2016 Q4 Form 10-Q Financial Statement

#000157582816000064 Filed on November 03, 2016

View on sec.gov

Income Statement

Concept 2016 Q4 2016 Q3 2015 Q4
Revenue $108.0M $105.1M $203.0M
YoY Change -46.8% -56.18% -36.38%
Cost Of Revenue $62.40M $16.03M $85.60M
YoY Change -27.1% -53.1% -35.4%
Gross Profit $5.717M $6.919M $117.3M
YoY Change -95.13% -96.64% -37.1%
Gross Profit Margin 5.29% 6.58% 57.79%
Selling, General & Admin $46.80M $52.80M $60.20M
YoY Change -22.26% -21.08% -15.09%
% of Gross Profit 818.61% 763.12% 51.32%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $29.90M $26.55M $28.30M
YoY Change 5.65% -8.57% 19.41%
% of Gross Profit 523.0% 383.65% 24.13%
Operating Expenses $76.70M $79.30M $88.40M
YoY Change -13.24% -17.31% -6.65%
Operating Profit -$60.87M -$48.93M $8.214M
YoY Change -841.05% -225.16% -91.05%
Interest Expense -$3.900M $646.0K $400.0K
YoY Change -1075.0% 273.41% -102.42%
% of Operating Profit 4.87%
Other Income/Expense, Net $2.000M -$66.00K $2.800M
YoY Change -28.57% -98.44%
Pretax Income -$76.50M -$49.00M $11.40M
YoY Change -771.05% -240.56% -84.86%
Income Tax -$10.30M -$6.800M $4.700M
% Of Pretax Income 41.23%
Net Earnings -$66.19M -$36.98M $7.436M
YoY Change -990.08% -323.25% -78.52%
Net Earnings / Revenue -61.29% -35.18% 3.66%
Basic Earnings Per Share -$0.30 -$0.21 $0.05
Diluted Earnings Per Share -$0.30 -$0.21 $0.04
COMMON SHARES
Basic Shares Outstanding 222.4M shares 177.1M shares 155.1M shares
Diluted Shares Outstanding 177.1M shares

Balance Sheet

Concept 2016 Q4 2016 Q3 2015 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $319.5M $529.9M $602.4M
YoY Change -46.96% 4.5% 23.09%
Cash & Equivalents $319.5M $529.9M $602.4M
Short-Term Investments
Other Short-Term Assets $14.03M $8.382M $13.92M
YoY Change 0.75% -26.81% -39.68%
Inventory $139.1M $136.6M $161.3M
Prepaid Expenses
Receivables $89.10M $95.71M $166.3M
Other Receivables $47.40M $34.20M $39.90M
Total Short-Term Assets $640.0M $830.2M $1.024B
YoY Change -37.48% -18.33% -7.56%
LONG-TERM ASSETS
Property, Plant & Equipment $567.0M $573.9M $625.0M
YoY Change -9.27% -10.79% 7.73%
Goodwill $211.1M $25.21M
YoY Change 737.22% 78.0%
Intangibles $45.08M
YoY Change
Long-Term Investments $36.30M $36.10M
YoY Change -17.01%
Other Assets $45.53M $98.45M $52.93M
YoY Change -13.98% 94.82% -7.06%
Total Long-Term Assets $948.0M $696.2M $703.1M
YoY Change 34.83% -3.26% 7.96%
TOTAL ASSETS
Total Short-Term Assets $640.0M $830.2M $1.024B
Total Long-Term Assets $948.0M $696.2M $703.1M
Total Assets $1.588B $1.526B $1.727B
YoY Change -8.04% -12.08% -1.81%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $16.08M $13.67M $12.78M
YoY Change 25.79% -19.56% -22.5%
Accrued Expenses $64.95M $79.12M $111.9M
YoY Change -41.95% -21.37% -2.05%
Deferred Revenue
YoY Change
Short-Term Debt $276.0K $0.00 $7.321M
YoY Change -96.23%
Long-Term Debt Due $276.0K $315.0K $7.321M
YoY Change -96.23% 57.5% 2308.22%
Total Short-Term Liabilities $99.38M $121.3M $189.6M
YoY Change -47.59% -31.22% -8.45%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $700.0K
YoY Change -100.0% -100.0% 0.0%
Other Long-Term Liabilities $156.4M $157.2M $44.82M
YoY Change 248.95% 257.15% 4.29%
Total Long-Term Liabilities $156.4M $157.2M $44.82M
YoY Change 248.95% 257.15% 4.29%
TOTAL LIABILITIES
Total Short-Term Liabilities $99.38M $121.3M $189.6M
Total Long-Term Liabilities $156.4M $157.2M $44.82M
Total Liabilities $276.7M $278.4M $274.7M
YoY Change 0.74% 3.31% -3.76%
SHAREHOLDERS EQUITY
Retained Earnings $317.3M $400.1M $531.6M
YoY Change -40.32% -26.91% -2.52%
Common Stock
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost) $12.56M $12.34M $9.298M
YoY Change 35.1% 34.76% 93.67%
Treasury Stock Shares 759.9K shares 741.0K shares 514.8K shares
Shareholders Equity $1.311B $1.248B $1.451B
YoY Change
Total Liabilities & Shareholders Equity $1.588B $1.526B $1.727B
YoY Change -8.04% -12.08% -1.81%

Cashflow Statement

Concept 2016 Q4 2016 Q3 2015 Q4
OPERATING ACTIVITIES
Net Income -$66.19M -$36.98M $7.436M
YoY Change -990.08% -323.25% -78.52%
Depreciation, Depletion And Amortization $29.90M $26.55M $28.30M
YoY Change 5.65% -8.57% 19.41%
Cash From Operating Activities -$38.60M -$30.20M $132.4M
YoY Change -129.15% -137.99% 39.37%
INVESTING ACTIVITIES
Capital Expenditures $12.30M $11.40M $11.40M
YoY Change 7.89% -34.86% -76.64%
Acquisitions
YoY Change
Other Investing Activities -$149.2M $11.30M $700.0K
YoY Change -21414.29% 303.57% 250.0%
Cash From Investing Activities -$161.5M -$100.0K -$10.70M
YoY Change 1409.35% -99.32% -77.94%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -17.00M -19.80M -24.00M
YoY Change -29.17% -47.62% -27.27%
NET CHANGE
Cash From Operating Activities -38.60M -30.20M 132.4M
Cash From Investing Activities -161.5M -100.0K -10.70M
Cash From Financing Activities -17.00M -19.80M -24.00M
Net Change In Cash -217.1M -50.10M 97.70M
YoY Change -322.21% -285.56% 623.7%
FREE CASH FLOW
Cash From Operating Activities -$38.60M -$30.20M $132.4M
Capital Expenditures $12.30M $11.40M $11.40M
Free Cash Flow -$50.90M -$41.60M $121.0M
YoY Change -142.07% -167.1% 161.9%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2016
dei Document Period End Date
DocumentPeriodEndDate
2016-09-30
dei Document Type
DocumentType
10-Q
