2017 Q3 Form 10-Q Financial Statement
#000156459017021194 Filed on November 02, 2017
Income Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
Revenue | $1.549B | $1.587B |
YoY Change | -2.39% | 98.69% |
Cost Of Revenue | $1.289B | $1.301B |
YoY Change | -0.94% | 103.35% |
Gross Profit | $259.7M | $285.5M |
YoY Change | -9.04% | 79.9% |
Gross Profit Margin | 16.77% | 17.99% |
Selling, General & Admin | $162.5M | $174.1M |
YoY Change | -6.66% | 113.82% |
% of Gross Profit | 62.57% | 60.98% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $45.70M | $46.70M |
YoY Change | -2.14% | 205.23% |
% of Gross Profit | 17.6% | 16.36% |
Operating Expenses | $202.1M | $207.9M |
YoY Change | -2.81% | 115.55% |
Operating Profit | $57.60M | $77.59M |
YoY Change | -25.76% | 24.69% |
Interest Expense | $31.40M | $30.75M |
YoY Change | 2.12% | 181.74% |
% of Operating Profit | 54.51% | 39.63% |
Other Income/Expense, Net | -$27.50M | -$24.98M |
YoY Change | 10.08% | 13.8% |
Pretax Income | $30.10M | $52.60M |
YoY Change | -42.78% | 30.6% |
Income Tax | $1.300M | $15.43M |
% Of Pretax Income | 4.32% | 29.34% |
Net Earnings | $28.80M | $37.40M |
YoY Change | -22.99% | 31.5% |
Net Earnings / Revenue | 1.86% | 2.36% |
Basic Earnings Per Share | $0.50 | $0.66 |
Diluted Earnings Per Share | $0.50 | $0.65 |
COMMON SHARES | ||
Basic Shares Outstanding | 57.30M shares | 56.80M shares |
Diluted Shares Outstanding | 57.70M shares | 57.45M shares |
Balance Sheet
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $145.1M | $57.30M |
YoY Change | 153.23% | 85.44% |
Cash & Equivalents | $131.9M | $47.20M |
Short-Term Investments | $13.20M | $10.10M |
Other Short-Term Assets | $110.4M | $78.60M |
YoY Change | 40.46% | 20.0% |
Inventory | $1.138B | $1.041B |
Prepaid Expenses | ||
Receivables | $432.1M | $384.9M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.825B | $1.562B |
YoY Change | 16.85% | 63.18% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.290B | $1.365B |
YoY Change | -5.49% | 151.06% |
Goodwill | $2.459B | $2.775B |
YoY Change | -11.37% | 67.75% |
Intangibles | $1.068B | $1.172B |
YoY Change | -8.81% | 77.1% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $43.20M | $50.38M |
YoY Change | -14.25% | 83.91% |
Total Long-Term Assets | $4.861B | $5.361B |
YoY Change | -9.34% | 85.73% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.825B | $1.562B |
Total Long-Term Assets | $4.861B | $5.361B |
Total Assets | $6.686B | $6.923B |
YoY Change | -3.43% | 80.12% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $652.5M | $473.0M |
YoY Change | 37.95% | 94.1% |
Accrued Expenses | $108.9M | $110.0M |
YoY Change | -1.0% | 109.13% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $72.10M | $58.10M |
YoY Change | 24.1% | 250.0% |
Total Short-Term Liabilities | $845.9M | $664.9M |
YoY Change | 27.22% | 101.21% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $2.620B | $2.850B |
YoY Change | -8.05% | 117.99% |
Other Long-Term Liabilities | $200.6M | $205.3M |
YoY Change | -2.27% | 204.17% |
Total Long-Term Liabilities | $200.6M | $205.3M |
YoY Change | -2.27% | 204.17% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $845.9M | $664.9M |
Total Long-Term Liabilities | $200.6M | $205.3M |
Total Liabilities | $4.088B | $4.136B |
YoY Change | -1.15% | 104.26% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $554.9M | $810.2M |
YoY Change | -31.51% | 11.99% |
Common Stock | $2.101B | $2.068B |
YoY Change | 1.64% | 72.43% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $2.597B | $2.787B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $6.686B | $6.923B |
YoY Change | -3.43% | 80.12% |
Cashflow Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $28.80M | $37.40M |
YoY Change | -22.99% | 31.5% |
Depreciation, Depletion And Amortization | $45.70M | $46.70M |
YoY Change | -2.14% | 205.23% |
Cash From Operating Activities | -$64.00M | $57.70M |
YoY Change | -210.92% | 182.84% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$35.70M | -$52.90M |
YoY Change | -32.51% | 150.71% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $5.100M | -$3.000M |
YoY Change | -270.0% | 1400.0% |
Cash From Investing Activities | -$30.60M | -$56.00M |
YoY Change | -45.36% | 164.15% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 52.60M | -3.400M |
YoY Change | -1647.06% | -84.11% |
NET CHANGE | ||
Cash From Operating Activities | -64.00M | 57.70M |
Cash From Investing Activities | -30.60M | -56.00M |
Cash From Financing Activities | 52.60M | -3.400M |
Net Change In Cash | -42.00M | -1.700M |
YoY Change | 2370.59% | -92.34% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$64.00M | $57.70M |
Capital Expenditures | -$35.70M | -$52.90M |
Free Cash Flow | -$28.30M | $110.6M |
YoY Change | -125.59% | 166.51% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1068300000 | |
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
43200000 | |
CY2017Q3 | us-gaap |
Assets
Assets
|
6685600000 | |
CY2017Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
773800000 | |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
845900000 | |
CY2017Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
2620400000 | |
CY2017Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
421400000 | |
CY2017Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
200600000 | |
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
4088300000 | |
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q3 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
600000 | |
CY2017Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
110400000 | |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1825100000 | |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1289800000 | |
