10-K Filing

HERBALIFE LTD. CIK: 1180262 FY 2019

Filing Information

Form Type	10-K
Accession Number	`0001564590-20-005039`
Period End Date	20191231
Filing Date	20200218
Fiscal Year	2019
Fiscal Period	FY
XBRL Instance	hlf-10k_20191231_htm.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 66 Income Statement 91 Cash Flow Statement 99 Stockholders Equity 49 Comprehensive Income 25

Balance Sheet 66 line items

Line Item	Tag	Value	Unit	Period
Common shares, par value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Common shares, par value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Common shares, shares authorized	`CommonStockSharesAuthorized`	2.00B	shares	Point-in-time
Common shares, shares authorized	`CommonStockSharesAuthorized`	2.00B	shares	Point-in-time
Common shares, shares outstanding	`CommonStockSharesOutstanding`	137.40M	shares	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$839.40M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$1.20B	USD	Point-in-time
Common shares, shares outstanding	`CommonStockSharesOutstanding`	142.80M	shares	Point-in-time
Common shares, shares outstanding	`CommonStockSharesOutstanding`	164.70M	shares	Point-in-time
Treasury stock shares, at cost	`TreasuryStockCommonShares`	10.00M	shares	Point-in-time
Treasury stock shares, at cost	`TreasuryStockCommonShares`	10.00M	shares	Point-in-time
Receivables, net of allowance for doubtful accounts	`ReceivablesNetCurrent`	$79.70M	USD	Point-in-time
Receivables, net of allowance for doubtful accounts	`ReceivablesNetCurrent`	$70.50M	USD	Point-in-time
Inventories	`InventoryNet`	$381.80M	USD	Point-in-time
Inventories	`InventoryNet`	$436.20M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$132.90M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$153.80M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$1.49B	USD	Point-in-time
Total current assets	`AssetsCurrent`	$1.80B	USD	Point-in-time
Property, plant, and equipment, at cost, net of accumulated depreciation and amortization	`PropertyPlantAndEquipmentNet`	$371.50M	USD	Point-in-time
Property, plant, and equipment, at cost, net of accumulated depreciation and amortization	`PropertyPlantAndEquipmentNet`	$377.50M	USD	Point-in-time
Property, plant, and equipment, at cost, net of accumulated depreciation and amortization	`PropertyPlantAndEquipmentNet`	$360.00M	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$189.50M	USD	Point-in-time
Marketing-related intangibles and other intangible assets, net	`IntangibleAssetsNetExcludingGoodwill`	$310.10M	USD	Point-in-time
Marketing-related intangibles and other intangible assets, net	`IntangibleAssetsNetExcludingGoodwill`	$310.10M	USD	Point-in-time
Goodwill	`Goodwill`	$92.90M	USD	Point-in-time
Goodwill	`Goodwill`	$91.50M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$221.80M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$227.80M	USD	Point-in-time
Total assets	`Assets`	$2.68B	USD	Point-in-time
Total assets	`Assets`	$2.79B	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$81.10M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$81.60M	USD	Point-in-time
Royalty overrides	`AccruedRoyaltyOverrides`	$294.10M	USD	Point-in-time
Royalty overrides	`AccruedRoyaltyOverrides`	$281.40M	USD	Point-in-time
Current portion of long-term debt	`LongTermDebtCurrent`	$24.10M	USD	Point-in-time
Current portion of long-term debt	`LongTermDebtCurrent`	$678.90M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$547.40M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$564.60M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$964.40M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$1.59B	USD	Point-in-time
Long-term debt, net of current portion	`LongTermDebtNoncurrent`	$1.77B	USD	Point-in-time
Long-term debt, net of current portion	`LongTermDebtNoncurrent`	$1.78B	USD	Point-in-time
Non-current operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$169.90M	USD	Point-in-time
Other non-current liabilities	`OtherLiabilitiesNoncurrent`	$149.50M	USD	Point-in-time
Other non-current liabilities	`OtherLiabilitiesNoncurrent`	$155.40M	USD	Point-in-time
Total liabilities	`Liabilities`	$3.51B	USD	Point-in-time
Total liabilities	`Liabilities`	$3.07B	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Common shares, $0.0005 par value; 2.0 billion shares authorized; 137.4 million (2019) and 142.8 million (2018) shares outstanding	`CommonStockValue`	$100.00K	USD	Point-in-time
Common shares, $0.0005 par value; 2.0 billion shares authorized; 137.4 million (2019) and 142.8 million (2018) shares outstanding	`CommonStockValue`	$100.00K	USD	Point-in-time
Paid-in capital in excess of par value	`AdditionalPaidInCapitalCommonStock`	$366.60M	USD	Point-in-time
Paid-in capital in excess of par value	`AdditionalPaidInCapitalCommonStock`	$341.50M	USD	Point-in-time
Accumulated other comprehensive loss	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$-209.80M	USD	Point-in-time
Accumulated other comprehensive loss	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$-212.50M	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-215.30M	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-526.30M	USD	Point-in-time
Treasury stock, at cost, 10.0 million (2019) and 10.0 million (2018) shares	`TreasuryStockValue`	$328.90M	USD	Point-in-time
Treasury stock, at cost, 10.0 million (2019) and 10.0 million (2018) shares	`TreasuryStockValue`	$328.90M	USD	Point-in-time
Total shareholders deficit	`StockholdersEquity`	$-334.70M	USD	Point-in-time
Total shareholders deficit	`StockholdersEquity`	$196.30M	USD	Point-in-time
Total shareholders deficit	`StockholdersEquity`	$-390.00M	USD	Point-in-time
Total shareholders deficit	`StockholdersEquity`	$-723.40M	USD	Point-in-time
Total liabilities and shareholders deficit	`LiabilitiesAndStockholdersEquity`	$2.79B	USD	Point-in-time
Total liabilities and shareholders deficit	`LiabilitiesAndStockholdersEquity`	$2.68B	USD	Point-in-time

