2014 Q4 Form 10-Q Financial Statement
#000119312514438943 Filed on December 10, 2014
Income Statement
Concept | 2014 Q4 | 2013 Q4 |
---|---|---|
Revenue | $2.150B | $2.016B |
YoY Change | 6.66% | 5.46% |
Cost Of Revenue | $1.779B | $1.697B |
YoY Change | 4.85% | 3.94% |
Gross Profit | $371.3M | $319.3M |
YoY Change | 16.29% | 14.31% |
Gross Profit Margin | 17.27% | 15.84% |
Selling, General & Admin | ||
YoY Change | ||
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $37.30M | $32.40M |
YoY Change | 15.12% | 19.12% |
% of Gross Profit | 10.05% | 10.15% |
Operating Expenses | $244.8M | $216.5M |
YoY Change | 13.05% | -0.31% |
Operating Profit | $126.5M | $102.8M |
YoY Change | 23.11% | 65.43% |
Interest Expense | $10.36M | $9.896M |
YoY Change | 4.69% | -215.07% |
% of Operating Profit | 8.19% | 9.63% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $78.87M | $60.44M |
YoY Change | 30.48% | 12.98% |
Income Tax | $29.00M | $21.01M |
% Of Pretax Income | 36.77% | 34.77% |
Net Earnings | $49.87M | $39.43M |
YoY Change | 26.47% | 19.85% |
Net Earnings / Revenue | 2.32% | 1.96% |
Basic Earnings Per Share | $1.29 | $1.03 |
Diluted Earnings Per Share | $1.28 | $1.01 |
COMMON SHARES | ||
Basic Shares Outstanding | 38.71M shares | 38.46M |
Diluted Shares Outstanding | 39.06M shares | 38.89M |
Balance Sheet
Concept | 2014 Q4 | 2013 Q4 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $71.60M | $113.3M |
YoY Change | -36.8% | 188.3% |
Cash & Equivalents | $71.55M | $113.3M |
Short-Term Investments | ||
Other Short-Term Assets | $22.00M | $14.10M |
YoY Change | 56.03% | 11.9% |
Inventory | $199.7M | $199.8M |
Prepaid Expenses | $2.674M | |
Receivables | $31.00M | $25.60M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $324.3M | $352.7M |
YoY Change | -8.06% | 35.76% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.934B | $1.699B |
YoY Change | 13.84% | 14.49% |
Goodwill | $127.0M | |
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $16.85M | $15.20M |
YoY Change | 10.84% | 13.43% |
Total Long-Term Assets | $2.078B | $1.834B |
YoY Change | 13.31% | 14.47% |
TOTAL ASSETS | ||
Total Short-Term Assets | $324.3M | $352.7M |
Total Long-Term Assets | $2.078B | $1.834B |
Total Assets | $2.402B | $2.186B |
YoY Change | 9.86% | 17.44% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $234.7M | $230.3M |
YoY Change | 1.91% | 7.02% |
Accrued Expenses | $144.3M | $102.9M |
YoY Change | 40.21% | 19.24% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $7.888M | $8.300M |
YoY Change | -4.96% | -37.12% |
Total Short-Term Liabilities | $400.2M | $343.0M |
YoY Change | 16.67% | 8.99% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $845.9M | $803.8M |
YoY Change | 5.24% | 21.77% |
Other Long-Term Liabilities | $20.02M | $40.50M |
YoY Change | -50.58% | 11.88% |
Total Long-Term Liabilities | $866.0M | $844.3M |
YoY Change | 2.57% | 21.26% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $400.2M | $343.0M |
Total Long-Term Liabilities | $866.0M | $844.3M |
Total Liabilities | $1.602B | $1.494B |
YoY Change | 7.2% | 15.92% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $753.8M | |
YoY Change | ||
Common Stock | $46.26M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $800.1M | $692.1M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.402B | $2.186B |
YoY Change | 9.86% | 17.44% |
Cashflow Statement
Concept | 2014 Q4 | 2013 Q4 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $49.87M | $39.43M |
YoY Change | 26.47% | 19.85% |
Depreciation, Depletion And Amortization | $37.30M | $32.40M |
YoY Change | 15.12% | 19.12% |
Cash From Operating Activities | $67.00M | $47.10M |
YoY Change | 42.25% | -9.6% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$106.9M | -$90.40M |
YoY Change | 18.25% | 2.38% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$2.300M | -$22.60M |
YoY Change | -89.82% | 707.14% |
Cash From Investing Activities | -$109.2M | -$113.0M |
YoY Change | -3.36% | 24.04% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -3.100M | -11.70M |
YoY Change | -73.5% | 3.54% |
NET CHANGE | ||
Cash From Operating Activities | 67.00M | 47.10M |
Cash From Investing Activities | -109.2M | -113.0M |
Cash From Financing Activities | -3.100M | -11.70M |
Net Change In Cash | -45.30M | -77.60M |
YoY Change | -41.62% | 54.27% |
FREE CASH FLOW | ||
Cash From Operating Activities | $67.00M | $47.10M |
Capital Expenditures | -$106.9M | -$90.40M |
Free Cash Flow | $173.9M | $137.5M |
YoY Change | 26.47% | -2.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
casy |
Goodwill Deductible For Income Tax Purposes Period
GoodwillDeductibleForIncomeTaxPurposesPeriod
|
P15Y | ||
CY2014Q4 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
37275000 | |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
1601806000 | |
CY2014Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1778929000 | |
CY2013Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1696600000 | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
3699201000 | ||
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
3468928000 | ||
CY2014Q4 | us-gaap |
Deferred Compensation Liability Classified Noncurrent
DeferredCompensationLiabilityClassifiedNoncurrent
|
17193000 | |
CY2014Q2 | us-gaap |
Deferred Compensation Liability Classified Noncurrent
DeferredCompensationLiabilityClassifiedNoncurrent
|
16558000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense
DeferredTaxAssetsTaxDeferredExpense
|
19296000 | |
CY2014Q2 | us-gaap |
Deferred Tax Assets Tax Deferred Expense
DeferredTaxAssetsTaxDeferredExpense
|
23292000 | |
us-gaap |
Deferred Tax Expense From Stock Options Exercised
DeferredTaxExpenseFromStockOptionsExercised
|
1146000 | ||
us-gaap |
Deferred Tax Expense From Stock Options Exercised
DeferredTaxExpenseFromStockOptionsExercised
|
1485000 | ||
CY2014Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
318478000 | |
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-10-31 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
62917000 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000726958 | ||
CY2014Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
38729197 | |
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
CY2014Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
318023000 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