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
2459200000 | |
CY2017Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
72100000 | |
CY2017Q3 | us-gaap |
Preferred Stock Value Outstanding
PreferredStockValueOutstanding
|
0 | |
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-27700000 | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
30100000 | |
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1300000 | |
CY2017Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
2500000 | |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
800000 | |
CY2017Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2101400000 | |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
554900000 | |
CY2017Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-59600000 | |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2597300000 | |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6685600000 | |
CY2017Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
90000000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
57200000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
57200000 | |
CY2017Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1548800000 | |
CY2017Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1288700000 | |
CY2017Q3 | us-gaap |
Gross Profit
GrossProfit
|
260100000 | |
CY2017Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
95600000 | |
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
67100000 | |
CY2017Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
28500000 | |
CY2017Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-11100000 | |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
202300000 | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
28800000 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.50 | |
CY2017Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.50 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
57300000 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
57700000 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
213200000 | ||
us-gaap |
Other Restructuring Costs
OtherRestructuringCosts
|
2500000 | ||
ths |
Payments Related To Stock Based Award Activities
PaymentsRelatedToStockBasedAwardActivities
|
6700000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
208100000 | ||
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
18000000 | |
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-100000 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
25200000 | ||
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
18100000 | |
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
46900000 | |
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
100000 | |
ths |
Proceeds Related To Stock Based Award Activities
ProceedsRelatedToStockBasedAwardActivities
|
7600000 | ||
ths |
Accrued Purchases Of Property And Equipment
AccruedPurchasesOfPropertyAndEquipment
|
15500000 | ||
us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
-85600000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-700000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
10800000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-200000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
16800000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
205000000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
8100000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
39200000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
32200000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
159900000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
82200000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
263400000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
298400000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
102500000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
131900000 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
18600000 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
10900000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
2644400000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
7200000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1500000 | ||
us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
19300000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
1000000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
1400000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-95600000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-2787100000 | ||
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
584500000 | ||
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
239300000 | ||
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
634500000 | ||
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
313300000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
1025000000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
775000000 | ||
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
2300000 | ||
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
2600000 | ||
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
34300000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
50800000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
25900000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
835100000 | ||
ths |
Proceeds Related To Stock Based Award Activities
ProceedsRelatedToStockBasedAwardActivities
|
11100000 | ||
ths |
Payments Related To Stock Based Award Activities
PaymentsRelatedToStockBasedAwardActivities
|
8700000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-98700000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
