2018 Q2 Form 10-Q Financial Statement
#000156459018020460 Filed on August 08, 2018
Income Statement
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
Revenue | $168.5M | $156.6M |
YoY Change | 7.59% | -0.02% |
Cost Of Revenue | $22.50M | $15.54M |
YoY Change | 44.79% | 14.03% |
Gross Profit | $146.0M | $141.1M |
YoY Change | 3.49% | -1.36% |
Gross Profit Margin | 86.65% | 90.08% |
Selling, General & Admin | $73.24M | $67.96M |
YoY Change | 7.77% | 10.86% |
% of Gross Profit | 50.16% | 48.17% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $26.60M | $22.40M |
YoY Change | 18.75% | 10.34% |
% of Gross Profit | 18.22% | 15.88% |
Operating Expenses | $144.0M | $127.8M |
YoY Change | 12.68% | 60.69% |
Operating Profit | $24.56M | $28.87M |
YoY Change | -14.95% | -31.05% |
Interest Expense | -$11.10M | -$4.200M |
YoY Change | 164.29% | 100.0% |
% of Operating Profit | -45.2% | -14.55% |
Other Income/Expense, Net | -$7.316M | -$1.719M |
YoY Change | 325.6% | -1819.0% |
Pretax Income | $17.24M | $27.15M |
YoY Change | -36.51% | -35.35% |
Income Tax | $4.515M | $2.345M |
% Of Pretax Income | 26.19% | 8.64% |
Net Earnings | $12.73M | $24.81M |
YoY Change | -48.7% | -40.96% |
Net Earnings / Revenue | 7.55% | 15.84% |
Basic Earnings Per Share | $0.18 | $0.35 |
Diluted Earnings Per Share | $0.18 | $0.35 |
COMMON SHARES | ||
Basic Shares Outstanding | 71.12M | 71.60M |
Diluted Shares Outstanding | 71.33M | 71.78M |
Balance Sheet
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $18.40M | $36.60M |
YoY Change | -49.73% | 18200.0% |
Cash & Equivalents | $18.39M | $36.60M |
Short-Term Investments | ||
Other Short-Term Assets | $10.57M | $25.00M |
YoY Change | -57.73% | 100.0% |
Inventory | ||
Prepaid Expenses | $13.77M | |
Receivables | $105.2M | $90.10M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $147.9M | $151.6M |
YoY Change | -2.43% | 40.37% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $40.91M | $40.60M |
YoY Change | 0.76% | 119.46% |
Goodwill | $884.5M | |
YoY Change | ||
Intangibles | $1.557B | |
YoY Change | ||
Long-Term Investments | $10.40M | $11.10M |
YoY Change | -6.31% | -5.13% |
Other Assets | ||
YoY Change | ||
Total Long-Term Assets | $2.492B | $2.408B |
YoY Change | 3.5% | 2.9% |
TOTAL ASSETS | ||
Total Short-Term Assets | $147.9M | $151.6M |
Total Long-Term Assets | $2.492B | $2.408B |
Total Assets | $2.640B | $2.560B |
YoY Change | 3.14% | 4.55% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $7.505M | $5.800M |
YoY Change | 29.4% | -19.44% |
Accrued Expenses | $50.50M | $73.70M |
YoY Change | -31.48% | 13.73% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $21.21M | $21.20M |
YoY Change | 0.05% | |
Total Short-Term Liabilities | $104.4M | $100.6M |
YoY Change | 3.81% | 38.38% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $701.5M | $647.8M |
YoY Change | 8.29% | |
Other Long-Term Liabilities | $19.68M | $51.20M |
YoY Change | -61.57% | -15.79% |
Total Long-Term Liabilities | $891.9M | $699.0M |
YoY Change | 27.59% | 1049.67% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $104.4M | $100.6M |
Total Long-Term Liabilities | $891.9M | $699.0M |
Total Liabilities | $996.3M | $1.076B |
YoY Change | -7.44% | 706.29% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $140.3M | |
YoY Change | ||
Common Stock | $699.0K | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $1.644B | $1.484B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.640B | $2.560B |
YoY Change | 3.14% | 4.55% |
Cashflow Statement
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $12.73M | $24.81M |
YoY Change | -48.7% | -40.96% |
Depreciation, Depletion And Amortization | $26.60M | $22.40M |
YoY Change | 18.75% | 10.34% |
Cash From Operating Activities | $43.90M | $53.00M |
YoY Change | -17.17% | 14.22% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$3.900M | -$13.30M |
YoY Change | -70.68% | 392.59% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | $0.00 |
YoY Change | -100.0% | |
Cash From Investing Activities | -$3.900M | -$13.30M |
YoY Change | -70.68% | 171.43% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -33.20M | -5.000M |
YoY Change | 564.0% | -87.95% |
NET CHANGE | ||
Cash From Operating Activities | 43.90M | 53.00M |
Cash From Investing Activities | -3.900M | -13.30M |
Cash From Financing Activities | -33.20M | -5.000M |
Net Change In Cash | 6.800M | 34.70M |
YoY Change | -80.4% | |
FREE CASH FLOW | ||
Cash From Operating Activities | $43.90M | $53.00M |
Capital Expenditures | -$3.900M | -$13.30M |
Free Cash Flow | $47.80M | $66.30M |
YoY Change | -27.9% | 35.03% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | |
CY2018Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
300000000 | |
CY2018Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
69896000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
71628000 | |
CY2018Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
69896000 | |
CY2018Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
168512000 | |
CY2017Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
156624000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
328469000 | ||
CY2018Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
13772000 | |
CY2017Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
11408000 | |
CY2018Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
10567000 | |
CY2017Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
9811000 | |
CY2018Q2 | us-gaap |
Assets Current
AssetsCurrent
|