73524000 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--04-30 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Caseys General Stores Inc, | ||
dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | ||
dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | ||
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
234706000 | |
CY2014Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
250807000 | |
CY2014Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
13301000 | |
CY2014Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
144277000 | |
CY2014Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
139529000 | |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1119932 | |
CY2014Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1062278 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2667000 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2420000 | ||
CY2014Q4 | us-gaap |
Assets
Assets
|
2401908000 | |
CY2014Q2 | us-gaap |
Assets
Assets
|
2304876000 | |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
324264000 | |
CY2014Q2 | us-gaap |
Assets Current
AssetsCurrent
|
389558000 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
2.59 | ||
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
2.46 | ||
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
2.56 | ||
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
2.43 | ||
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
100060000 | ||
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
94364000 | ||
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
4447737000 | ||
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
4187458000 | ||
CY2014Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
121641000 | |
CY2013Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
41271000 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
71550000 | |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
113268000 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-50091000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
71997000 | ||
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
46263000 | |
CY2014Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
33878000 | |
CY2014Q2 | us-gaap |
Liabilities
Liabilities
|
1601612000 | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-2063000 | ||
CY2013Q4 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
32416000 | |
CY2014Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.29 | |
CY2013Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.03 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.59 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.43 | ||
CY2014Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.28 | |
CY2013Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.01 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.56 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.40 | ||
CY2014Q4 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
7878000 | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
1146000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
1485000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-132000 | ||
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
127031000 | |
CY2014Q2 | us-gaap |
Goodwill
Goodwill
|
120406000 | |
CY2014Q4 | us-gaap |
Gross Profit
GrossProfit
|
371282000 | |
CY2013Q4 | us-gaap |
Gross Profit
GrossProfit
|
319285000 | |
us-gaap |
Gross Profit
GrossProfit
|
742196000 | ||
us-gaap |
Gross Profit
GrossProfit
|
661706000 | ||
CY2014Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
78866000 | |
CY2013Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
60444000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
158707000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
146814000 | ||
us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
185000 | ||
us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
102000 | ||
CY2014Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
28997000 | |
CY2013Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
21014000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
58741000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
53589000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
30251000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
29680000 | ||
CY2014Q2 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
12473000 | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-25357000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-2627000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
5193000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
4656000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
3872000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
19277000 | ||
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-4451000 | ||
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-8633000 | ||
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
-23974000 | ||
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
-15357000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-7594000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
8993000 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
1196000 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
799000 | ||
CY2014Q4 | us-gaap |
Interest Expense
InterestExpense
|
10360000 | |
CY2013Q4 | us-gaap |
Interest Expense
InterestExpense
|
9896000 | |
us-gaap |
Interest Expense
InterestExpense
|
20866000 | ||
us-gaap |
Interest Expense
InterestExpense
|
19472000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
20954000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
17389000 | ||
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
199710000 | |
CY2014Q2 | us-gaap |
Inventory Net
InventoryNet
|
204833000 | |
CY2014Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
390889000 | |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
400172000 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-5296000 | ||
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2401908000 | |
CY2014Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2304876000 | |
CY2014Q2 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | |
CY2014Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | |
CY2014Q4 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
100000 | |
CY2014Q2 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
100000 | |
