2015 Q1 Form 10-Q Financial Statement
#000162828015003903 Filed on May 07, 2015
Income Statement
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
Revenue | $703.0M | $282.4M |
YoY Change | 148.94% | 147.72% |
Cost Of Revenue | $440.8M | $224.0M |
YoY Change | 96.79% | 129.27% |
Gross Profit | $262.2M | $58.40M |
YoY Change | 348.97% | 259.16% |
Gross Profit Margin | 37.3% | 20.68% |
Selling, General & Admin | $18.00M | $7.300M |
YoY Change | 146.58% | -72.03% |
% of Gross Profit | 6.86% | 12.5% |
Research & Development | $1.000M | $200.0K |
YoY Change | 400.0% | |
% of Gross Profit | 0.38% | 0.34% |
Depreciation & Amortization | $15.80M | $4.000M |
YoY Change | 295.0% | 471.43% |
% of Gross Profit | 6.03% | 6.85% |
Operating Expenses | $707.8M | $303.8M |
YoY Change | 132.98% | 142.46% |
Operating Profit | -$4.800M | -$21.40M |
YoY Change | -77.57% | 89.38% |
Interest Expense | $23.10M | $10.10M |
YoY Change | 128.71% | 225.81% |
% of Operating Profit | ||
Other Income/Expense, Net | -$200.0K | -$100.0K |
YoY Change | 100.0% | 0.0% |
Pretax Income | -$28.30M | -$31.60M |
YoY Change | -10.44% | 117.93% |
Income Tax | -$13.60M | -$3.300M |
% Of Pretax Income | ||
Net Earnings | -$14.70M | -$28.30M |
YoY Change | -48.06% | 92.52% |
Net Earnings / Revenue | -2.09% | -10.02% |
Basic Earnings Per Share | -$0.20 | -$0.70 |
Diluted Earnings Per Share | -$0.20 | -$0.70 |
COMMON SHARES | ||
Basic Shares Outstanding | 78.80M shares | 41.31M shares |
Diluted Shares Outstanding | 78.80M shares | 41.30M shares |
Balance Sheet
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.034B | $144.0M |
YoY Change | 618.06% | -30.1% |
Cash & Equivalents | $1.034B | $143.9M |
Short-Term Investments | ||
Other Short-Term Assets | $10.30M | $10.87M |
YoY Change | -5.24% | 187.16% |
Inventory | ||
Prepaid Expenses | $16.50M | $8.515M |
Receivables | $504.7M | $342.8M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.567B | $512.2M |
YoY Change | 206.01% | 77.08% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $219.2M | $98.82M |
YoY Change | 121.82% | 605.3% |
Goodwill | $967.8M | $539.2M |
YoY Change | 79.49% | 705.98% |
Intangibles | $343.0M | $250.2M |
YoY Change | 37.09% | 751.81% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $30.70M | $9.518M |
YoY Change | 222.55% | 1048.13% |
Total Long-Term Assets | $1.566B | $911.6M |
YoY Change | 71.76% | 719.77% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.567B | $512.2M |
Total Long-Term Assets | $1.566B | $911.6M |
Total Assets | $3.133B | $1.424B |
YoY Change | 120.06% | 255.54% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $245.1M | $227.7M |
YoY Change | 7.62% | 1025.91% |
Accrued Expenses | $98.00M | $62.00M |
YoY Change | 58.06% | 169.57% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $1.800M | $1.777M |
YoY Change | 1.29% | 77.7% |
Total Short-Term Liabilities | $398.4M | $301.2M |
YoY Change | 32.27% | 560.65% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $979.3M | $100.3M |
YoY Change | 876.23% | -9.63% |
Other Long-Term Liabilities | $35.50M | $32.66M |
YoY Change | 8.69% | 766.39% |
Total Long-Term Liabilities | $1.056B | $157.8M |
YoY Change | 569.52% | 29.89% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $398.4M | $301.2M |
Total Long-Term Liabilities | $1.056B | $157.8M |
Total Liabilities | $1.455B | $459.0M |
YoY Change | 216.95% | 174.74% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$234.5M | -$140.7M |
YoY Change | 66.71% | 86.13% |
Common Stock | $100.0K | $53.00K |
YoY Change | 88.68% | 194.44% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $107.0K | |
YoY Change | 0.0% | |
Treasury Stock Shares | ||
Shareholders Equity | $1.678B | $964.8M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $3.133B | $1.424B |
YoY Change | 120.06% | 255.54% |
Cashflow Statement
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$14.70M | -$28.30M |
YoY Change | -48.06% | 92.52% |
Depreciation, Depletion And Amortization | $15.80M | $4.000M |
YoY Change | 295.0% | 471.43% |
Cash From Operating Activities | $47.30M | -$8.700M |
YoY Change | -643.68% | -68.94% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $11.40M | $3.900M |
YoY Change | 192.31% | 260.78% |
Acquisitions | $58.20M | $191.0M |
YoY Change | -69.53% | 1053.38% |
Other Investing Activities | $0.00 | -$200.0K |
YoY Change | -100.0% | 60.0% |
Cash From Investing Activities | -$69.60M | -$194.7M |
YoY Change | -64.25% | 1011.56% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $0.00 | $413.2M |
YoY Change | -100.0% | |
Debt Paid & Issued, Net | $0.00 | |
YoY Change | ||
Cash From Financing Activities | $412.5M | $325.8M |
YoY Change | 26.61% | -54400.0% |
NET CHANGE | ||
Cash From Operating Activities | $47.30M | -$8.700M |
Cash From Investing Activities | -$69.60M | -$194.7M |
Cash From Financing Activities | $412.5M | $325.8M |
Net Change In Cash | $390.2M | $122.4M |
YoY Change | 218.79% | -368.83% |
FREE CASH FLOW | ||
Cash From Operating Activities | $47.30M | -$8.700M |
