | ||
CY2016Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.34 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.11 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.29 | ||
CY2016Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.33 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.11 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.28 | ||
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
56600000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
57000000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
54600000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
55500000 | ||
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-101300000 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
532100000 | |
CY2016Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2071900000 | |
CY2017Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2093900000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
4600000 | |
us-gaap |
Interest Expense
InterestExpense
|
57200000 | ||
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
16500000 | ||
CY2016Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
600000 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
3100000 | ||
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
31500000 | |
us-gaap |
Interest Expense
InterestExpense
|
61500000 | ||
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-56000000 | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
28900000 | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2495100000 | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2321200000 | ||
CY2016Q2 | us-gaap |
Gross Profit
GrossProfit
|
265800000 | |
us-gaap |
Gross Profit
GrossProfit
|
563300000 | ||
CY2016Q2 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
104300000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
52300000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
419800000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
43600000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
70600000 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
3400000 | ||
CY2016Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
800000 | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
300000 | ||
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
4900000 | ||
CY2016Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
700000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1800000 | ||
CY2017Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-32300000 | |
CY2016Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-29400000 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-59900000 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-53200000 | ||
CY2016Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1275600000 | |
CY2017Q2 | us-gaap |
Gross Profit
GrossProfit
|
276900000 | |
CY2017Q2 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
94800000 | |
CY2017Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
83100000 | |
CY2017Q2 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-94000000 | |
CY2017Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
300000 | |
CY2017Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
400000 | |
CY2017Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1200000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
57000000 | ||
CY2016Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
3200000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-10300000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
17400000 | ||
CY2017Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-21800000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-200000 | |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-7100000 | ||
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-500000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
23600000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
29400000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
17600000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
45200000 | ||
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
19000000 | |
CY2017Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.60 | |
CY2017Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.60 | |
CY2017Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
57000000 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
57500000 | |
CY2017Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
12900000 | |
CY2017Q2 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-6800000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
4800000 | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
23800000 | |
CY2016Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
2824500000 | |
CY2017Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1100000 | |
CY2017Q2 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
600000 | |
CY2017Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1522200000 | |
CY2016Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1541400000 | |
CY2017Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
42100000 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3058400000 | ||
CY2017Q2 | us-gaap |
Preferred Stock Value Outstanding
PreferredStockValueOutstanding
|
0 | |
CY2017Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
70900000 | |
CY2017Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
783000000 | |
CY2017Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
2568400000 | |
CY2017Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
410000000 | |
CY2017Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
205600000 | |
CY2017Q2 | us-gaap |
Liabilities
Liabilities
|
3967000000 | |
CY2017Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1245300000 | |
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
22200000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-16300000 | ||
CY2017Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-34200000 | |
CY2017Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
57000000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
200000 | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1700000 | ||
CY2017Q2 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
68000000 | |
CY2016Q4 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
85000000 | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
100000 | ||
us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
19300000 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
600000 | ||
CY2017Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1839600000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1946000000 | |
CY2017Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
543300000 | |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
586700000 | |
CY2017Q2 | us-gaap |
Depreciation
Depreciation
|
37900000 | |
CY2016Q2 | us-gaap |
Depreciation
Depreciation
|
44900000 | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
600000 | ||
CY2017Q1 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
5 | |
us-gaap |
Goodwill Purchase Accounting Adjustments
GoodwillPurchaseAccountingAdjustments
|
3000000 | ||
