2017 Q3 Form 10-Q Financial Statement
#000156459017022817 Filed on November 08, 2017
Income Statement
Concept | 2017 Q3 | 2016 Q4 | 2016 Q3 |
---|---|---|---|
Revenue | $159.9M | $161.7M | $162.3M |
YoY Change | -1.48% | 4.85% | 8.12% |
Cost Of Revenue | $18.18M | $14.57M | $15.03M |
YoY Change | 20.91% | -52.83% | -47.8% |
Gross Profit | $141.7M | $147.1M | $147.3M |
YoY Change | -3.76% | 19.3% | 21.5% |
Gross Profit Margin | 88.63% | 90.99% | 90.74% |
Selling, General & Admin | $62.34M | $59.70M | $56.41M |
YoY Change | 10.51% | -5.98% | -3.58% |
% of Gross Profit | 43.99% | 40.59% | 38.3% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $21.80M | $21.60M | $21.00M |
YoY Change | 3.81% | 6.4% | 4.48% |
% of Gross Profit | 15.38% | 14.68% | 14.26% |
Operating Expenses | $120.5M | $79.00M | $110.1M |
YoY Change | 9.44% | -3.3% | 43.58% |
Operating Profit | $39.37M | $48.83M | $52.17M |
YoY Change | -24.52% | 17.38% | 17.23% |
Interest Expense | -$7.500M | -$2.300M | -$2.200M |
YoY Change | 240.91% | 21.05% | 29.41% |
% of Operating Profit | -19.05% | -4.71% | -4.22% |
Other Income/Expense, Net | -$5.367M | $100.0K | $129.0K |
YoY Change | -4260.47% | 0.0% | -229.0% |
Pretax Income | $34.01M | $48.90M | $52.30M |
YoY Change | -34.97% | 22.86% | 22.48% |
Income Tax | $13.02M | $100.0K | $452.0K |
% Of Pretax Income | 38.28% | 0.2% | 0.86% |
Net Earnings | $20.99M | $48.81M | $51.85M |
YoY Change | -59.52% | 22.63% | 21.42% |
Net Earnings / Revenue | 13.13% | 30.19% | 31.94% |
Basic Earnings Per Share | $0.29 | $0.68 | $0.72 |
Diluted Earnings Per Share | $0.29 | $0.68 | $0.72 |
COMMON SHARES | |||
Basic Shares Outstanding | 71.70M | 71.59M | |
Diluted Shares Outstanding | 71.77M | 71.59M |
Balance Sheet
Concept | 2017 Q3 | 2016 Q4 | 2016 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $27.40M | $8.900M | $4.700M |
YoY Change | 482.98% | 8800.0% | |
Cash & Equivalents | $27.43M | $8.896M | $4.720M |
Short-Term Investments | |||
Other Short-Term Assets | $18.30M | $942.0K | $11.20M |
YoY Change | 63.39% | -91.95% | |
Inventory | |||
Prepaid Expenses | $11.40M | ||
Receivables | $93.10M | $98.30M | $94.50M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $138.8M | $119.5M | $110.4M |
YoY Change | 25.72% | 21.36% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $40.90M | $20.46M | $19.50M |
YoY Change | 109.74% | 8.26% | |
Goodwill | $788.1M | ||
YoY Change | |||
Intangibles | $1.607B | ||
YoY Change | |||
Long-Term Investments | $11.20M | $11.80M | $11.70M |
YoY Change | -4.27% | 22.92% | |
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $2.389B | $2.428B | $2.447B |
YoY Change | -2.35% | 2.21% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $138.8M | $119.5M | $110.4M |
Total Long-Term Assets | $2.389B | $2.428B | $2.447B |
Total Assets | $2.528B | $2.547B | $2.557B |
YoY Change | -1.13% | 2.97% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $6.800M | $7.844M | $7.800M |
YoY Change | -12.82% | -7.72% | |
Accrued Expenses | $69.10M | $64.14M | $62.80M |
YoY Change | 10.03% | -18.91% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $21.16M | ||
YoY Change | |||
Total Short-Term Liabilities | $97.10M | $71.98M | $72.40M |
YoY Change | 34.12% | -18.57% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $597.5M | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $17.53M | $1.674M | $54.70M |
YoY Change | -67.95% | -97.93% | |
Total Long-Term Liabilities | $924.4M | $58.00M | $54.70M |
YoY Change | 1589.88% | -28.22% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $97.10M | $71.98M | $72.40M |
Total Long-Term Liabilities | $924.4M | $58.00M | $54.70M |
Total Liabilities | $1.021B | $130.0M | $136.1M |
YoY Change | 650.52% | -23.13% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $24.82M | ||
YoY Change | |||
Common Stock | $716.0K | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $1.506B | $2.417B | $2.421B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $2.528B | $2.547B | $2.557B |
YoY Change | -1.13% | 2.97% |
Cashflow Statement
Concept | 2017 Q3 | 2016 Q4 | 2016 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $20.99M | $48.81M | $51.85M |
YoY Change | -59.52% | 22.63% | 21.42% |
Depreciation, Depletion And Amortization | $21.80M | $21.60M | $21.00M |
YoY Change | 3.81% | 6.4% | 4.48% |
Cash From Operating Activities | $50.50M | $58.80M | $68.10M |
YoY Change | -25.84% | -3.61% | 37.02% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$8.700M | -$2.300M | -$2.600M |
YoY Change | 234.62% | 0.0% | 52.94% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | -$114.9M |
YoY Change | -100.0% | -100.0% | |
Cash From Investing Activities | -$8.700M | -$2.300M | -$117.5M |
YoY Change | -92.6% | 4.55% | 6427.78% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -50.90M | -52.30M | 53.90M |
YoY Change | -194.43% | -11.05% | -212.76% |
NET CHANGE | |||
Cash From Operating Activities | 50.50M | 58.80M | 68.10M |
Cash From Investing Activities | -8.700M | -2.300M | -117.5M |
Cash From Financing Activities | -50.90M | -52.30M | 53.90M |
Net Change In Cash | -9.100M | 4.200M | 4.500M |
YoY Change | -302.22% | -56371445759999840.0% | 4400.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $50.50M | $58.80M | $68.10M |
Capital Expenditures | -$8.700M | -$2.300M | -$2.600M |
Free Cash Flow | $59.20M | $61.10M | $70.70M |
YoY Change | -16.27% | -3.48% | 37.55% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2417285000 | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
160275000 | ||
CY2017Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
19467000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
15782000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
127564000 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.72 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.01 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
71693000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
71588000 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.01 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.78 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
71763000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
71588000 | ||
CY2016Q3 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
2100000 | |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
6300000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
66343000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
61549000 | ||
cars |
Amortization Of Unfavorable Contracts Liability
AmortizationOfUnfavorableContractsLiability
|
18900000 | ||
cars |
Amortization Of Unfavorable Contracts Liability
AmortizationOfUnfavorableContractsLiability
|
18900000 | ||
us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
-1446000 | ||
us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
-111000 | ||
cars |
Gain Loss On Trading Securities Related To Deferred Compensation And Other