Capital Expenditures | $11.40M | $3.900M |
Free Cash Flow | $35.90M | -$12.60M |
YoY Change | -384.92% | -56.69% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2015Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2015Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2015Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | |
CY2015Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-03-31 | |
CY2015Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2015Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001166003 | |
CY2015Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
79680272 | shares |
CY2015Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | |
CY2015Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
XPO Logistics, Inc. | |
CY2015Q1 | dei |
Trading Symbol
TradingSymbol
|
XPO | |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
252700000 | USD |
CY2015Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
245100000 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
543800000 | USD |
CY2015Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
504700000 | USD |
CY2014Q1 | us-gaap |
Accretion Expense
AccretionExpense
|
1400000 | USD |
CY2015Q1 | us-gaap |
Accretion Expense
AccretionExpense
|
1600000 | USD |
CY2014Q4 | us-gaap |
Accrued Insurance Current
AccruedInsuranceCurrent
|
5800000 | USD |
CY2015Q1 | us-gaap |
Accrued Insurance Current
AccruedInsuranceCurrent
|
3200000 | USD |
CY2014Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
18900000 | USD |
CY2015Q1 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
25000000 | USD |
CY2014Q4 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
50100000 | USD |
CY2015Q1 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
46100000 | USD |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
47300000 | USD |
CY2015Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
63000000 | USD |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1831900000 | USD |
CY2015Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1870600000 | USD |
CY2015Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
2300000 | USD |
CY2014Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2200000 | USD |
CY2015Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2300000 | USD |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
9800000 | USD |
CY2015Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
10000000 | USD |
CY2014Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
27345106 | shares |
CY2015Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
26083172 | shares |
CY2014Q4 | us-gaap |
Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
|
7500000 | USD |
CY2015Q1 | us-gaap |
Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
|
7700000 | USD |
CY2014Q4 | us-gaap |
Assets
Assets
|
2761200000 | USD |
CY2015Q1 | us-gaap |
Assets
Assets
|
3133100000 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1233100000 | USD |
CY2015Q1 | us-gaap |
Assets Current
AssetsCurrent
|
1567400000 | USD |
CY2014Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
1528100000 | USD |
CY2015Q1 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
1565700000 | USD |
CY2014Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
-0.77 | |
CY2015Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
-0.20 | |
CY2014Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
-0.77 | |
CY2015Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
-0.20 | |
CY2014Q1 | us-gaap |
Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
|
-20900000 | USD |
CY2015Q1 | us-gaap |
Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
|
-4800000 | USD |
CY2014Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-40800000 | USD |
CY2015Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-15400000 | USD |
CY2014Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
662100000 | USD |
CY2015Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
703000000 | USD |
CY2014Q1 | us-gaap |
Business Combination Consideration Transferred1
BusinessCombinationConsiderationTransferred1
|
331500000 | USD |
CY2014Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Capital Lease Obligation
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCapitalLeaseObligation
|
5200000 | USD |
CY2015Q1 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Capital Lease Obligation
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCapitalLeaseObligation
|
4500000 | USD |
CY2014Q4 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
200000 | USD |
CY2015Q1 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
400000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
21500000 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
143900000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
644100000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1034300000 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
122400000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
390200000 | USD |
CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
77421683 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
79659071 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
77421683 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
79659071 | shares |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
100000 | USD |
CY2015Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
100000 | USD |
CY2014Q1 | us-gaap |
Communications And Information Technology
CommunicationsAndInformationTechnology
|
200000 | USD |
CY2015Q1 | us-gaap |
Communications And Information Technology
CommunicationsAndInformationTechnology
|
1000000 | USD |
CY2015Q1 | us-gaap |
Convertible Debt Fair Value Disclosures
ConvertibleDebtFairValueDisclosures
|
202800000 | USD |
CY2014Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
91900000 | USD |
CY2015Q1 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
63400000 | USD |
CY2015Q1 | us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
34700000 | USD |
CY2015Q1 | us-gaap |
Debt Conversion Converted Instrument Shares Issued1
DebtConversionConvertedInstrumentSharesIssued1
|
2111010 | shares |
CY2015Q1 | us-gaap |
Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
|
16.43 | |
CY2015Q1 | us-gaap |
Debt Instrument Convertible Threshold Consecutive Trading Days
DebtInstrumentConvertibleThresholdConsecutiveTradingDays
|
P30D | |
CY2015Q1 | us-gaap |
Debt Instrument Convertible Threshold Trading Days
DebtInstrumentConvertibleThresholdTradingDays
|
20 | day |
CY2014Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
14900000 | USD |
CY2015Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
8700000 | USD |
CY2014Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-4500000 | USD |
CY2015Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-15800000 | USD |
CY2014Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
5300000 | USD |
CY2015Q1 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
5800000 | USD |
CY2014Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
2100000 | USD |
CY2015Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
2000000 | USD |
CY2014Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
9200000 | USD |
CY2015Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
1600000 | USD |
CY2014Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
7100000 | USD |
CY2014Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
74500000 | USD |
CY2015Q1 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
8400000 | USD |
CY2015Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
41500000 | USD |
CY2014Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
11300000 | USD |
CY2015Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
33800000 | USD |
CY2014Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
4000000 | USD |
CY2015Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
15800000 | USD |
CY2014Q1 | us-gaap |
Direct Operating Costs
DirectOperatingCosts
|
4000000 | USD |
CY2015Q1 | us-gaap |
Direct Operating Costs
DirectOperatingCosts
|
151200000 | USD |
CY2015Q1 | us-gaap |
Dividends Cash
DividendsCash
|
700000 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.70 | |
CY2015Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.20 | |
CY2014Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.70 | |
CY2015Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.20 | |
CY2014Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.105 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.481 | |
CY2014Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2014Q4 | us-gaap |
Finite Lived Customer Lists Gross
FiniteLivedCustomerListsGross
|
376600000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Customer Lists Gross
FiniteLivedCustomerListsGross
|
395200000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
74600000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
92600000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
64400000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
35000000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
36600000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
39100000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
49700000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
416100000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
435600000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
341500000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
343000000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Noncompete Agreements Gross
FiniteLivedNoncompeteAgreementsGross
|
9800000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Noncompete Agreements Gross
FiniteLivedNoncompeteAgreementsGross
|
10700000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Trade Names Gross
FiniteLivedTradeNamesGross
|
15400000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Trade Names Gross
FiniteLivedTradeNamesGross
|
15400000 | USD |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
75800000 | USD |