Income Statement 91 line items

Line Item	Tag	Value	Unit	Period
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.19B	USD	1 Quarter
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$4.43B	USD	Annual
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$4.89B	USD	Annual
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.24B	USD	1 Quarter
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$4.88B	USD	Annual
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.18B	USD	1 Quarter
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.29B	USD	1 Quarter
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.17B	USD	1 Quarter
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.24B	USD	1 Quarter
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.24B	USD	1 Quarter
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.22B	USD	1 Quarter
Cost of sales	`CostOfGoodsAndServicesSold`	$919.30M	USD	Annual
Cost of sales	`CostOfGoodsAndServicesSold`	$848.60M	USD	Annual
Cost of sales	`CostOfGoodsAndServicesSold`	$958.00M	USD	Annual
Gross profit	`GrossProfit`	$937.00M	USD	1 Quarter
Gross profit	`GrossProfit`	$1.05B	USD	1 Quarter
Gross profit	`GrossProfit`	$990.50M	USD	1 Quarter
Gross profit	`GrossProfit`	$3.97B	USD	Annual
Gross profit	`GrossProfit`	$996.90M	USD	1 Quarter
Gross profit	`GrossProfit`	$930.60M	USD	1 Quarter
Gross profit	`GrossProfit`	$1.02B	USD	1 Quarter
Gross profit	`GrossProfit`	$1.00B	USD	1 Quarter
Gross profit	`GrossProfit`	$3.92B	USD	Annual
Gross profit	`GrossProfit`	$960.70M	USD	1 Quarter
Gross profit	`GrossProfit`	$3.58B	USD	Annual
Royalty overrides	`RoyaltyOverrides`	$1.45B	USD	Annual
Royalty overrides	`RoyaltyOverrides`	$1.36B	USD	Annual
Royalty overrides	`RoyaltyOverrides`	$1.25B	USD	Annual
Selling, general, and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$1.76B	USD	Annual
Selling, general, and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$1.96B	USD	Annual
Selling, general, and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$1.94B	USD	Annual
Other operating income	`OtherOperatingIncomeExpenseNet`	$50.80M	USD	Annual
Other operating income	`OtherOperatingIncomeExpenseNet`	$37.50M	USD	Annual
Other operating income	`OtherOperatingIncomeExpenseNet`	$29.80M	USD	Annual
Operating income	`OperatingIncomeLoss`	$568.10M	USD	Annual
Operating income	`OperatingIncomeLoss`	$683.10M	USD	Annual
Operating income	`OperatingIncomeLoss`	$617.10M	USD	Annual
Interest expense	`InterestExpense`	$181.00M	USD	Annual
Interest expense	`InterestExpense`	$153.00M	USD	Annual
Interest expense	`InterestExpense`	$160.80M	USD	Annual
Interest income	`InterestIncomeDepositsWithFinancialInstitutions`	$19.40M	USD	Annual
Interest income	`InterestIncomeDepositsWithFinancialInstitutions`	$14.50M	USD	Annual
Interest income	`InterestIncomeDepositsWithFinancialInstitutions`	$20.60M	USD	Annual
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$-57.30M	USD	Annual
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$15.70M	USD	Annual
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$400.00K	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$451.40M	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$464.20M	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$471.20M	USD	Annual
Income taxes	`IncomeTaxExpenseBenefit`	$167.60M	USD	Annual
Income taxes	`IncomeTaxExpenseBenefit`	$140.40M	USD	Annual
Income taxes	`IncomeTaxExpenseBenefit`	$257.30M	USD	Annual
Net income	`NetIncomeLoss`	$82.10M	USD	1 Quarter
Net income	`NetIncomeLoss`	$48.90M	USD	1 Quarter
Net income	`NetIncomeLoss`	$96.30M	USD	1 Quarter
Net income	`NetIncomeLoss`	$213.90M	USD	Annual
Net income	`NetIncomeLoss`	$71.20M	USD	1 Quarter
Net income	`NetIncomeLoss`	$296.60M	USD	Annual
Net income	`NetIncomeLoss`	$76.50M	USD	1 Quarter
Net income	`NetIncomeLoss`	$94.40M	USD	1 Quarter
Net income	`NetIncomeLoss`	$56.70M	USD	1 Quarter
Net income	`NetIncomeLoss`	$311.00M	USD	Annual
Net income	`NetIncomeLoss`	$81.50M	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$0.56	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$2.12	USD	Annual
Basic	`EarningsPerShareBasic`	$1.35	USD	Annual
Basic	`EarningsPerShareBasic`	$0.36	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$2.26	USD	Annual
Basic	`EarningsPerShareBasic`	$0.52	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$0.41	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$0.70	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$0.59	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$0.57	USD	1 Quarter
Basic	`EarningsPerShareBasic`	$0.66	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$0.40	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$1.29	USD	Annual
Diluted	`EarningsPerShareDiluted`	$0.54	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$0.58	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$2.20	USD	Annual
Diluted	`EarningsPerShareDiluted`	$0.66	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$0.62	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$0.49	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$0.54	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$0.34	USD	1 Quarter
Diluted	`EarningsPerShareDiluted`	$1.98	USD	Annual
Basic	`WeightedAverageNumberOfSharesOutstandingBasic`	140.20M	shares	Annual
Basic	`WeightedAverageNumberOfSharesOutstandingBasic`	158.50M	shares	Annual
Basic	`WeightedAverageNumberOfSharesOutstandingBasic`	137.40M	shares	Annual
Diluted	`WeightedAverageNumberOfDilutedSharesOutstanding`	165.70M	shares	Annual
Diluted	`WeightedAverageNumberOfDilutedSharesOutstanding`	149.50M	shares	Annual
Diluted	`WeightedAverageNumberOfDilutedSharesOutstanding`	141.60M	shares	Annual