2497200000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
700000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
3800000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
69800000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
12300000 | ||
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
34900000 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
47200000 | |
us-gaap |
Interest Paid
InterestPaid
|
102800000 | ||
us-gaap |
Interest Paid
InterestPaid
|
80800000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
25800000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
49500000 | ||
ths |
Accrued Purchases Of Property And Equipment
AccruedPurchasesOfPropertyAndEquipment
|
20900000 | ||
CY2016Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
5500000 | |
ths |
Accrued Other Intangible Assets
AccruedOtherIntangibleAssets
|
3800000 | ||
CY2017Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.043 | |
ths |
Accrued Other Intangible Assets
AccruedOtherIntangibleAssets
|
4400000 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
-0.652 | ||
CY2017Q3 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
544200000 | |
CY2016Q4 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
429400000 | |
CY2017Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
618500000 | |
CY2016Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
571900000 | |
CY2017Q3 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
25200000 | |
CY2016Q4 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
23300000 | |
CY2017Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
20700000 | |
CY2016Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
5900000 | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
39500000 | ||
us-gaap |
Restructuring Charges
RestructuringCharges
|
12900000 | ||
CY2017Q3 | us-gaap |
Other Restructuring Costs
OtherRestructuringCosts
|
3100000 | |
us-gaap |
Other Restructuring Costs
OtherRestructuringCosts
|
5400000 | ||
CY2016Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
78500000 | |
CY2017Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
7400000 | |
CY2016Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.289 | |
CY2016Q3 | ths |
Direct Operating Income Loss
DirectOperatingIncomeLoss
|
187200000 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.240 | ||
CY2016Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
24100000 | |
CY2017Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
10800000 | |
CY2017Q3 | us-gaap |
Lifo Inventory Amount
LIFOInventoryAmount
|
95100000 | |
CY2016Q4 | us-gaap |
Lifo Inventory Amount
LIFOInventoryAmount
|
105900000 | |
CY2017Q3 | us-gaap |
Weighted Average Cost Inventory Amount
WeightedAverageCostInventoryAmount
|
197800000 | |
CY2016Q4 | us-gaap |
Weighted Average Cost Inventory Amount
WeightedAverageCostInventoryAmount
|
116200000 | |
CY2017Q3 | us-gaap |
Land
Land
|
70300000 | |
CY2016Q4 | us-gaap |
Land
Land
|
71200000 | |
CY2017Q3 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
454300000 | |
CY2016Q4 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
465300000 | |
CY2017Q3 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
1278400000 | |
CY2016Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
1324500000 | |
CY2017Q3 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
74000000 | |
CY2016Q4 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
85000000 | |
CY2017Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1877000000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1946000000 | |
CY2017Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
587200000 | |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
586700000 | |
CY2017Q3 | us-gaap |
Depreciation
Depreciation
|
45700000 | |
CY2016Q3 | us-gaap |
Depreciation
Depreciation
|
46700000 | |
us-gaap |
Depreciation
Depreciation
|
127400000 | ||
us-gaap |
Depreciation
Depreciation
|
127200000 | ||
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
|
9000000 | ||
CY2017Q3 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
22800000 | |
CY2016Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
21600000 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1503600000 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
458100000 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1045500000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1506300000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
390300000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1116000000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
114700000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
108400000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
105900000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
103600000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
94100000 | |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
652500000 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
458100000 | |
CY2017Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
58200000 | |
CY2016Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
31000000 | |
CY2017Q3 | us-gaap |
Accrued Insurance Current
AccruedInsuranceCurrent
|
27400000 | |
CY2016Q4 | us-gaap |
Accrued Insurance Current
AccruedInsuranceCurrent
|
17200000 | |
CY2017Q3 | us-gaap |
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
|
9500000 | |
CY2016Q4 | us-gaap |
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
|
12400000 | |
CY2017Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
8000000 | |
us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
3900000 | ||
CY2017Q3 | us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