CY2015Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
115800000 | USD |
CY2014Q1 | us-gaap |
Goodwill
Goodwill
|
539200000 | USD |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
929300000 | USD |
CY2015Q1 | us-gaap |
Goodwill
Goodwill
|
967800000 | USD |
CY2015Q1 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
28800000 | USD |
CY2015Q1 | us-gaap |
Goodwill Other Changes
GoodwillOtherChanges
|
-800000 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-31600000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-28300000 | USD |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-3300000 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-13600000 | USD |
CY2014Q4 | us-gaap |
Income Tax Receivable
IncomeTaxReceivable
|
15400000 | USD |
CY2015Q1 | us-gaap |
Income Tax Receivable
IncomeTaxReceivable
|
0 | USD |
CY2014Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
-1500000 | USD |
CY2015Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
-13900000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
48700000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-10600000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
56400000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-50600000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
10200000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-17600000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Income Taxes
IncreaseDecreaseInIncomeTaxes
|
2300000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Income Taxes
IncreaseDecreaseInIncomeTaxes
|
15800000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
100000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
800000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-100000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
4600000 | USD |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
8004967 | shares |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
8776365 | shares |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
7741643 | shares |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
5171353 | shares |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
|
10503286 | shares |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
|
10476430 | shares |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
565825 | shares |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1025632 | shares |
CY2014Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
341500000 | USD |
CY2015Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
343000000 | USD |
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
10100000 | USD |
CY2015Q1 | us-gaap |
Interest Expense
InterestExpense
|
23100000 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
4300000 | USD |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
39900000 | USD |
CY2014Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
15100000 | USD |
CY2015Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
7500000 | USD |
CY2014Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
4600000 | USD |
CY2015Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
30300000 | USD |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2761200000 | USD |
CY2015Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3133100000 | USD |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
381100000 | USD |
CY2015Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
398400000 | USD |
CY2014Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
725000000 | USD |
CY2015Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
1056300000 | USD |
CY2014Q4 | us-gaap |
Liability For Uncertain Tax Positions Noncurrent
LiabilityForUncertainTaxPositionsNoncurrent
|
6700000 | USD |
CY2015Q1 | us-gaap |
Liability For Uncertain Tax Positions Noncurrent
LiabilityForUncertainTaxPositionsNoncurrent
|
5900000 | USD |
CY2014Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | USD |
CY2015Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | USD |
CY2014Q4 | us-gaap |
Litigation Reserve
LitigationReserve
|
21100000 | USD |
CY2015Q1 | us-gaap |
Litigation Reserve
LitigationReserve
|
0 | USD |
CY2015Q1 | us-gaap |
Litigation Reserve Current
LitigationReserveCurrent
|
44700000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
608800000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
974300000 | USD |
CY2014Q4 | us-gaap |
Litigation Reserve Current
LitigationReserveCurrent
|
11500000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1800000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1800000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
592100000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
979300000 | USD |
CY2014Q4 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
200000 | USD |
CY2015Q1 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
400000 | USD |
CY2014Q4 | us-gaap |
Money Market Funds At Carrying Value
MoneyMarketFundsAtCarryingValue
|
330800000 | USD |
CY2015Q1 | us-gaap |
Money Market Funds At Carrying Value