147917000 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
142639000 | |
CY2018Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
40907000 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
39740000 | |
CY2018Q2 | us-gaap |
Goodwill
Goodwill
|
884480000 | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
788107000 | |
CY2018Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1556654000 | |
CY2017Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1529500000 | |
CY2018Q2 | us-gaap |
Investments And Other Noncurrent Assets
InvestmentsAndOtherNoncurrentAssets
|
10439000 | |
CY2017Q4 | us-gaap |
Investments And Other Noncurrent Assets
InvestmentsAndOtherNoncurrentAssets
|
11053000 | |
CY2018Q2 | us-gaap |
Assets
Assets
|
2640397000 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
2511039000 | |
CY2018Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
7505000 | |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
6581000 | |
CY2018Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
12610000 | |
CY2017Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
14185000 | |
CY2018Q2 | cars |
Unfavorable Contracts Liability Current
UnfavorableContractsLiabilityCurrent
|
25200000 | |
CY2017Q4 | cars |
Unfavorable Contracts Liability Current
UnfavorableContractsLiabilityCurrent
|
25200000 | |
CY2018Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
21211000 | |
CY2017Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
21158000 | |
CY2018Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
37905000 | |
CY2017Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
23025000 | |
CY2018Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
104431000 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
90149000 | |
CY2017Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
22377000 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
296746000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
50650000 | ||
CY2018Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
24557000 | |
cars |
Affiliate Revenue Share
AffiliateRevenueShare
|
4716000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
4476000 | ||
CY2017Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
127751000 | |
CY2018Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
71330000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
71531000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
71716000 | ||
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
557194000 | |
CY2018Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
19678000 | |
CY2018Q2 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
891865000 | |
CY2018Q2 | us-gaap |
Liabilities
Liabilities
|
996296000 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
831911000 | |
CY2018Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2018Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2018Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
699000 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
716000 | |
CY2018Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1503145000 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1501830000 | |
CY2018Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
140257000 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
176582000 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1679128000 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2511039000 | |
CY2018Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
701534000 | |
CY2017Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
19201000 | |
CY2017Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
741762000 | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | |
CY2018Q2 | cars |
Unfavorable Contracts Liabilities Noncurrent
UnfavorableContractsLiabilitiesNoncurrent
|
6285000 | |
CY2017Q4 | cars |
Unfavorable Contracts Liabilities Noncurrent
UnfavorableContractsLiabilitiesNoncurrent
|
18885000 | |
CY2018Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
164368000 | |
CY2017Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
146482000 | |
CY2018Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1644101000 | |
CY2018Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2640397000 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
300000000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
71628000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
309798000 | ||
us-gaap |
Production And Distribution Costs
ProductionAndDistributionCosts
|
40284000 | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
31442000 | ||
CY2018Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
22804000 | |
us-gaap |
Production And Distribution Costs
ProductionAndDistributionCosts
|
38439000 | ||
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
125562000 | ||
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
109513000 | ||
cars |
Affiliate Revenue Share
AffiliateRevenueShare
|
7096000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
31264000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
25184000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
44450000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
253744000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
31723000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
56054000 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-13300000 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-1729000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
11000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