dei Entity Central Index Key
EntityCentralIndexKey
0001575828
CY2016Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
222391338 shares
dei Entity Filer Category
EntityFilerCategory
Large Accelerated Filer
dei Entity Registrant Name
EntityRegistrantName
FRANK'S INTERNATIONAL N.V.
CY2015Q4 fi Accrued Inventory Current
AccruedInventoryCurrent
5281000 USD
CY2016Q3 fi Accrued Inventory Current
AccruedInventoryCurrent
0 USD
CY2015Q4 fi Accrued Medical Claims
AccruedMedicalClaims
4141000 USD
CY2016Q3 fi Accrued Medical Claims
AccruedMedicalClaims
2042000 USD
CY2015Q4 fi Accrued Purchase Orders
AccruedPurchaseOrders
5562000 USD
CY2016Q3 fi Accrued Purchase Orders
AccruedPurchaseOrders
1680000 USD
CY2015Q3 fi Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
73405000 USD
fi Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
253785000 USD
CY2016Q3 fi Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
-3077000 USD
fi Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
15023000 USD
fi Adjustmentsto Additional Paidin Capital Tax Receivable Agreement
AdjustmentstoAdditionalPaidinCapitalTaxReceivableAgreement
74788000 USD
CY2015Q3 fi Changein Fair Valueof Contingent Consideration
ChangeinFairValueofContingentConsideration
1532000 USD
fi Changein Fair Valueof Contingent Consideration
ChangeinFairValueofContingentConsideration
1532000 USD
CY2016Q3 fi Changein Fair Valueof Contingent Consideration
ChangeinFairValueofContingentConsideration
0 USD
fi Changein Fair Valueof Contingent Consideration
ChangeinFairValueofContingentConsideration
0 USD
CY2016Q3 fi Common Stock Shares Authorized Additional Amount
CommonStockSharesAuthorizedAdditionalAmount
52976000 shares
CY2015Q3 fi Comprehensive Income Loss Netof Tax Noncontrolling Interest Redemptionsor Purchaseof Interests
ComprehensiveIncomeLossNetofTaxNoncontrollingInterestRedemptionsorPurchaseofInterests
0 USD
fi Comprehensive Income Loss Netof Tax Noncontrolling Interest Redemptionsor Purchaseof Interests
ComprehensiveIncomeLossNetofTaxNoncontrollingInterestRedemptionsorPurchaseofInterests
0 USD
CY2016Q3 fi Comprehensive Income Loss Netof Tax Noncontrolling Interest Redemptionsor Purchaseof Interests
ComprehensiveIncomeLossNetofTaxNoncontrollingInterestRedemptionsorPurchaseofInterests
-8203000 USD
fi Comprehensive Income Loss Netof Tax Noncontrolling Interest Redemptionsor Purchaseof Interests
ComprehensiveIncomeLossNetofTaxNoncontrollingInterestRedemptionsorPurchaseofInterests
-8203000 USD
CY2016Q3 fi Convertible Preferred Stock Conversion Ratio
ConvertiblePreferredStockConversionRatio
1
CY2015Q3 fi Costof Equipment Rentalsand Services
CostofEquipmentRentalsandServices
72389000 USD
fi Costof Equipment Rentalsand Services
CostofEquipmentRentalsandServices
242681000 USD
CY2016Q3 fi Costof Equipment Rentalsand Services
CostofEquipmentRentalsandServices
47002000 USD
fi Costof Equipment Rentalsand Services
CostofEquipmentRentalsandServices
155367000 USD
CY2015Q3 fi Incremental Common Shares Attributableto Dilutive Effectof Stocktobe Issued Pursuantto Employee Stock Purchase Plan
IncrementalCommonSharesAttributabletoDilutiveEffectofStocktobeIssuedPursuanttoEmployeeStockPurchasePlan
1000 shares
fi Incremental Common Shares Attributableto Dilutive Effectof Stocktobe Issued Pursuantto Employee Stock Purchase Plan
IncrementalCommonSharesAttributabletoDilutiveEffectofStocktobeIssuedPursuanttoEmployeeStockPurchasePlan
1000 shares
CY2016Q3 fi Incremental Common Shares Attributableto Dilutive Effectof Stocktobe Issued Pursuantto Employee Stock Purchase Plan
IncrementalCommonSharesAttributabletoDilutiveEffectofStocktobeIssuedPursuanttoEmployeeStockPurchasePlan
0 shares
fi Incremental Common Shares Attributableto Dilutive Effectof Stocktobe Issued Pursuantto Employee Stock Purchase Plan
IncrementalCommonSharesAttributabletoDilutiveEffectofStocktobeIssuedPursuanttoEmployeeStockPurchasePlan
0 shares
CY2015Q4 fi Inventory Pipeand Connectors
InventoryPipeandConnectors
137245000 USD
CY2016Q3 fi Inventory Pipeand Connectors
InventoryPipeandConnectors
111566000 USD
CY2015Q3 fi Net Income Loss Attributableto Noncontrolling Interest Including Tax Expensefor Assumed Preferred Stock Conversion
NetIncomeLossAttributabletoNoncontrollingInterestIncludingTaxExpenseforAssumedPreferredStockConversion
-5911000 USD
fi Net Income Loss Attributableto Noncontrolling Interest Including Tax Expensefor Assumed Preferred Stock Conversion
NetIncomeLossAttributabletoNoncontrollingInterestIncludingTaxExpenseforAssumedPreferredStockConversion
-23513000 USD
CY2016Q3 fi Net Income Loss Attributableto Noncontrolling Interest Including Tax Expensefor Assumed Preferred Stock Conversion
NetIncomeLossAttributabletoNoncontrollingInterestIncludingTaxExpenseforAssumedPreferredStockConversion
0 USD
fi Net Income Loss Attributableto Noncontrolling Interest Including Tax Expensefor Assumed Preferred Stock Conversion
NetIncomeLossAttributabletoNoncontrollingInterestIncludingTaxExpenseforAssumedPreferredStockConversion
0 USD
CY2016Q3 fi Percentageof Tax Benefits Realized Payable Under Tax Receivable Agreement
PercentageofTaxBenefitsRealizedPayableUnderTaxReceivableAgreement
0.85
fi Percentageof Tax Benefits Retained Under Tax Receivable Agreement
PercentageofTaxBenefitsRetainedUnderTaxReceivableAgreement