Cash Flow Statement 99 line items

Line Item	Tag	Value	Unit	Period
Net income	`ProfitLoss`	$296.60M	USD	Annual
Net income	`ProfitLoss`	$213.90M	USD	Annual
Net income	`ProfitLoss`	$311.00M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$99.80M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$100.40M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$97.70M	USD	Annual
Share-based compensation expenses	`ShareBasedCompensation`	$35.50M	USD	Annual
Share-based compensation expenses	`ShareBasedCompensation`	$42.10M	USD	Annual
Share-based compensation expenses	`ShareBasedCompensation`	$38.60M	USD	Annual
Non-cash interest expense	`AmortizationOfFinancingCostsAndDiscounts`	$63.80M	USD	Annual
Non-cash interest expense	`AmortizationOfFinancingCostsAndDiscounts`	$60.20M	USD	Annual
Non-cash interest expense	`AmortizationOfFinancingCostsAndDiscounts`	$43.70M	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$15.40M	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$97.80M	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$-8.10M	USD	Annual
Inventory write-downs	`InventoryWriteDown`	$19.10M	USD	Annual
Inventory write-downs	`InventoryWriteDown`	$17.40M	USD	Annual
Inventory write-downs	`InventoryWriteDown`	$20.70M	USD	Annual
Foreign exchange transaction loss	`ForeignExchangeTransactionGainLoss`	$-2.40M	USD	Annual
Foreign exchange transaction loss	`ForeignExchangeTransactionGainLoss`	$-2.10M	USD	Annual
Foreign exchange transaction loss	`ForeignExchangeTransactionGainLoss`	$-8.00M	USD	Annual
Loss on extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	$-48.50M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-7.10M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-1.90M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$7.90M	USD	Annual
Receivables	`IncreaseDecreaseInReceivables`	$-2.80M	USD	Annual
Receivables	`IncreaseDecreaseInReceivables`	$14.40M	USD	Annual
Receivables	`IncreaseDecreaseInReceivables`	$22.20M	USD	Annual
Inventories	`IncreaseDecreaseInInventories`	$68.60M	USD	Annual
Inventories	`IncreaseDecreaseInInventories`	$-37.90M	USD	Annual
Inventories	`IncreaseDecreaseInInventories`	$83.30M	USD	Annual
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$5.10M	USD	Annual
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$-38.30M	USD	Annual
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$-28.30M	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$100.00K	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$-5.00M	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$21.70M	USD	Annual
Royalty overrides	`RoyaltyOverridesIncreaseDecrease`	$6.00M	USD	Annual
Royalty overrides	`RoyaltyOverridesIncreaseDecrease`	$11.50M	USD	Annual
Royalty overrides	`RoyaltyOverridesIncreaseDecrease`	$22.80M	USD	Annual
Other current liabilities	`IncreaseDecreaseInOtherCurrentLiabilities`	$-17.10M	USD	Annual
Other current liabilities	`IncreaseDecreaseInOtherCurrentLiabilities`	$106.80M	USD	Annual
Other current liabilities	`IncreaseDecreaseInOtherCurrentLiabilities`	$-5.50M	USD	Annual
Other	`IncreaseDecreaseInOtherOperatingCapitalNet`	$13.60M	USD	Annual
Other	`IncreaseDecreaseInOtherOperatingCapitalNet`	$-14.10M	USD	Annual
Other	`IncreaseDecreaseInOtherOperatingCapitalNet`	$-13.50M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$590.80M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$648.40M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$457.50M	USD	Annual
Purchases of property, plant, and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$84.00M	USD	Annual
Purchases of property, plant, and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$95.50M	USD	Annual
Purchases of property, plant, and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$106.10M	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$1.90M	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$-300.00K	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$-100.00K	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-95.20M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-83.90M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-108.00M	USD	Annual