135000 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-13289000 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1594000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
18434000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
54460000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4779000 | ||
CY2017Q2 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
50512000 | |
CY2018Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
13148000 | |
CY2017Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
17445000 | |
CY2018Q2 | cars |
Affiliate Revenue Share
AffiliateRevenueShare
|
3813000 | |
CY2017Q2 | cars |
Affiliate Revenue Share
AffiliateRevenueShare
|
2355000 | |
CY2018Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
26712000 | |
CY2017Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
15540000 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
41890000 | ||
CY2018Q2 | us-gaap |
Production And Distribution Costs
ProductionAndDistributionCosts
|
17951000 | |
CY2017Q2 | us-gaap |
Production And Distribution Costs
ProductionAndDistributionCosts
|
19522000 | |
CY2018Q2 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
59527000 | |
CY2018Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
143955000 | |
CY2017Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
28873000 | |
CY2018Q2 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-7343000 | |
CY2017Q2 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-1770000 | |
CY2018Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
27000 | |
CY2017Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
51000 | |
CY2018Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-7316000 | |
CY2017Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1719000 | |
CY2018Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
17241000 | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
27154000 | |
CY2018Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4515000 | |
CY2017Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2345000 | |
CY2018Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
12726000 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.72 | ||
CY2017Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.35 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.19 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.72 | ||
CY2017Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
71780000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
71721000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
71780000 | ||
cars |
Transactions With Former Parent During The Period Net
TransactionsWithFormerParentDuringThePeriodNet
|
-2683000 | ||
us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
50000000 | ||
cars |
Stock Issued During Period Value Share Based Compensation Net Of Shares Withheld For Taxes
StockIssuedDuringPeriodValueShareBasedCompensationNetOfSharesWithheldForTaxes
|
-475000 | ||
us-gaap |
Depreciation
Depreciation
|
5903000 | ||
us-gaap |
Depreciation
Depreciation
|
5515000 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
44747000 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
38935000 | ||
cars |
Amortization Of Unfavorable Contracts Liability
AmortizationOfUnfavorableContractsLiability
|
12600000 | ||
cars |
Amortization Of Unfavorable Contracts Liability
AmortizationOfUnfavorableContractsLiability
|
12600000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4476000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
481000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
3145000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
1731000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
2164000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1627000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
643000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
112000 | ||
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
500000 | ||
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
1247000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-4934000 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.259 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.051 | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
64000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
18910000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-163385000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-18910000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
190000000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
675000000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
5918000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-6614000 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
2044000 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
2035000 | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
545000 | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
10469000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
-614000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
-684000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-1541000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-1778000 | ||
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
-1792000 | ||
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
-9205000 | ||
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
10088000 | ||
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