0.15
CY2015Q3 fi Preferred Stock Conversion Tax
PreferredStockConversionTax
1612000 USD
fi Preferred Stock Conversion Tax
PreferredStockConversionTax
4155000 USD
CY2016Q3 fi Preferred Stock Conversion Tax
PreferredStockConversionTax
0 USD
fi Preferred Stock Conversion Tax
PreferredStockConversionTax
0 USD
CY2015Q3 fi Sales Revenue Equipment Rentalsand Services Net
SalesRevenueEquipmentRentalsandServicesNet
176553000 USD
fi Sales Revenue Equipment Rentalsand Services Net
SalesRevenueEquipmentRentalsandServicesNet
610240000 USD
CY2016Q3 fi Sales Revenue Equipment Rentalsand Services Net
SalesRevenueEquipmentRentalsandServicesNet
85698000 USD
fi Sales Revenue Equipment Rentalsand Services Net
SalesRevenueEquipmentRentalsandServicesNet
312132000 USD
CY2016Q3 fi Tax Receivable Agreement Expected Payment Remainderof Fiscal Year
TaxReceivableAgreementExpectedPaymentRemainderofFiscalYear
0 USD
CY2016Q3 fi Tax Receivable Agreement Liability
TaxReceivableAgreementLiability
124600000 USD
CY2016Q3 fi Tax Receivable Agreement Liability Discount Rate
TaxReceivableAgreementLiabilityDiscountRate
0.0496
CY2016Q3 fi Tax Receivable Agreement Liability Estimated Termination Payment
TaxReceivableAgreementLiabilityEstimatedTerminationPayment
105300000 USD
fi Tax Receivable Agreement Period In Which Effect On Future Cash Flows Are Expected To Be Realized
TaxReceivableAgreementPeriodInWhichEffectOnFutureCashFlowsAreExpectedToBeRealized
P20Y
CY2015Q3 fi Unrealizedand Realized Gains Losseson Derivatives
UnrealizedandRealizedGainsLossesonDerivatives
0 USD
fi Unrealizedand Realized Gains Losseson Derivatives
UnrealizedandRealizedGainsLossesonDerivatives
0 USD
CY2016Q3 fi Unrealizedand Realized Gains Losseson Derivatives
UnrealizedandRealizedGainsLossesonDerivatives
-10000 USD
fi Unrealizedand Realized Gains Losseson Derivatives
UnrealizedandRealizedGainsLossesonDerivatives
-973000 USD
CY2015Q4 us-gaap Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
1773000 USD
CY2016Q3 us-gaap Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
2558000 USD
CY2015Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
12784000 USD
CY2016Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
13673000 USD
CY2015Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
166256000 USD
CY2016Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
95713000 USD
CY2015Q4 us-gaap Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
23790000 USD
CY2016Q3 us-gaap Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
23011000 USD
CY2015Q4 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
7385000 USD
CY2016Q3 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
4746000 USD
CY2016Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2015Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
745120000 shares
CY2015Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
111884000 USD
CY2016Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
79121000 USD
CY2015Q4 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
25281000 USD
CY2016Q3 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
15919000 USD
CY2015Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
620273000 USD
CY2016Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
687393000 USD
CY2015Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-25555000 USD
CY2016Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-31894000 USD
CY2015Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
712486000 USD
CY2016Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
889375000 USD
us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
24753000 USD
us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
12356000 USD
CY2015Q3 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
6096000 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
22470000 USD
CY2016Q3 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
3828000 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
12356000 USD
CY2015Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
2528000 USD
CY2016Q3 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
12260000 USD
us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
123000 USD
us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
123000 USD
CY2015Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
0 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
0 shares
CY2016Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
32977000 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
47273000 shares
CY2015Q4 us-gaap Assets
Assets
1726838000 USD
CY2016Q3 us-gaap Assets
Assets
1526379000 USD
CY2015Q4 us-gaap Assets Current
AssetsCurrent
1023736000 USD
CY2016Q3 us-gaap Assets Current
AssetsCurrent
830211000 USD
CY2015Q4 us-gaap Assets Held In Trust Noncurrent
AssetsHeldInTrustNoncurrent
45254000 USD
CY2016Q3 us-gaap Assets Held In Trust Noncurrent
AssetsHeldInTrustNoncurrent
36135000 USD
CY2015Q3 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
1532000 USD
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
1532000 USD
CY2016Q3 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
0 USD
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
0 USD
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
-1532000 USD