MoneyMarketFundsAtCarryingValue
|
376300000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
325800000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
412500000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-194700000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-69600000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-8700000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
47300000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-28300000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-14700000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-29100000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-15400000 | USD |
CY2014Q4 | us-gaap |
Notes Payable
NotesPayable
|
1800000 | USD |
CY2015Q1 | us-gaap |
Notes Payable
NotesPayable
|
1800000 | USD |
CY2015Q1 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
2 | segment |
CY2015Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | segment |
CY2014Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
303800000 | USD |
CY2015Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
707800000 | USD |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-21400000 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4800000 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
263000000 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
94200000 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
31600000 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
43100000 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
58700000 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
35400000 | USD |
CY2014Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
69800000 | USD |
CY2015Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
98400000 | USD |
CY2014Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
7400000 | USD |
CY2015Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
10300000 | USD |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
26300000 | USD |
CY2015Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
30700000 | USD |
CY2014Q4 | us-gaap |
Other Finite Lived Intangible Assets Gross
OtherFiniteLivedIntangibleAssetsGross
|
2200000 | USD |
CY2015Q1 | us-gaap |
Other Finite Lived Intangible Assets Gross
OtherFiniteLivedIntangibleAssetsGross
|
2200000 | USD |
CY2014Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
6700000 | USD |
CY2015Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
7000000 | USD |
CY2014Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
58400000 | USD |
CY2015Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
35500000 | USD |
CY2014Q1 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
100000 | USD |
CY2015Q1 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
300000 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-100000 | USD |
CY2015Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-400000 | USD |
CY2014Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-200000 | USD |
CY2015Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
0 | USD |
CY2015Q1 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
1200000 | USD |
CY2014Q1 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
0 | USD |
CY2015Q1 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
4500000 | USD |
CY2014Q1 | us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
700000 | USD |
CY2015Q1 | us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
700000 | USD |
CY2014Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
800000 | USD |
CY2015Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
0 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
191000000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
58200000 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3900000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
11400000 | USD |
CY2014Q1 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
800000 | USD |
CY2015Q1 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
700000 | USD |
CY2014Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
13200000 | USD |
CY2015Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
16500000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
414000000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD |
CY2014Q1 | us-gaap |
Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
|
0 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
|
414700000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-400000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-2000000 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
269200000 | USD |
CY2015Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
282200000 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
221900000 | USD |
CY2015Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
219200000 | USD |
CY2014Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
2200000 | USD |
CY2015Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1100000 | USD |
CY2015Q1 | us-gaap |