us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
4000000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
500000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-65000000 | ||
CY2017Q2 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
22100000 | |
CY2016Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
21600000 | |
CY2017Q2 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1495600000 | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-2731100000 | ||
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
130000000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
16700000 | ||
CY2017Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
428300000 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
34900000 | |
CY2017Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1067300000 | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
114200000 | ||
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
251000000 | ||
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
196200000 | ||
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1506300000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
390300000 | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
1025000000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
775000000 | ||
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1116000000 | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
1900000 | ||
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
2100000 | ||
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
114200000 | |
CY2016Q2 | ths |
Other Operating Income Expense Other Net
OtherOperatingIncomeExpenseOtherNet
|
-800000 | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
34300000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
31700000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
15100000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
835100000 | ||
ths |
Proceeds Related To Stock Based Award Activities
ProceedsRelatedToStockBasedAwardActivities
|
9900000 | ||
ths |
Proceeds Related To Stock Based Award Activities
ProceedsRelatedToStockBasedAwardActivities
|
7000000 | ||
ths |
Payments Related To Stock Based Award Activities
PaymentsRelatedToStockBasedAwardActivities
|
6600000 | ||
ths |
Payments Related To Stock Based Award Activities
PaymentsRelatedToStockBasedAwardActivities
|
7800000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-151300000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
2500800000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
1000000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
6500000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
112100000 | ||
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
51600000 | |
us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
-85200000 | ||
us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
-2500000 | ||
us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
-3000000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-3800000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-1300000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-16700000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-6600000 | ||
us-gaap |
Tangible Asset Impairment Charges
TangibleAssetImpairmentCharges
|
1500000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
1300000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
800000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-77200000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-13600000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
65700000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-47000000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
22800000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
44500000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
108400000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
65900000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
327400000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
240500000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
71400000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
84000000 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
14000000 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
5900000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
2640200000 | ||
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
108100000 | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
4500000 | ||
ths |
Other Operating Income Expense Other Net
OtherOperatingIncomeExpenseOtherNet
|
-900000 | ||
us-gaap |
Interest Paid
InterestPaid
|
56900000 | ||
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
105500000 | |
CY2017Q2 | us-gaap |
Restructuring And Related Cost Cost Incurred To Date1
RestructuringAndRelatedCostCostIncurredToDate1
|
38500000 | |
CY2017Q2 | us-gaap |
Restructuring And Related Cost Expected Cost1
RestructuringAndRelatedCostExpectedCost1
|
46000000 | |
CY2017Q2 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
448300000 | |
CY2016Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
3000000 | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
16500000 | ||
CY2017Q2 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
1250500000 | |
CY2016Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
1324500000 | |
CY2017Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
7100000 | |
CY2016Q4 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
429400000 | |
CY2017Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
569500000 | |
CY2016Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
571900000 | |
CY2017Q2 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
24700000 | |
CY2016Q4 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
23300000 | |
CY2017Q2 | us-gaap |
Lifo Inventory Amount
LIFOInventoryAmount
|
93000000 | |
CY2016Q4 | us-gaap |
Lifo Inventory Amount
LIFOInventoryAmount
|
105900000 | |
CY2017Q2 | us-gaap |
Weighted Average Cost Inventory Amount
WeightedAverageCostInventoryAmount
|
113300000 | |
CY2016Q4 | us-gaap |
Weighted Average Cost Inventory Amount
WeightedAverageCostInventoryAmount
|
116200000 | |
CY2017Q2 | us-gaap |
Land
Land
|
70000000 | |
CY2016Q4 | us-gaap |
Land
Land
|
71200000 | |
CY2017Q2 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
451100000 | |
CY2016Q4 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
465300000 | |
CY2016Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
700000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
103000000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
93800000 | |
CY2017Q2 | us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
-85200000 | |
CY2017Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
576800000 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
458100000 | |
CY2017Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
57200000 | |
CY2016Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
78500000 | |
CY2017Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
23700000 | |
CY2016Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
24100000 | |
CY2017Q2 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
10200000 | |
CY2016Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