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
0 USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
489354000 USD
CY2015Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
507053000 USD
CY2015Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
602359000 USD
CY2016Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
529850000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
17699000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-72509000 USD
CY2015Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2016Q3 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
us-gaap Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
0.45
us-gaap Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
0.375
CY2015Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2016Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
798096000 shares
CY2015Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
155661150 shares
CY2016Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
210283042 shares
CY2015Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
155146338 shares
CY2016Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
209542050 shares
CY2015Q4 us-gaap Common Stock Value Outstanding
CommonStockValueOutstanding
2045000 USD
CY2016Q3 us-gaap Common Stock Value Outstanding
CommonStockValueOutstanding
2661000 USD
CY2015Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
13655000 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
61592000 USD
CY2016Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-45118000 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-75491000 USD
CY2015Q3 us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
6527000 USD
us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
24216000 USD
CY2016Q3 us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
-5264000 USD
us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
-20180000 USD
CY2015Q3 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
20182000 USD
us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
85808000 USD
CY2016Q3 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
-42179000 USD
us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
-87468000 USD
CY2015Q3 us-gaap Convertible Preferred Dividends Net Of Tax
ConvertiblePreferredDividendsNetOfTax
0 USD
us-gaap Convertible Preferred Dividends Net Of Tax
ConvertiblePreferredDividendsNetOfTax
2000 USD
CY2016Q3 us-gaap Convertible Preferred Dividends Net Of Tax
ConvertiblePreferredDividendsNetOfTax
0 USD
us-gaap Convertible Preferred Dividends Net Of Tax
ConvertiblePreferredDividendsNetOfTax
0 USD
CY2015Q3 us-gaap Cost Of Goods Sold
CostOfGoodsSold
34174000 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
90081000 USD
CY2016Q3 us-gaap Cost Of Goods Sold
CostOfGoodsSold
13237000 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
42594000 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
13823000 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-25772000 USD
CY2015Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
57637000 USD
CY2016Q3 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
28163000 USD
CY2016Q3 us-gaap Deferred Tax Assets Investment In Subsidiaries
DeferredTaxAssetsInvestmentInSubsidiaries
18700000 USD
CY2016Q3 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
54000000 USD
CY2015Q4 us-gaap Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
536000 USD
CY2016Q3 us-gaap Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
54045000 USD
CY2016Q3 us-gaap Deferred Tax Assets Tax Deferred Expense Reserves And Accruals
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals
49900000 USD
CY2016Q2 us-gaap Deferred Tax Liabilities
DeferredTaxLiabilities
31300000 USD
CY2015Q4 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
40257000 USD
CY2016Q3 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
0 USD
CY2015Q4 us-gaap Deposit Assets
DepositAssets
2031000 USD
CY2016Q3 us-gaap Deposit Assets
DepositAssets
2307000 USD
CY2015Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
29032000 USD
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
80743000 USD
CY2016Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
26545000 USD
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
84278000 USD
CY2015Q4 us-gaap Derivative Asset Fair Value Gross Liability
DerivativeAssetFairValueGrossLiability
106000 USD
CY2016Q3 us-gaap Derivative Asset Fair Value Gross Liability
DerivativeAssetFairValueGrossLiability
1000 USD
CY2015Q4 us-gaap Derivative Assets
DerivativeAssets
210000 USD
CY2016Q3 us-gaap Derivative Assets
DerivativeAssets
0 USD
CY2015Q4 us-gaap Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
316000 USD
CY2016Q3 us-gaap Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
1000 USD
CY2015Q4 us-gaap Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
106000 USD
CY2016Q3 us-gaap Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
-1000 USD
CY2015Q4 us-gaap Derivative Liabilities
DerivativeLiabilities
0 USD
CY2016Q3 us-gaap Derivative Liabilities
DerivativeLiabilities
86000 USD
CY2015Q4 us-gaap Derivative Liability Fair Value Gross Asset
DerivativeLiabilityFairValueGrossAsset
106000 USD
CY2016Q3 us-gaap Derivative Liability Fair Value Gross Asset