Purchase Obligation
PurchaseObligation
|
9900000 | USD |
CY2015Q1 | us-gaap |
Purchase Obligation Due In Next Twelve Months
PurchaseObligationDueInNextTwelveMonths
|
8400000 | USD |
CY2015Q1 | us-gaap |
Purchase Obligation Due In Second Year
PurchaseObligationDueInSecondYear
|
1400000 | USD |
CY2015Q1 | us-gaap |
Purchase Obligation Due In Third Year
PurchaseObligationDueInThirdYear
|
100000 | USD |
CY2014Q1 | us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
75000000 | USD |
CY2015Q1 | us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
0 | USD |
CY2014Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
9100000 | USD |
CY2015Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
5000000 | USD |
CY2015Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
400000 | USD |
CY2014Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
5100000 | USD |
CY2015Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
4300000 | USD |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-219100000 | USD |
CY2015Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-234500000 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
282400000 | USD |
CY2015Q1 | us-gaap |
Revenues
Revenues
|
703000000 | USD |
CY2014Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
7300000 | USD |
CY2015Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
18000000 | USD |
CY2014Q4 | us-gaap |
Senior Long Term Notes
SeniorLongTermNotes
|
500000000 | USD |
CY2015Q1 | us-gaap |
Senior Long Term Notes
SeniorLongTermNotes
|
915500000 | USD |
CY2014Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2200000 | USD |
CY2015Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2300000 | USD |
CY2014Q1 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
224000000 | USD |
CY2015Q1 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
440800000 | USD |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
800000 | USD |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
35600000 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1655100000 | USD |
CY2015Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1678400000 | USD |
CY2014Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
41300000 | shares |
CY2015Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
78800000 | shares |
CY2014Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
41312894 | shares |
CY2015Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
78825639 | shares |
CY2014Q4 | us-gaap |
Workers Compensation Liability Noncurrent
WorkersCompensationLiabilityNoncurrent
|
3700000 | USD |
CY2015Q1 | us-gaap |
Workers Compensation Liability Noncurrent
WorkersCompensationLiabilityNoncurrent
|
3700000 | USD |
CY2014Q4 | xpo |
Accrued Container And Railcar Costs
AccruedContainerAndRailcarCosts
|
7400000 | USD |
CY2015Q1 | xpo |
Accrued Container And Railcar Costs
AccruedContainerAndRailcarCosts
|
6900000 | USD |
CY2014Q4 | xpo |
Accrued Facility Charges Current
AccruedFacilityChargesCurrent
|
4900000 | USD |
CY2015Q1 | xpo |
Accrued Facility Charges Current
AccruedFacilityChargesCurrent
|
5200000 | USD |
CY2014Q1 | xpo |
Assumed Average Market Price Per Share Exercise Of Treasury Method
AssumedAverageMarketPricePerShareExerciseOfTreasuryMethod
|
28.85 | |
CY2015Q1 | xpo |
Assumed Average Market Price Per Share Exercise Of Treasury Method
AssumedAverageMarketPricePerShareExerciseOfTreasuryMethod
|
41.90 | |
CY2014Q1 | xpo |
Business Acquisition Cost Of Acquired Entity Amount Of Purchase Price
BusinessAcquisitionCostOfAcquiredEntityAmountOfPurchasePrice
|
108800000 | USD |
CY2015Q1 | xpo |
Business Acquisition Cost Of Acquired Entity Amount Of Purchase Price
BusinessAcquisitionCostOfAcquiredEntityAmountOfPurchasePrice
|
800000 | USD |
CY2015Q1 | xpo |
Capital Lease For Equipment Interest Rate
CapitalLeaseForEquipmentInterestRate
|
0.1422 | |
CY2015Q1 | xpo |
Capital Leases For Equipment Term
CapitalLeasesForEquipmentTerm
|
P59M | |
CY2015Q1 | xpo |
Convertible Debt Conversion Rate Principal Amount Increment
ConvertibleDebtConversionRatePrincipalAmountIncrement
|
1000 | USD |
CY2015Q1 | xpo |
Convertible Debt Conversion Rate Shares Per Principal Amount One
ConvertibleDebtConversionRateSharesPerPrincipalAmountOne
|
60.8467 | shares |
CY2015Q1 | xpo |
Convertible Debt Redemption Terms Common Stock Market Price As Percent Of Conversion Price
ConvertibleDebtRedemptionTermsCommonStockMarketPriceAsPercentOfConversionPrice
|
1.3 | |
CY2015Q1 | xpo |
Convertible Debt Redemption Terms Make Whole Premium Payment Discount Rate
ConvertibleDebtRedemptionTermsMakeWholePremiumPaymentDiscountRate
|
0.045 | |
CY2015Q1 | xpo |
Convertible Debt Redemption Terms Redemption Price As Percent Of Principal Amount To Be Redeemed
ConvertibleDebtRedemptionTermsRedemptionPriceAsPercentOfPrincipalAmountToBeRedeemed
|
1 | |
CY2014Q4 | xpo |
Convertible Senior Notes
ConvertibleSeniorNotes
|
106800000 | USD |
CY2015Q1 | xpo |
Convertible Senior Notes
ConvertibleSeniorNotes
|
72100000 | USD |
CY2015Q1 | xpo |