31000000 | |
CY2017Q2 | us-gaap |
Accrued Insurance Current
AccruedInsuranceCurrent
|
26300000 | |
CY2016Q4 | us-gaap |
Accrued Insurance Current
AccruedInsuranceCurrent
|
17200000 | |
CY2017Q2 | us-gaap |
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
|
9600000 | |
CY2016Q4 | us-gaap |
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
|
12400000 | |
CY2017Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
8300000 | |
CY2016Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
5500000 | |
CY2017Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.389 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.632 | ||
CY2016Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.144 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.092 | ||
ths |
Effective Income Tax Rate Discrete Benefit Attributable To Vesting And Exercise Of Share Based Awards
EffectiveIncomeTaxRateDiscreteBenefitAttributableToVestingAndExerciseOfShareBasedAwards
|
0.139 | ||
CY2017Q2 | us-gaap |
Significant Change In Unrecognized Tax Benefits Is Reasonably Possible Amount Of Unrecorded Benefit
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit
|
-5800000 | |
CY2017Q2 | us-gaap |
Decrease In Unrecognized Tax Benefits Is Reasonably Possible
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible
|
2800000 | |
CY2017Q2 | us-gaap |
Other Long Term Debt
OtherLongTermDebt
|
3100000 | |
CY2016Q4 | us-gaap |
Other Long Term Debt
OtherLongTermDebt
|
5700000 | |
CY2017Q2 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
2669200000 | |
CY2017Q2 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
29900000 | |
CY2016Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
33300000 | |
CY2017Q2 | us-gaap |
Debt Instrument Interest Rate During Period
DebtInstrumentInterestRateDuringPeriod
|
0.0302 | |
ths |
Credit Agreement Interest Rate Including Effect Of Interest Rate Swaps
CreditAgreementInterestRateIncludingEffectOfInterestRateSwaps
|
0.0298 | ||
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0 | ||
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0 | ||
CY2017Q2 | ths |
Treasury Stock Shares Issued
TreasuryStockSharesIssued
|
0 | |
CY2017Q2 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
0 | |
CY2016Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
900000 | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
900000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1600000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1000000 | ||
CY2017Q2 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
11100000 | |
CY2016Q2 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
8100000 | |
CY2017Q2 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
4100000 | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
6900000 | ||
CY2016Q2 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
3000000 | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
5200000 | ||
CY2017Q2 | ths |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Number Of Units Converted
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsNumberOfUnitsConverted
|
72335 | |
CY2017Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
81556 | |
CY2017Q2 | ths |
Share Based Compensation Arrangement By Share Based Payment Award Conversion Ratio
ShareBasedCompensationArrangementByShareBasedPaymentAwardConversionRatio
|
1.13 | |
CY2017Q2 | us-gaap |
Business Exit Costs1
BusinessExitCosts1
|
8800000 | |
CY2016Q2 | us-gaap |
Business Exit Costs1
BusinessExitCosts1
|
2500000 | |
us-gaap |
Business Exit Costs1
BusinessExitCosts1
|
15600000 | ||
us-gaap |
Business Exit Costs1
BusinessExitCosts1
|
4100000 | ||
us-gaap |
Interest Paid
InterestPaid
|
33300000 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
362500000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
21700000 | ||
ths |
Other Nonoperating Income Expense Net
OtherNonoperatingIncomeExpenseNet
|
600000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
46400000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
14900000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
11500000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Intangible Assets Acquired1
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
|
5000000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Intangible Assets Acquired1
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
|
3000000 | ||
us-gaap |
Conversion Of Stock Amount Issued1
ConversionOfStockAmountIssued1
|
19500000 | ||
us-gaap |
Conversion Of Stock Amount Issued1
ConversionOfStockAmountIssued1
|
24000000 | ||
CY2017Q2 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
10700000 | |
CY2016Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
12100000 | |
CY2017Q2 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
1600000 | |
CY2016Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
500000 | |
CY2017Q2 | us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
-2300000 | |
CY2016Q2 | us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
1700000 | |
CY2017Q2 | us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
500000 | |
CY2016Q2 | us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
-2700000 | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
1100000 | ||
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
-2900000 | ||
CY2017Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-1800000 | |
CY2016Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-1000000 | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-1400000 | ||
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-5900000 | ||
CY2017Q2 | ths |
Direct Operating Income Loss
DirectOperatingIncomeLoss
|
172700000 | |
CY2016Q2 | ths |
Direct Operating Income Loss
DirectOperatingIncomeLoss
|
179200000 | |
ths |
Direct Operating Income Loss
DirectOperatingIncomeLoss
|
351500000 | ||
ths |
Direct Operating Income Loss
DirectOperatingIncomeLoss
|
337000000 | ||
CY2017Q2 | ths |
Intangible Assets And Other Assets Noncurrent
IntangibleAssetsAndOtherAssetsNoncurrent
|
1131500000 | |
CY2016Q4 | ths |
Intangible Assets And Other Assets Noncurrent
IntangibleAssetsAndOtherAssetsNoncurrent
|
1178600000 | |
CY2017Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
177900000 | |
CY2017Q2 | ths |
Other Nonoperating Income Expense Net
OtherNonoperatingIncomeExpenseNet
|
-800000 | |
CY2016Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
182400000 | |
CY2016Q2 | ths |
Other Nonoperating Income Expense Net
OtherNonoperatingIncomeExpenseNet
|
1500000 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
361600000 | ||
ths |
Other Nonoperating Income Expense Net
OtherNonoperatingIncomeExpenseNet
|
-1500000 | ||
ths |
Increase In Restricted Cash And Payment For Proceeds From Other Investing Activities
IncreaseInRestrictedCashAndPaymentForProceedsFromOtherInvestingActivities
|
600000 | ||
us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
-154600000 | ||
ths |
Increase In Restricted Cash And Payment For Proceeds From Other Investing Activities
IncreaseInRestrictedCashAndPaymentForProceedsFromOtherInvestingActivities
|
1100000 | ||
us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
1700800000 |