DerivativeLiabilityFairValueGrossAsset
-87000 USD
us-gaap Dividends Common Stock
DividendsCommonStock
69573000 USD
us-gaap Dividends Common Stock
DividendsCommonStock
62333000 USD
us-gaap Dividends Preferred Stock Cash
DividendsPreferredStockCash
2000 USD
us-gaap Dividends Preferred Stock Cash
DividendsPreferredStockCash
1000 USD
CY2015Q4 us-gaap Due From Related Parties Current
DueFromRelatedPartiesCurrent
3966000 USD
CY2016Q3 us-gaap Due From Related Parties Current
DueFromRelatedPartiesCurrent
750000 USD
CY2015Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.11
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.46
CY2016Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.21
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.43
CY2015Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.11
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.46
CY2016Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.21
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.43
us-gaap Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
3518000 USD
us-gaap Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
-3162000 USD
CY2015Q3 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.309
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.247
CY2016Q3 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.139
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.146
CY2015Q3 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.35
us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.35
CY2016Q3 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.35
us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.35
CY2015Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-5329000 USD
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-6563000 USD
CY2016Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-1696000 USD
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-5907000 USD
CY2015Q3 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
1392000 USD
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
521000 USD
CY2016Q3 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
46000 USD
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
1095000 USD
CY2015Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
66929000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
210523000 USD
CY2016Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
52774000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
182036000 USD
CY2015Q3 us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
24088000 USD
us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
99342000 USD
CY2016Q3 us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
-42198000 USD
us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
-89893000 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
1162000 USD
CY2015Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
34859000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
132004000 USD
CY2016Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-48998000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-105204000 USD
CY2015Q3 us-gaap Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
24088000 USD
us-gaap Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
99342000 USD
CY2016Q3 us-gaap Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
-42198000 USD
us-gaap Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
-89893000 USD
CY2015Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
10771000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
32662000 USD
CY2016Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-6800000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-15311000 USD
CY2015Q4 us-gaap Income Tax Receivable
IncomeTaxReceivable
34163000 USD
CY2016Q3 us-gaap Income Tax Receivable
IncomeTaxReceivable
30900000 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
474000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-62711000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-82042000 USD
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-17991000 USD
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-28556000 USD
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-17672000 USD
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-29479000 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-37576000 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-20032000 USD
us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
-11801000 USD
us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
-5990000 USD
us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
-2479000 USD
us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
4000 USD
us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
885000 USD
us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
-12295000 USD
CY2015Q4 us-gaap Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
25210000 USD
CY2016Q3 us-gaap Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
23846000 USD
CY2015Q3 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
173000 USD
us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
150000 USD
CY2016Q3 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
646000 USD
us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
1050000 USD