10026000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-1723000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
9075000 | ||
cars |
Cash Received From Lessor For Lease Incentives
CashReceivedFromLessorForLeaseIncentives
|
5075000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
70624000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
96732000 | ||
cars |
Payments To Acquire Businesses Net Of Cash Settlement Of Equity Awards And Cash Acquired
PaymentsToAcquireBusinessesNetOfCashSettlementOfEquityAwardsAndCashAcquired
|
156968000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6417000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
46250000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
475000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
50000000 | ||
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
650000000 | ||
cars |
Transactions With Former Parent Net
TransactionsWithFormerParentNet
|
2683000 | ||
cars |
Transactions With Former Parent Net
TransactionsWithFormerParentNet
|
69200000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
90592000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-50118000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-2169000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
27704000 | ||
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
8896000 | |
CY2017Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
36600000 | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
293000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
12487000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
574000 | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div> <p style="text-align:justify;margin-bottom:0pt;margin-top:0pt;text-indent:0%;font-weight:bold;font-style:italic;font-family:Times New Roman;font-size:10pt;text-transform:none;font-variant: normal;">Use of Estimates.<font style="font-weight:normal;font-style:normal;"> The preparation of the accompanying unaudited interim Consolidated and Combined Financial Statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect amounts reported in the Consolidated and Combined Financial Statements and accompanying disclosures. Although these estimates are based on management’s best knowledge of current events and actions that the Company may undertake in the future, actual results may differ from those estimates. </font></p></div> | ||
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div> <p style="text-align:justify;margin-bottom:0pt;margin-top:0pt;text-indent:0%;font-weight:bold;font-style:italic;font-family:Times New Roman;font-size:10pt;text-transform:none;font-variant: normal;">Reclassifications<font style="font-weight:normal;font-style:normal;">. Certain prior year balances have been reclassified to conform to the current year presentation. Cost of revenues and operations have been reclassified from the product support, technology and operations line item into a separate line item. Depreciation expense amounts have also been reclassified from the General and administrative line item into the amortization of intangible assets line item, which has been renamed Depreciation and amortization. There are no changes to total Operating expenses, Operating income or Net income.</font></p></div> | ||
us-gaap |
Subsidiary Or Equity Method Investee Cumulative Percentage Ownership After All Transactions
SubsidiaryOrEquityMethodInvesteeCumulativePercentageOwnershipAfterAllTransactions
|
1.00 | ||
CY2018Q1 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Intangible Assets Other Than Goodwill
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill
|
71900000 | |
cars |
Share Based Compensation Arrangement By Share Based Payment Award Performance Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardPerformancePeriod
|
P3Y | ||
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
96373000 | ||
cars |
Percentage Of Retail Rate Charges To Affiliates
PercentageOfRetailRateChargesToAffiliates
|
0.60 | ||
CY2017 | cars |
Amortization Of Unfavorable Contracts Liability Into Wholesale Revenue
AmortizationOfUnfavorableContractsLiabilityIntoWholesaleRevenue
|
25200000 | |
CY2018Q2 | cars |
Unfavorable Contracts Liability
UnfavorableContractsLiability
|
31485000 | |
CY2017Q4 | cars |
Unfavorable Contracts Liability
UnfavorableContractsLiability
|
44085000 | |
CY2018Q2 | cars |
Amortization Of Unfavorable Contracts Liability Into Affiliate Revenue Share
AmortizationOfUnfavorableContractsLiabilityIntoAffiliateRevenueShare
|
4400000 | |
cars |
Amortization Of Unfavorable Contracts Liability Into Affiliate Revenue Share
AmortizationOfUnfavorableContractsLiabilityIntoAffiliateRevenueShare
|
7522000 | ||
cars |
Amortization Of Unfavorable Contracts Liability Into Wholesale Revenue
AmortizationOfUnfavorableContractsLiabilityIntoWholesaleRevenue
|
5078000 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | ||
CY2018Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.262 | |
CY2017Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.086 | |
cars |
Revenue Recognition Base Subscription Contract Term
RevenueRecognitionBaseSubscriptionContractTerm
|
P1Y | ||
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | ||
CY2018Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
211000 | |
CY2017Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
64000 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
190000 | ||
CY2017Q2 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
1300000 | |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
3400000 |