-1000000 | |
ths |
Direct Operating Income Loss
DirectOperatingIncomeLoss
|
518500000 | ||
ths |
Direct Operating Income Loss
DirectOperatingIncomeLoss
|
524200000 | ||
CY2017Q3 | ths |
Intangible Assets And Other Assets Noncurrent
IntangibleAssetsAndOtherAssetsNoncurrent
|
1111500000 | |
CY2017Q3 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
12700000 | |
CY2016Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
12100000 | |
CY2017Q3 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
1600000 | |
CY2016Q3 | us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
-1200000 | |
CY2016Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
500000 | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
174100000 | |
CY2017Q3 | us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
1800000 | |
CY2016Q3 | ths |
Other Nonoperating Income Expense Net
OtherNonoperatingIncomeExpenseNet
|
5700000 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
524300000 | ||
CY2016Q3 | us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
6800000 | |
ths |
Other Nonoperating Income Expense Net
OtherNonoperatingIncomeExpenseNet
|
1800000 | ||
us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
-600000 | ||
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
100000 | ||
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
-4200000 | ||
CY2017Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
800000 | |
CY2016Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
5600000 | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-500000 | ||
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-300000 | ||
CY2017Q3 | ths |
Direct Operating Income Loss
DirectOperatingIncomeLoss
|
166900000 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
536600000 | ||
ths |
Other Nonoperating Income Expense Net
OtherNonoperatingIncomeExpenseNet
|
6300000 | ||
ths |
Effective Income Tax Rate Discrete Benefit Attributable To Vesting And Exercise Of Share Based Awards
EffectiveIncomeTaxRateDiscreteBenefitAttributableToVestingAndExerciseOfShareBasedAwards
|
0.177 | ||
CY2017Q3 | us-gaap |
Significant Change In Unrecognized Tax Benefits Is Reasonably Possible Amount Of Unrecorded Benefit
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit
|
-9200000 | |
CY2017Q3 | us-gaap |
Decrease In Unrecognized Tax Benefits Is Reasonably Possible
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible
|
1500000 | |
CY2017Q3 | us-gaap |
Other Long Term Debt
OtherLongTermDebt
|
3000000 | |
CY2016Q4 | us-gaap |
Other Long Term Debt
OtherLongTermDebt
|
5700000 | |
CY2017Q3 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
2721000000 | |
CY2016Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
2824500000 | |
CY2017Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
28500000 | |
CY2016Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
33300000 | |
CY2017Q3 | us-gaap |
Debt Instrument Interest Rate During Period
DebtInstrumentInterestRateDuringPeriod
|
0.03106 | |
ths |
Credit Agreement Interest Rate Including Effect Of Interest Rate Swaps
CreditAgreementInterestRateIncludingEffectOfInterestRateSwaps
|
0.0299 | ||
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
400000 | |
CY2016Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
800000 | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
600000 | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
800000 | ||
CY2017Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1700000 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1400000 | ||
CY2016Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
400000 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
700000 | ||
CY2017Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
6600000 | |
CY2016Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
8500000 | |
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
2400000 | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
9300000 | ||
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
3100000 | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
8300000 | ||
CY2017Q3 | us-gaap |
Business Exit Costs1
BusinessExitCosts1
|
10500000 | |
CY2016Q3 | us-gaap |
Business Exit Costs1
BusinessExitCosts1
|
4900000 | |
us-gaap |
Business Exit Costs1
BusinessExitCosts1
|
26000000 | ||
us-gaap |
Business Exit Costs1
BusinessExitCosts1
|
9000000 | ||
CY2017Q3 | us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
-400000 | |
CY2017Q3 | ths |
Other Operating Income Expense Other Net
OtherOperatingIncomeExpenseOtherNet
|
-200000 | |
CY2016Q3 | ths |
Other Operating Income Expense Other Net
OtherOperatingIncomeExpenseOtherNet
|
-400000 | |
ths |
Other Operating Income Expense Other Net
OtherOperatingIncomeExpenseOtherNet
|
-300000 | ||
ths |
Other Operating Income Expense Other Net
OtherOperatingIncomeExpenseOtherNet
|
-1300000 | ||
CY2016Q4 | ths |
Intangible Assets And Other Assets Noncurrent
IntangibleAssetsAndOtherAssetsNoncurrent
|
1178600000 | |
CY2017Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
162700000 | |
ths |
Increase In Restricted Cash And Payment For Proceeds From Other Investing Activities
IncreaseInRestrictedCashAndPaymentForProceedsFromOtherInvestingActivities
|
1000000 | ||
us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
-103100000 | ||
ths |
Increase In Restricted Cash And Payment For Proceeds From Other Investing Activities
IncreaseInRestrictedCashAndPaymentForProceedsFromOtherInvestingActivities
|
1400000 | ||
CY2017Q3 | ths |
Other Nonoperating Income Expense Net
OtherNonoperatingIncomeExpenseNet
|
3300000 | |
us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
1697500000 |