CY2015Q4 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
4020000 USD
CY2016Q3 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
4207000 USD
CY2015Q4 us-gaap Inventory Net
InventoryNet
161263000 USD
CY2016Q3 us-gaap Inventory Net
InventoryNet
136616000 USD
CY2015Q4 us-gaap Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
14768000 USD
CY2016Q3 us-gaap Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
15104000 USD
CY2015Q4 us-gaap Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
5230000 USD
CY2016Q3 us-gaap Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
5739000 USD
CY2015Q4 us-gaap Liabilities
Liabilities
274707000 USD
CY2016Q3 us-gaap Liabilities
Liabilities
278446000 USD
CY2015Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1726838000 USD
CY2016Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1526379000 USD
CY2015Q4 us-gaap Liabilities Current
LiabilitiesCurrent
189626000 USD
CY2016Q3 us-gaap Liabilities Current
LiabilitiesCurrent
121272000 USD
CY2015Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
7321000 USD
CY2016Q3 us-gaap Long Term Debt Current
LongTermDebtCurrent
315000 USD
us-gaap Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
-1736000 USD
us-gaap Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
1061000 USD
CY2015Q4 us-gaap Minority Interest
MinorityInterest
240127000 USD
CY2016Q3 us-gaap Minority Interest
MinorityInterest
0 USD
us-gaap Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
43539000 USD
us-gaap Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
8027000 USD
us-gaap Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
-18244000 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-117240000 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-79831000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-163966000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-17362000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
295387000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
27846000 USD
CY2015Q3 us-gaap Net Income Loss
NetIncomeLoss
16565000 USD
us-gaap Net Income Loss
NetIncomeLoss
71674000 USD
CY2016Q3 us-gaap Net Income Loss
NetIncomeLoss
-36982000 USD
us-gaap Net Income Loss
NetIncomeLoss
-69152000 USD
CY2015Q3 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
7523000 USD
us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
27668000 USD
CY2016Q3 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-5216000 USD
us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-20741000 USD
CY2015Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
16565000 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
71672000 USD
CY2016Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-36982000 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-69153000 USD
CY2015Q3 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
22476000 USD
us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
95187000 USD
CY2016Q3 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
-36982000 USD
us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
-69153000 USD
CY2015Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-4238000 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-3437000 USD
CY2016Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-66000 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-2712000 USD
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
CY2015Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
39097000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
135441000 USD
CY2016Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-48932000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-102492000 USD
CY2015Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
18200000 USD
CY2016Q3 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
16287000 USD
CY2015Q4 us-gaap Other Assets Current
OtherAssetsCurrent
13923000 USD
CY2016Q3 us-gaap Other Assets Current
OtherAssetsCurrent
8382000 USD
us-gaap Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
94000 USD
CY2015Q4 us-gaap Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
5112000 USD
CY2016Q3 us-gaap Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
5961000 USD
CY2015Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
52933000 USD
CY2016Q3 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
98448000 USD
CY2015Q3 us-gaap Other Comprehensive Income Loss Available For Sale Securities Adjustment Before Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentBeforeTax
-330000 USD
us-gaap Other Comprehensive Income Loss Available For Sale Securities Adjustment Before Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentBeforeTax
-1621000 USD
CY2016Q3 us-gaap Other Comprehensive Income Loss Available For Sale Securities Adjustment Before Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentBeforeTax
-50000 USD
us-gaap Other Comprehensive Income Loss Available For Sale Securities Adjustment Before Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentBeforeTax
1066000 USD
CY2015Q3 us-gaap Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
-193000 USD
us-gaap Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
-1247000 USD
CY2016Q3 us-gaap Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
-55000 USD