Convertible Senior Notes Interest Rate
ConvertibleSeniorNotesInterestRate
|
0.045 | |
CY2015Q1 | xpo |
Convertible Senior Notes Term
ConvertibleSeniorNotesTerm
|
P60M | |
CY2014Q4 | xpo |
Customer Contract Liability Noncurrent
CustomerContractLiabilityNoncurrent
|
3800000 | USD |
CY2015Q1 | xpo |
Customer Contract Liability Noncurrent
CustomerContractLiabilityNoncurrent
|
3300000 | USD |
CY2014Q1 | xpo |
Debt Conversion Equity Issued Value
DebtConversionEquityIssuedValue
|
10500000 | USD |
CY2015Q1 | xpo |
Debt Conversion Equity Issued Value
DebtConversionEquityIssuedValue
|
35600000 | USD |
CY2014Q1 | xpo |
Diluted Weighted Shares Outstanding
DilutedWeightedSharesOutstanding
|
68658000 | shares |
CY2015Q1 | xpo |
Diluted Weighted Shares Outstanding
DilutedWeightedSharesOutstanding
|
104908811 | shares |
CY2014Q4 | xpo |
Finite Lived Intangible Assets Carrier Relationships
FiniteLivedIntangibleAssetsCarrierRelationships
|
12100000 | USD |
CY2015Q1 | xpo |
Finite Lived Intangible Assets Carrier Relationships
FiniteLivedIntangibleAssetsCarrierRelationships
|
12100000 | USD |
CY2014Q1 | xpo |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
-2300000 | USD |
CY2015Q1 | xpo |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
-6500000 | USD |
CY2015Q1 | xpo |
Goodwill Adjustments Due To Litigation Liability
GoodwillAdjustmentsDueToLitigationLiability
|
10500000 | USD |
CY2014Q1 | xpo |
Incremental Common Shares Attributable To Exercise Of Stock Options
IncrementalCommonSharesAttributableToExerciseOfStockOptions
|
529385 | shares |
CY2015Q1 | xpo |
Incremental Common Shares Attributable To Exercise Of Stock Options
IncrementalCommonSharesAttributableToExerciseOfStockOptions
|
633392 | shares |
CY2014Q4 | xpo |
Other Accrued Expenses Current
OtherAccruedExpensesCurrent
|
4100000 | USD |
CY2015Q1 | xpo |
Other Accrued Expenses Current
OtherAccruedExpensesCurrent
|
3900000 | USD |
CY2014Q4 | xpo |
Other Liabilities Non Current Other
OtherLiabilitiesNonCurrentOther
|
1200000 | USD |
CY2015Q1 | xpo |
Other Liabilities Non Current Other
OtherLiabilitiesNonCurrentOther
|
900000 | USD |
CY2014Q1 | xpo |
Payment For Cash Held As Collateral In Lending Arrangement
PaymentForCashHeldAsCollateralInLendingArrangement
|
11300000 | USD |
CY2015Q1 | xpo |
Payment For Cash Held As Collateral In Lending Arrangement
PaymentForCashHeldAsCollateralInLendingArrangement
|
0 | USD |
CY2014Q1 | xpo |
Proceeds From Cash Held As Collateral In Lending Arrangement
ProceedsFromCashHeldAsCollateralInLendingArrangement
|
0 | USD |
CY2015Q1 | xpo |
Proceeds From Cash Held As Collateral In Lending Arrangement
ProceedsFromCashHeldAsCollateralInLendingArrangement
|
5000000 | USD |
CY2015Q1 | xpo |
Revolving Credit Facility Interest Rate
RevolvingCreditFacilityInterestRate
|
0.0438 | |
CY2015Q1 | xpo |
Revolving Credit Facility Term
RevolvingCreditFacilityTerm
|
P60M | |
CY2015Q1 | xpo |
Stock Issued During Period Value Stock Options Warrants And Other Exercised
StockIssuedDuringPeriodValueStockOptionsWarrantsAndOtherExercised
|
0 | USD |
CY2014Q1 | xpo |
Taxes And Duties Collected On Behalf Of Customer
TaxesAndDutiesCollectedOnBehalfOfCustomer
|
1000000 | USD |
CY2015Q1 | xpo |
Taxes And Duties Collected On Behalf Of Customer
TaxesAndDutiesCollectedOnBehalfOfCustomer
|
4100000 | USD |
CY2014Q4 | xpo |
Vacant Rent Liability Noncurrent
VacantRentLiabilityNoncurrent
|
3900000 | USD |
CY2015Q1 | xpo |
Vacant Rent Liability Noncurrent
VacantRentLiabilityNoncurrent
|
3700000 | USD |
CY2015Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:16px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-style:italic;font-weight:bold;">Use of Estimates</font></div><div style="line-height:120%;padding-top:8px;text-indent:32px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">The Company prepares its unaudited condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America. These principles require management to make estimates and assumptions that impact the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenue and expense during the reporting period. The Company reviews its estimates on a regular basis and makes adjustments based on historical experience and existing and expected future conditions. Estimates are made with respect to, among other matters, recognition of revenue, costs of purchased transportation and services, direct operating expenses, recoverability of long-lived assets, estimated legal accruals, estimated restructuring accruals, valuation allowances for deferred taxes, reserve for uncertain tax positions, probability of achieving performance targets for vesting of performance-based restricted stock units, and allowance for doubtful accounts. These evaluations are performed and adjustments are made as information is available. Management believes that these estimates, which have been discussed with the Audit Committee of the Company’s Board of Directors, are reasonable; however, actual results could differ from these estimates.</font></div></div> |