CY2014Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
7888000 | |
CY2014Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
553000 | |
CY2014Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
891000 | |
CY2014Q2 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
841000 | |
CY2014Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
845946000 | |
CY2014Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
853642000 | |
CY2012Q4 | us-gaap |
Loss Contingency Claims Settled Number
LossContingencyClaimsSettledNumber
|
4 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
73378000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-228187000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-186690000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
183392000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
185309000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
99966000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
93225000 | ||
CY2014Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
49869000 | |
CY2013Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
39430000 | |
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | ||
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | ||
CY2014Q4 | us-gaap |
Number Of States In Which Entity Operates
NumberOfStatesInWhichEntityOperates
|
14 | |
CY2014Q4 | us-gaap |
Number Of Stores
NumberOfStores
|
1856 | |
CY2014Q4 | us-gaap |
Operating Expenses
OperatingExpenses
|
244781000 | |
CY2013Q4 | us-gaap |
Operating Expenses
OperatingExpenses
|
216529000 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
489099000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
432503000 | ||
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
16847000 | |
CY2014Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
15947000 | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
198000 | ||
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
162000 | ||
CY2014Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
20017000 | |
CY2014Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
22500000 | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
94000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
185000 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
14652000 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
13840000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
34288000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
24542000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
195682000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
162882000 | ||
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2014Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2014Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2674000 | |
CY2014Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1478000 | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
150000000 | ||
us-gaap |
Proceeds From Repayments Of Short Term Debt
ProceedsFromRepaymentsOfShortTermDebt
|
-59100000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1783000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
734000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
8571000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2758000 | ||
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1933766000 | |
CY2014Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1778965000 | |
CY2014Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2150211000 | |
CY2013Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2015885000 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4441397000 | ||
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4130634000 | ||
CY2014Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
31034000 | |
CY2014Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
25841000 | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
361000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
7925000 | ||
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
753839000 | |
CY2014Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
669386000 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2667000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2420000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
|
4626000 | ||
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
26066000 | |
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
564974 | |
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
564974 | |
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
35.73 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P5Y160D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P5Y160D | ||
CY2014Q4 | us-gaap |
Significant Change In Unrecognized Tax Benefits Is Reasonably Possible Estimated Range Of Change Lower Bound
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChangeLowerBound
|
2561000 | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
800102000 | |
CY2014Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
703264000 | |
CY2014Q2 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
9244000 | |
CY2014Q4 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
10212000 | |
CY2014Q4 | us-gaap |
Unrecognized Tax Benefits Income Tax Penalties And Interest Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued
|
217000 | |
CY2014Q2 | us-gaap |
Unrecognized Tax Benefits Income Tax Penalties And Interest Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued
|
402000 | |
CY2014Q4 | us-gaap |
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
|
6760000 | |
CY2014Q4 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
352056 | |
CY2013Q4 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
432697 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
348522 | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
408634 | ||
CY2014Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
39058667 | |
CY2013Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
38887913 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
39016975 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
38832780 | ||
CY2014Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38706611 | |
CY2013Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38455216 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38668453 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38424146 |