us-gaap Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
601000 USD
CY2015Q3 us-gaap Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
-137000 USD
us-gaap Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
-374000 USD
CY2016Q3 us-gaap Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
5000 USD
us-gaap Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
465000 USD
CY2015Q3 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-3713000 USD
us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-12287000 USD
CY2016Q3 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
74000 USD
us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
1824000 USD
CY2015Q3 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
-3906000 USD
us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
-13534000 USD
CY2016Q3 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
19000 USD
us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
2425000 USD
us-gaap Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
-1247000 USD
us-gaap Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
601000 USD
CY2015Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
44824000 USD
CY2016Q3 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
157174000 USD
us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
3909000 USD
us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
0 USD
CY2015Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
918000 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
2976000 USD
CY2016Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
984000 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
2145000 USD
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
4359000 USD
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
3046000 USD
us-gaap Payments For Repurchase Of Convertible Preferred Stock
PaymentsForRepurchaseOfConvertiblePreferredStock
0 USD
us-gaap Payments For Repurchase Of Convertible Preferred Stock
PaymentsForRepurchaseOfConvertiblePreferredStock
595000 USD
us-gaap Payments For Restructuring
PaymentsForRestructuring
25666000 USD
us-gaap Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
69573000 USD
us-gaap Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
62333000 USD
us-gaap Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
43539000 USD
us-gaap Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
8027000 USD
us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
2000 USD
us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
1000 USD
us-gaap Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
78676000 USD
us-gaap Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
0 USD
us-gaap Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
921000 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
88296000 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
29777000 USD
CY2015Q3 us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
0 USD
us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
2000 USD
CY2016Q3 us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
0 USD
us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
1000 USD
us-gaap Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
0 USD
us-gaap Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
318000 USD
us-gaap Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans
290000 USD
us-gaap Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans
973000 USD
us-gaap Proceeds From Sale Of Longterm Investments
ProceedsFromSaleOfLongtermInvestments
0 USD
us-gaap Proceeds From Sale Of Longterm Investments
ProceedsFromSaleOfLongtermInvestments
11101000 USD
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
3100000 USD
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
2235000 USD
CY2015Q3 us-gaap Profit Loss
ProfitLoss
24088000 USD
us-gaap Profit Loss
ProfitLoss
99342000 USD
CY2016Q3 us-gaap Profit Loss
ProfitLoss
-42198000 USD
us-gaap Profit Loss
ProfitLoss
-89893000 USD
CY2015Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
1245232000 USD
CY2016Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
1261267000 USD
CY2015Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
624959000 USD
CY2016Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
573874000 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
-122000 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
10410000 USD
CY2015Q4 us-gaap Receivables Net Current
ReceivablesNetCurrent
246191000 USD
CY2016Q3 us-gaap Receivables Net Current
ReceivablesNetCurrent
155363000 USD
us-gaap Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
57000 USD
us-gaap Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
7120000 USD
CY2015Q3 us-gaap Restructuring Charges
RestructuringCharges
1186000 USD
us-gaap Restructuring Charges
RestructuringCharges
14208000 USD
CY2016Q3 us-gaap Restructuring Charges
RestructuringCharges
14534000 USD
us-gaap Restructuring Charges
RestructuringCharges
18858000 USD
CY2015Q4 us-gaap Restructuring Reserve
RestructuringReserve
22244000 USD
CY2016Q3 us-gaap Restructuring Reserve
RestructuringReserve
15400000 USD
CY2016Q3 us-gaap Restructuring Reserve
RestructuringReserve
15436000 USD
us-gaap Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
0 USD
CY2015Q4 us-gaap Restructuring Reserve Current