Borrowings from senior secured credit facility, net of discount	`ProceedsFromIssuanceOfSeniorLongTermDebt`	$998.10M	USD	Annual
Borrowings from senior secured credit facility, net of discount	`ProceedsFromIssuanceOfSeniorLongTermDebt`	$1.27B	USD	Annual
Principal payments on senior secured credit facility and other debt	`RepaymentsOfSeniorDebt`	$494.50M	USD	Annual
Principal payments on senior secured credit facility and other debt	`RepaymentsOfSeniorDebt`	$1.24B	USD	Annual
Principal payments on senior secured credit facility and other debt	`RepaymentsOfSeniorDebt`	$24.50M	USD	Annual
Proceeds from convertible senior notes	`ProceedsFromConvertibleDebt`	$550.00M	USD	Annual
Repayment of convertible senior notes	`RepaymentsOfConvertibleDebt`	$675.00M	USD	Annual
Repayment of convertible senior notes	`RepaymentsOfConvertibleDebt`	$582.50M	USD	Annual
Proceeds from senior notes	`ProceedsFromIssuanceOfUnsecuredDebt`	$400.00M	USD	Annual
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$22.60M	USD	Annual
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$29.90M	USD	Annual
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	$16.70M	USD	Annual
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	$750.30M	USD	Annual
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	$844.20M	USD	Annual
Proceeds from settlement of capped call transactions	`ProceedsFromDerivativeInstrumentFinancingActivities`	$55.90M	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$2.10M	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$3.00M	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$3.20M	USD	Annual
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-85.20M	USD	Annual
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-593.10M	USD	Annual
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-713.00M	USD	Annual
Effect of exchange rate changes on cash, cash equivalents, and restricted cash	`EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$28.20M	USD	Annual
Effect of exchange rate changes on cash, cash equivalents, and restricted cash	`EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$-51.90M	USD	Annual
Effect of exchange rate changes on cash, cash equivalents, and restricted cash	`EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$-4.00M	USD	Annual
Net change in cash, cash equivalents, and restricted cash	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$438.60M	USD	Annual
Net change in cash, cash equivalents, and restricted cash	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$-80.50M	USD	Annual
Net change in cash, cash equivalents, and restricted cash	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$-367.50M	USD	Annual
Cash, cash equivalents, and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$847.50M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$856.90M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.22B	USD	Point-in-time
Cash, cash equivalents, and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.30B	USD	Point-in-time
Cash, cash equivalents, and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$847.50M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$856.90M	USD	Point-in-time
Cash, cash equivalents, and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.22B	USD	Point-in-time
Cash, cash equivalents, and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.30B	USD	Point-in-time
Interest paid	`InterestPaidNet`	$114.30M	USD	Annual
Interest paid	`InterestPaidNet`	$100.70M	USD	Annual
Interest paid	`InterestPaidNet`	$106.10M	USD	Annual
Income taxes paid	`IncomeTaxesPaid`	$158.90M	USD	Annual
Income taxes paid	`IncomeTaxesPaid`	$158.80M	USD	Annual
Income taxes paid	`IncomeTaxesPaid`	$147.90M	USD	Annual

Stockholders Equity 49 line items

Line Item	Tag	Value	Unit	Period
Issuance of common shares	`StockIssuedDuringPeriodSharesShareBasedCompensation`	6.30M	shares	Annual
Issuance of common shares	`StockIssuedDuringPeriodSharesShareBasedCompensation`	3.80M	shares	Annual
Issuance of common shares	`StockIssuedDuringPeriodSharesShareBasedCompensation`	1.00M	shares	Annual
Repurchases of common shares	`StockRepurchasedDuringPeriodShares`	25.40M	shares	Annual
Repurchases of common shares	`StockRepurchasedDuringPeriodShares`	400,000.00	shares	Annual
Repurchases of common shares	`StockRepurchasedDuringPeriodShares`	14.30M	shares	Annual
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$100.00K	USD	Annual
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$5.70M	USD	Annual
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$-2.70M	USD	Annual
Forward Counterparties' delivery of common shares to the Company	`SharesRepurchasedAndRetiredUnderForwardPurchasingTransactions`	13.90M	shares	Annual
Forward Counterparties' delivery of common shares to the Company	`SharesRepurchasedAndRetiredUnderForwardPurchasingTransactions`	6.00M	shares	Annual
Beginning balance	`StockholdersEquity`	$-334.70M	USD	Point-in-time
Beginning balance	`StockholdersEquity`	$196.30M	USD	Point-in-time
Beginning balance	`StockholdersEquity`	$-390.00M	USD	Point-in-time
Beginning balance	`StockholdersEquity`	$-723.40M	USD	Point-in-time
Issuance of 3.8, 6.3 and 1.0 common shares from exercise of stock options, SARs, restricted stock units, employee stock purchase plan, and other, in 2017, 2018, 2019 respectively	`StockIssuedDuringPeriodValueShareBasedCompensation`	$2.50M	USD	Annual
Issuance of 3.8, 6.3 and 1.0 common shares from exercise of stock options, SARs, restricted stock units, employee stock purchase plan, and other, in 2017, 2018, 2019 respectively	`StockIssuedDuringPeriodValueShareBasedCompensation`	$2.10M	USD	Annual
Issuance of 3.8, 6.3 and 1.0 common shares from exercise of stock options, SARs, restricted stock units, employee stock purchase plan, and other, in 2017, 2018, 2019 respectively	`StockIssuedDuringPeriodValueShareBasedCompensation`	$3.20M	USD	Annual
Additional capital from share-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$38.60M	USD	Annual
Additional capital from share-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$42.10M	USD	Annual
Additional capital from share-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$35.50M	USD	Annual
Repurchases of 25.4, 14.3 and 0.4 common shares in 2017, 2018 and 2019 respectively	`StockRepurchasedDuringPeriodValue`	$16.70M	USD	Annual
Repurchases of 25.4, 14.3 and 0.4 common shares in 2017, 2018 and 2019 respectively	`StockRepurchasedDuringPeriodValue`	$855.70M	USD	Annual
Repurchases of 25.4, 14.3 and 0.4 common shares in 2017, 2018 and 2019 respectively	`StockRepurchasedDuringPeriodValue`	$746.10M	USD	Annual
Issuance of convertible senior notes	`AdjustmentsToAdditionalPaidInCapitalIncreaseInDueToIssuanceOfConvertibleNotes`	$136.70M	USD	Annual
Repayment of convertible senior notes	`AdjustmentsToAdditionalPaidInCapitalDecreaseInDueToRepurchaseOfConvertibleNotes`	$123.00M	USD	Annual
Unwind of capped call transactions	`AdjustmentToAdditionalPaidInCapitalIncreaseInDueToPartialUnwindOfCappedCallTransactions`	$55.90M	USD	Annual
Net income	`NetIncomeLoss`	$82.10M	USD	1 Quarter
Net income	`NetIncomeLoss`	$48.90M	USD	1 Quarter
Net income	`NetIncomeLoss`	$96.30M	USD	1 Quarter
Net income	`NetIncomeLoss`	$213.90M	USD	Annual
Net income	`NetIncomeLoss`	$71.20M	USD	1 Quarter
Net income	`NetIncomeLoss`	$296.60M	USD	Annual
Net income	`NetIncomeLoss`	$76.50M	USD	1 Quarter
Net income	`NetIncomeLoss`	$94.40M	USD	1 Quarter
Net income	`NetIncomeLoss`	$56.70M	USD	1 Quarter
Net income	`NetIncomeLoss`	$311.00M	USD	Annual
Net income	`NetIncomeLoss`	$81.50M	USD	1 Quarter
Foreign currency translation adjustment, net of income taxes of $5.7, (2.7) and 0.1 in 2017, 2018 and 2019 respectively	`OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent`	$44.90M	USD	Annual
Foreign currency translation adjustment, net of income taxes of $5.7, (2.7) and 0.1 in 2017, 2018 and 2019 respectively	`OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent`	$-41.00M	USD	Annual
Unrealized loss on derivatives, net of income taxes of $, $ and $ in 2017, 2018 and 2019 respectively	`OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent`	$-2.70M	USD	Annual
Unrealized loss on derivatives, net of income taxes of $, $ and $ in 2017, 2018 and 2019 respectively	`OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent`	$-5.20M	USD	Annual
Unrealized loss on derivatives, net of income taxes of $, $ and $ in 2017, 2018 and 2019 respectively	`OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent`	$-3.40M	USD	Annual
Cumulative effect of accounting change and other, net of income taxes of $-	`OtherComprehensiveIncomeLossCumulativeEffectOfAccountingChangeIncludingOtherNetOfTaxPortionAttributableToParent`	$26.90M	USD	Annual
Cumulative effect of accounting change	`CumulativeEffectOnRetainedEarningsNetOfTax1`	$-2.40M	USD	Annual
Ending balance	`StockholdersEquity`	$-334.70M	USD	Point-in-time
Ending balance	`StockholdersEquity`	$196.30M	USD	Point-in-time
Ending balance	`StockholdersEquity`	$-390.00M	USD	Point-in-time
Ending balance	`StockholdersEquity`	$-723.40M	USD	Point-in-time

Comprehensive Income 25 line items

Line Item	Tag	Value	Unit	Period
Net income	`NetIncomeLoss`	$82.10M	USD	1 Quarter
Net income	`NetIncomeLoss`	$48.90M	USD	1 Quarter
Net income	`NetIncomeLoss`	$96.30M	USD	1 Quarter
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$100.00K	USD	Annual
Net income	`NetIncomeLoss`	$213.90M	USD	Annual
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$5.70M	USD	Annual
Net income	`NetIncomeLoss`	$71.20M	USD	1 Quarter
Net income	`NetIncomeLoss`	$296.60M	USD	Annual
Net income	`NetIncomeLoss`	$76.50M	USD	1 Quarter
Net income	`NetIncomeLoss`	$94.40M	USD	1 Quarter
Net income	`NetIncomeLoss`	$56.70M	USD	1 Quarter
Net income	`NetIncomeLoss`	$311.00M	USD	Annual
Foreign currency translation adjustment, tax	`OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent`	$-2.70M	USD	Annual
Net income	`NetIncomeLoss`	$81.50M	USD	1 Quarter
Foreign currency translation adjustment, net of income taxes of $0.1 (2019), $(2.7) (2018), and $5.7 (2017)	`OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent`	$44.90M	USD	Annual
Foreign currency translation adjustment, net of income taxes of $0.1 (2019), $(2.7) (2018), and $5.7 (2017)	`OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent`	$-41.00M	USD	Annual
Unrealized loss on derivatives, net of income taxes of $ (2019), $ (2018), and $ (2017)	`OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent`	$-2.70M	USD	Annual
Unrealized loss on derivatives, net of income taxes of $ (2019), $ (2018), and $ (2017)	`OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent`	$-5.20M	USD	Annual
Unrealized loss on derivatives, net of income taxes of $ (2019), $ (2018), and $ (2017)	`OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent`	$-3.40M	USD	Annual
Total other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$-2.70M	USD	Annual
Total other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$39.70M	USD	Annual
Total other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$-44.40M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$252.20M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$308.30M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$253.60M	USD	Annual

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.