GainLossOnTradingSecuritiesRelatedToDeferredCompensationAndOther
|
199000 | ||
cars |
Gain Loss On Trading Securities Related To Deferred Compensation And Other
GainLossOnTradingSecuritiesRelatedToDeferredCompensationAndOther
|
143000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
2561000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
2177000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
8388000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-34000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1493000 | ||
CY2017Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
21162000 | |
CY2016Q4 | us-gaap |
Deferred Compensation Liability Classified Noncurrent
DeferredCompensationLiabilityClassifiedNoncurrent
|
3913000 | |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
64140000 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
71984000 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.78 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
72685000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
452000 | ||
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
51845000 | |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
110127000 | |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
120525000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
23277000 | ||
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
71588000 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
71699000 | |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2527924000 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2547266000 | |
CY2017Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
3437000 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
3527000 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
224053000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
165651000 | |
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
300000000 | |
CY2016Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
57997000 | |
CY2016Q4 | cars |
Unfavorable Contracts Liability
UnfavorableContractsLiability
|
44085000 | |
CY2017Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
597468000 | |
CY2017Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
282504000 | |
CY2016Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
8325000 | |
CY2017Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
17532000 | |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1674000 | |
CY2017Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
924366000 | |
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
1021452000 | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
129981000 | |
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q4 | cars |
Investment By Previous Parent
InvestmentByPreviousParent
|
2417285000 | |
CY2017Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
716000 | |
CY2017Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1480932000 | |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
24824000 | |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1506472000 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
0 | |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
71625405 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
0 | |
CY2017Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
71625405 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
0 | |
CY2017Q3 | cars |
Retail Sales Revenue Net
RetailSalesRevenueNet
|
118825000 | |
CY2016Q3 | cars |
Retail Sales Revenue Net
RetailSalesRevenueNet
|
119828000 | |
cars |
Retail Sales Revenue Net
RetailSalesRevenueNet
|
346780000 | ||
cars |
Retail Sales Revenue Net
RetailSalesRevenueNet
|
343013000 | ||
CY2017Q3 | cars |
Wholesale Revenue
WholesaleRevenue
|
41074000 | |
CY2016Q3 | cars |
Wholesale Revenue
WholesaleRevenue
|
42467000 | |
cars |
Wholesale Revenue
WholesaleRevenue
|
122917000 | ||
cars |
Wholesale Revenue
WholesaleRevenue
|
128421000 | ||
CY2017Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
159899000 | |
CY2016Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
162295000 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
469697000 | ||
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
471434000 | ||
CY2017Q3 | us-gaap |
Production And Distribution Costs
ProductionAndDistributionCosts
|
36598000 | |
CY2016Q3 | us-gaap |
Production And Distribution Costs
ProductionAndDistributionCosts
|
32469000 | |
us-gaap |
Production And Distribution Costs
ProductionAndDistributionCosts
|
106479000 | ||
us-gaap |
Production And Distribution Costs
ProductionAndDistributionCosts
|
98381000 | ||
CY2017Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
50733000 | |
CY2016Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
48670000 | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
160246000 | ||
CY2016Q3 | us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
2162000 | |
us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
6837000 | ||
us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
6264000 | ||
CY2016Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
19088000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
58402000 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
55416000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
374269000 | ||
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
52168000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
95428000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
127821000 | ||
CY2017Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-5431000 | |
CY2016Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
41000 | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-7160000 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
53000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
343613000 | ||
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
39374000 | |
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11606000 | |
CY2016Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
7738000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
42305000 | ||
CY2017Q3 | us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
2121000 | |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
64000 | |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
88000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
199000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
142000 | ||
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-5367000 | |
CY2016Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
129000 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-6961000 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
195000 | ||
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
34007000 | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
52297000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
88467000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
128016000 | ||
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
13019000 | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
452000 | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
20988000 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.29 | |
CY2017Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.29 | |
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.72 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
71767000 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
71588000 | |
CY2017Q3 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
0 | |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
3400000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
463000 | ||
us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
-12916000 | ||
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1012000 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1493000 | ||
us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
31888000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
147196000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
140436000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
27631000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
7387000 | ||
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
2216000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
114945000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
15000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-27631000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-124533000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
675000000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
6208000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
50625000 | ||
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
650000000 | ||
cars |
Transactions With Former Parent Net
TransactionsWithFormerParentNet
|
69200000 | ||
cars |
Transactions With Former Parent Net
TransactionsWithFormerParentNet
|
11283000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-101033000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-11283000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
18532000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
4620000 | ||
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
100000 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4720000 | |
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
3050000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
50000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
5726000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
6826000 | ||
cars |
Transactions With Parent During The Period Net
TransactionsWithParentDuringThePeriodNet
|
-69200000 | ||
cars |
Cash Distribution To Former Parent Related To Separation
CashDistributionToFormerParentRelatedToSeparation
|
650000000 | ||
cars |
Deferred Taxes Related To Separation
DeferredTaxesRelatedToSeparation
|
265791000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1493000 | ||
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2304519000 | |
cars |
Transactions With Parent During The Period Net
TransactionsWithParentDuringThePeriodNet
|
-11283000 | ||
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2420800000 | |
CY2016Q2 | us-gaap |
Lease Expiration Date1
LeaseExpirationDate1
|
2031-06-30 | |
CY2016Q2 | cars |
Operating Lease Annual Rent Escalation Percentage
OperatingLeaseAnnualRentEscalationPercentage
|
0.025 | |
CY2016Q2 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
56800000 | |
CY2017Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
675000000 | |
CY2017Q2 | us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
650000000 | |
CY2017Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
71600000 | |
CY2017Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
0 | |
CY2017Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
68000 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
70000 | ||
CY2017Q3 | us-gaap |
Business Combination Separately Recognized Transactions Additional Disclosures Acquisition Cost Expensed
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed
|
0 | |
us-gaap |
Business Combination Separately Recognized Transactions Additional Disclosures Acquisition Cost Expensed
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed
|
2500000 | ||
CY2016Q3 | us-gaap |
Business Combination Separately Recognized Transactions Additional Disclosures Acquisition Cost Expensed
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed
|
300000 | |
us-gaap |
Business Combination Separately Recognized Transactions Additional Disclosures Acquisition Cost Expensed
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed
|
500000 | ||
CY2017Q3 | us-gaap |
Goodwill Gross
GoodwillGross
|
788107000 | |
CY2016Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
788107000 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
900700000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
900700000 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
676647000 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
735049000 | |
CY2017Q3 | cars |
Intangible Assets Gross Including Goodwill
IntangibleAssetsGrossIncludingGoodwill
|
2561127000 | |
CY2016Q4 | cars |
Intangible Assets Gross Including Goodwill
IntangibleAssetsGrossIncludingGoodwill
|
2561127000 | |
CY2017Q3 | cars |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
224053000 | |
CY2016Q4 | cars |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
165651000 | |
CY2017Q3 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
2337074000 | |
CY2016Q4 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
2395476000 | |
CY2017Q3 | us-gaap |
Cost Method Investments
CostMethodInvestments
|
9400000 | |
CY2016Q4 | us-gaap |
Cost Method Investments
CostMethodInvestments
|
9300000 | |
CY2017Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.383 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.178 | ||
CY2017Q3 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
267000000 | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-69000000 | ||
us-gaap |
Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
|
300000 | ||
CY2016 | us-gaap |
Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
|
600000 | |
us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
300000 | ||
CY2016Q3 | us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
200000 | |
us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
700000 | ||
CY2017Q3 | us-gaap |
Deferred Compensation Liability Current And Noncurrent
DeferredCompensationLiabilityCurrentAndNoncurrent
|
2000000 | |
CY2016Q4 | us-gaap |
Deferred Compensation Liability Current And Noncurrent
DeferredCompensationLiabilityCurrentAndNoncurrent
|
3100000 | |
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
11054000 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P3Y1M6D |