RestructuringReserveCurrent
22244000 USD
CY2016Q3 us-gaap Restructuring Reserve Current
RestructuringReserveCurrent
15436000 USD
CY2015Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
531621000 USD
CY2016Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
400135000 USD
CY2015Q3 us-gaap Revenues
Revenues
239883000 USD
us-gaap Revenues
Revenues
771624000 USD
CY2016Q3 us-gaap Revenues
Revenues
105114000 USD
us-gaap Revenues
Revenues
379546000 USD
CY2015Q3 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
63330000 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
161384000 USD
CY2016Q3 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
19416000 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
67414000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
24753000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
12356000 USD
CY2016Q3 us-gaap Stock Issued During Period Shares Conversion Of Convertible Securities
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities
52976000 shares
CY2015Q3 us-gaap Stock Issued During Period Shares Conversion Of Units
StockIssuedDuringPeriodSharesConversionOfUnits
52976000 shares
us-gaap Stock Issued During Period Shares Conversion Of Units
StockIssuedDuringPeriodSharesConversionOfUnits
52976000 shares
CY2016Q3 us-gaap Stock Issued During Period Shares Conversion Of Units
StockIssuedDuringPeriodSharesConversionOfUnits
0 shares
us-gaap Stock Issued During Period Shares Conversion Of Units
StockIssuedDuringPeriodSharesConversionOfUnits
0 shares
us-gaap Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
597000 USD
us-gaap Stock Issued During Period Value Employee Stock Purchase Plan
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan
290000 USD
us-gaap Stock Issued During Period Value Employee Stock Purchase Plan
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan
973000 USD
us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
0 USD
us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
0 USD
CY2015Q4 us-gaap Stockholders Equity
StockholdersEquity
1211299000 USD
CY2016Q3 us-gaap Stockholders Equity
StockholdersEquity
1247933000 USD
CY2014Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
1472536000 USD
CY2015Q3 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
1465914000 USD
CY2015Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
1451426000 USD
CY2016Q3 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
1247933000 USD
CY2015Q4 us-gaap Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
705000 USD
CY2016Q3 us-gaap Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
0 USD
CY2015Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
514812 shares
CY2016Q3 us-gaap Treasury Stock Shares
TreasuryStockShares
740992 shares
CY2015Q4 us-gaap Treasury Stock Value
TreasuryStockValue
9298000 USD
CY2015Q4 us-gaap Treasury Stock Value
TreasuryStockValue
9300000 USD
CY2016Q3 us-gaap Treasury Stock Value
TreasuryStockValue
12300000 USD
CY2016Q3 us-gaap Treasury Stock Value
TreasuryStockValue
12344000 USD
us-gaap Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
4359000 USD
us-gaap Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
3046000 USD
CY2015Q4 us-gaap Unbilled Contracts Receivable
UnbilledContractsReceivable
40033000 USD
CY2016Q3 us-gaap Unbilled Contracts Receivable
UnbilledContractsReceivable
25442000 USD
us-gaap Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
0 USD
us-gaap Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
-296000 USD
CY2015Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
209349000 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
209052000 shares
CY2016Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
177125000 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
162656000 shares
CY2015Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
154813000 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
154502000 shares
CY2016Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
177125000 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
162656000 shares
CY2015Q3 us-gaap Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
1559000 shares
us-gaap Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
1573000 shares
CY2016Q3 us-gaap Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
0 shares
us-gaap Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
0 shares

Files In Submission

Name View Source Status
0001575828-16-000064-index-headers.html Edgar Link pending
0001575828-16-000064-index.html Edgar Link pending
0001575828-16-000064.txt Edgar Link pending
0001575828-16-000064-xbrl.zip Edgar Link pending
a09302016-documentfy16q3.htm Edgar Link pending
fi-20160930.xml Edgar Link completed
fi-20160930.xsd Edgar Link pending
fi-20160930_cal.xml Edgar Link unprocessable
fi-20160930_def.xml Edgar Link unprocessable
fi-20160930_lab.xml Edgar Link unprocessable
fi-20160930_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
fi_09302016xex102.htm Edgar Link pending
fi_09302016xex311.htm Edgar Link pending
fi_09302016xex312.htm Edgar Link pending
fi_09302016xex321.htm Edgar Link pending
fi_09302016xex322.htm Edgar Link pending
fi_09302016xexx101.htm Edgar Link pending
logo.jpg Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending