2017 Q3 Form 10-Q Financial Statement

#000156459017020034 Filed on October 25, 2017

View on sec.gov

Income Statement

Concept 2017 Q3 2016 Q3
Revenue $376.3M $332.7M
YoY Change 13.12% 1.12%
Cost Of Revenue $279.6M $241.4M
YoY Change 15.82% -15.21%
Gross Profit $96.75M $91.21M
YoY Change 6.08% 105.92%
Gross Profit Margin 25.71% 27.42%
Selling, General & Admin $9.800M $8.800M
YoY Change 11.36% -6.38%
% of Gross Profit 10.13% 9.65%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $30.31M $22.39M
YoY Change 35.38% -9.62%
% of Gross Profit 31.32% 24.54%
Operating Expenses $9.200M $8.700M
YoY Change 5.75% -2.25%
Operating Profit $108.7M $103.4M
YoY Change 5.18% 82.78%
Interest Expense $4.800M $6.800M
YoY Change -29.41% -9.33%
% of Operating Profit 4.42% 6.58%
Other Income/Expense, Net $887.0K
YoY Change
Pretax Income $92.32M $89.37M
YoY Change 3.3% 108.62%
Income Tax $29.00M $29.10M
% Of Pretax Income 31.41% 32.56%
Net Earnings $63.36M $60.24M
YoY Change 5.19% 102.01%
Net Earnings / Revenue 16.84% 18.11%
Basic Earnings Per Share $1.32
Diluted Earnings Per Share $1.31 $1.25
COMMON SHARES
Basic Shares Outstanding
Diluted Shares Outstanding

Balance Sheet

Concept 2017 Q3 2016 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $31.10M $54.50M
YoY Change -42.94% 765.08%
Cash & Equivalents $31.06M $54.50M
Short-Term Investments
Other Short-Term Assets $7.400M $6.800M
YoY Change 8.82% -24.44%
Inventory $239.2M $217.6M
Prepaid Expenses
Receivables $169.1M $155.2M
Other Receivables $0.00 $1.100M
Total Short-Term Assets $446.8M $435.1M
YoY Change 2.69% 10.15%
LONG-TERM ASSETS
Property, Plant & Equipment $1.568B $1.234B
YoY Change 27.06% -2.2%
Goodwill $205.2M
YoY Change
Intangibles
YoY Change
Long-Term Investments $53.00M $47.90M
YoY Change 10.65% -4.01%
Other Assets $11.40M $27.10M
YoY Change -57.93% -18.62%
Total Long-Term Assets $1.874B $1.473B
YoY Change 27.24% -3.43%
TOTAL ASSETS
Total Short-Term Assets $446.8M $435.1M
Total Long-Term Assets $1.874B $1.473B
Total Assets $2.321B $1.908B
YoY Change 21.64% -0.64%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $79.20M $62.50M
YoY Change 26.72% -11.47%
Accrued Expenses $59.80M $53.80M
YoY Change 11.15% 7.39%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $81.21M $8.000M
YoY Change 915.18% -85.96%
Total Short-Term Liabilities $221.4M $124.3M
YoY Change 78.12% -32.0%
LONG-TERM LIABILITIES
Long-Term Debt $575.6M $461.2M
YoY Change 24.8% 1.88%
Other Long-Term Liabilities $44.00M $59.90M
YoY Change -26.54% -14.91%
Total Long-Term Liabilities $619.6M $521.1M
YoY Change 18.9% -0.38%
TOTAL LIABILITIES
Total Short-Term Liabilities $221.4M $124.3M
Total Long-Term Liabilities $619.6M $521.1M
Total Liabilities $1.008B $809.4M
YoY Change 24.59% -4.84%
SHAREHOLDERS EQUITY
Retained Earnings
YoY Change
Common Stock
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $1.313B $1.099B
YoY Change
Total Liabilities & Shareholders Equity $2.321B $1.908B
YoY Change 21.64% -0.64%

Cashflow Statement

Concept 2017 Q3 2016 Q3
OPERATING ACTIVITIES
Net Income $63.36M $60.24M
YoY Change 5.19% 102.01%
Depreciation, Depletion And Amortization $30.31M $22.39M
YoY Change 35.38% -9.62%
Cash From Operating Activities $99.00M $106.1M
YoY Change -6.69% 21.95%
INVESTING ACTIVITIES
Capital Expenditures $33.93M $9.253M
YoY Change 266.7% -67.81%
Acquisitions
YoY Change
Other Investing Activities -$36.80M $0.00
YoY Change -100.0%
Cash From Investing Activities -$65.40M -$9.200M
YoY Change 610.87% -84.97%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -14.80M -51.50M
YoY Change -71.26% 90.74%
NET CHANGE
Cash From Operating Activities 99.00M 106.1M
Cash From Investing Activities -65.40M -9.200M
Cash From Financing Activities -14.80M -51.50M
Net Change In Cash 18.80M 45.40M
YoY Change -58.59% -3883.33%
FREE CASH FLOW
Cash From Operating Activities $99.00M $106.1M
Capital Expenditures $33.93M $9.253M
Free Cash Flow $65.07M $96.85M
YoY Change -32.81% 66.25%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2017Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
1.32
CY2017Q3 us-gaap Net Income Loss
NetIncomeLoss
63362000
CY2017Q3 us-gaap Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
0.10
CY2016Q3 us-gaap Other Comprehensive Income Loss Amortization Adjustment From Aoci Pension And Other Postretirement Benefit Plans For Net Prior Service Cost Credit Tax
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditTax
188000
CY2017Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
63559000
CY2017Q3 us-gaap Accounts Notes And Loans Receivable Net Current
AccountsNotesAndLoansReceivableNetCurrent
169125000
CY2017Q3 us-gaap Inventory Net
InventoryNet
239189000
CY2017Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
7440000
CY2017Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
4904000
CY2017Q3 us-gaap Assets Current
AssetsCurrent
446810000
CY2017Q1 us-gaap Assets Current
AssetsCurrent
400624000
CY2017Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
2515337000
CY2017Q1 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
2439438000
CY2017Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
946934000
CY2017Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
892601000
CY2017Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1546837000
CY2017Q1 us-gaap Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
815000
CY2017Q1 us-gaap Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
48620000
CY2017Q1 us-gaap Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
235505000
CY2017Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
14723000
CY2017Q1 us-gaap Assets
Assets
2247124000
CY2017Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
92193000
CY2017Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
55379000
CY2017Q3 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
1211000
CY2017Q1 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
733000
CY2017Q3 us-gaap Long Term Debt Current
LongTermDebtCurrent
81214000
us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
350000000
us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
6637000
us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
2455000
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
-46641000
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
24495000
CY2016Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
5391000
CY2017Q3 us-gaap Litigation Reserve Current
LitigationReserveCurrent
1606000
us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
1159975
exp Shares Repurchased From Assumed Proceeds Of Assumed Exercised Options
SharesRepurchasedFromAssumedProceedsOfAssumedExercisedOptions
865203
us-gaap Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
197587
us-gaap New Accounting Pronouncement Or Change In Accounting Principle Effect Of Change On Operating Results
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnOperatingResults
400000
us-gaap New Accounting Pronouncement Or Change In Accounting Principle Effect Of Change On Net Income
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnNetIncome
-400000
CY2017Q3 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Intangible Assets Other Than Goodwill
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill
10000000
us-gaap Interest Paid Net
InterestPaidNet
6800000
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
39300000
us-gaap Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
5200000
exp Notes Receivable Maturity Description
NotesReceivableMaturityDescription
Remaining unpaid amounts, plus accrued interest, mature in fiscal 2018 and 2021.
us-gaap Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
272772
exp Stock Repurchase Program During Period Average Price
StockRepurchaseProgramDuringPeriodAveragePrice
91.31
CY2017Q3 us-gaap Stock Repurchase Program Remaining Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased
4544428
CY2017Q3 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
19850000
CY2017Q1 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
22850000
CY2017Q3 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
13433000
CY2017Q1 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
11503000
CY2017Q3 us-gaap Interest Payable Current
InterestPayableCurrent
5791000
CY2017Q1 us-gaap Interest Payable Current
InterestPayableCurrent
5992000
CY2017Q3 us-gaap Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
7332000
CY2017Q1 us-gaap Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
4759000
CY2017Q3 us-gaap Accrued Utilities Current
AccruedUtilitiesCurrent
1672000
CY2017Q1 us-gaap Accrued Utilities Current
AccruedUtilitiesCurrent
1536000
CY2017Q3 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
1287000
CY2017Q1 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
2459000
CY2017Q1 us-gaap Litigation Reserve Current
LitigationReserveCurrent
944000
us-gaap Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
404000
us-gaap Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
753000
us-gaap Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
980000
us-gaap Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
-473000
us-gaap Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
150000
us-gaap Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
800000
CY2017Q3 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
8817000
CY2017Q1 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
4986000
CY2013Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
3000000
CY2017Q3 us-gaap Stock Option Plan Expense
StockOptionPlanExpense
1300000
CY2017Q1 exp Accrued Acquisition Payment Current
AccruedAcquisitionPaymentCurrent
350000
us-gaap Stock Option Plan Expense
StockOptionPlanExpense
2200000
CY2016Q3 us-gaap Stock Option Plan Expense
StockOptionPlanExpense
1800000
CY2017Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
1323379
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
119986
us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
388675
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
16742
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
1037948
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
635676
CY2017Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
66.07
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
100.20
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
58.95
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
78.05
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
72.49
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
65.13
CY2017Q3 us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
1037948
us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Remaining Contractual Term2
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageRemainingContractualTerm2
P7Y1M10D
CY2017Q3 us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Exercise Price Beginning Balance1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1
72.49
CY2017Q3 us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Exercisable Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions
635676
CY2017Q3 us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Exercise Price1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1
65.13
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
35500000
CY2017Q3 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
26400000
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
16200000
CY2017Q3 us-gaap Restricted Stock Expense
RestrictedStockExpense
2500000
us-gaap Restricted Stock Expense
RestrictedStockExpense
5000000
CY2016Q3 us-gaap Restricted Stock Expense
RestrictedStockExpense
1800000
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
4144352
CY2017Q3 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
1060209
CY2016Q3 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
864378
CY2017Q3 exp Shares Repurchased From Assumed Proceeds Of Assumed Exercised Options
SharesRepurchasedFromAssumedProceedsOfAssumedExercisedOptions
801684
CY2016Q3 exp Shares Repurchased From Assumed Proceeds Of Assumed Exercised Options
SharesRepurchasedFromAssumedProceedsOfAssumedExercisedOptions
600322
CY2017Q3 us-gaap Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
192509
CY2016Q3 us-gaap Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
155953
CY2017Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
88729
CY2016Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
646593
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
76044
CY2017Q3 us-gaap Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
153000
CY2016Q3 us-gaap Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
221000
CY2017Q3 us-gaap Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
357000
CY2016Q3 us-gaap Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
398000
CY2017Q3 us-gaap Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
578000
CY2016Q3 us-gaap Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
415000
CY2017Q3 us-gaap Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
-46000
CY2016Q3 us-gaap Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
-426000
CY2017Q3 us-gaap Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
60000
CY2016Q3 us-gaap Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
74000
CY2017Q3 us-gaap Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
38000
CY2016Q3 us-gaap Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
704000
CY2017Q3 exp Defined Benefit Plan Expected Future Employer Contributions Next Fiscal Quarter
DefinedBenefitPlanExpectedFutureEmployerContributionsNextFiscalQuarter
8500000
CY2017Q3 us-gaap Deferred Finance Costs Net
DeferredFinanceCostsNet
5912000
CY2017Q1 us-gaap Deferred Finance Costs Net
DeferredFinanceCostsNet
6247000
CY2017Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
3000
CY2017Q3 us-gaap Interest Expense Borrowings
InterestExpenseBorrowings
7153000
CY2017Q3 us-gaap Interest Expense Other Long Term Debt
InterestExpenseOtherLongTermDebt
306000
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.31
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.33
CY2017Q3 us-gaap Line Of Credit
LineOfCredit
195000000
CY2017Q1 us-gaap Line Of Credit
LineOfCredit
225000000
CY2017Q3 us-gaap Long Term Debt
LongTermDebt
662714000
CY2017Q1 us-gaap Long Term Debt
LongTermDebt
692714000
CY2014Q4 exp Interest Coverage Ratio Minimum
InterestCoverageRatioMinimum
2.50
CY2014Q4 us-gaap Line Of Credit Facility Unused Capacity Commitment Fee Percentage
LineOfCreditFacilityUnusedCapacityCommitmentFeePercentage
0.0010
CY2017Q3 us-gaap Line Of Credit Facility Remaining Borrowing Capacity
LineOfCreditFacilityRemainingBorrowingCapacity
295600000
CY2017Q3 exp Letter Of Credit Maximum Capacity
LetterOfCreditMaximumCapacity
40000000
CY2017Q3 us-gaap Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
9400000
us-gaap Number Of Operating Segments
NumberOfOperatingSegments
5
exp Cement Plant Locations
CementPlantLocations
7
exp Slag Grinding Facility
SlagGrindingFacility
1
exp Cement Distribution Terminals
CementDistributionTerminals
17
exp Gypsum Wallboard Plants
GypsumWallboardPlants
5
exp Readymix Plant
ReadymixPlant
17
exp Aggregates Processing Plant
AggregatesProcessingPlant
4
exp Number Of Frac Sand Processing Facilities
NumberOfFracSandProcessingFacilities
2
exp Number Of Frac Sand Drying Facilities
NumberOfFracSandDryingFacilities
3
exp Number Of Frac Sand Transload Locations
NumberOfFracSandTransloadLocations
6
exp Number Of Frac Sand Distribution Centers
NumberOfFracSandDistributionCenters
11
exp Segment Reporting Information Proportionate Consolidation Of Joint Ventures Revenues And Operating Earnings
SegmentReportingInformationProportionateConsolidationOfJointVenturesRevenuesAndOperatingEarnings
0.50
CY2017Q3 exp Sales Revenue Goods Net Including Joint Venture
SalesRevenueGoodsNetIncludingJointVenture
402315000
CY2016Q3 exp Sales Revenue Goods Net Including Joint Venture
SalesRevenueGoodsNetIncludingJointVenture
359633000
exp Sales Revenue Goods Net Including Joint Venture
SalesRevenueGoodsNetIncludingJointVenture
796606000
CY2017Q3 exp Sales Revenue From Joint Venture
SalesRevenueFromJointVenture
26000000
CY2016Q3 exp Sales Revenue From Joint Venture
SalesRevenueFromJointVenture
26975000
exp Sales Revenue From Joint Venture
SalesRevenueFromJointVenture
54170000
CY2017Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
108709000
CY2016Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
103357000
us-gaap Operating Income Loss
OperatingIncomeLoss
204644000
us-gaap Operating Income Loss
OperatingIncomeLoss
183292000
CY2017Q3 exp Earnings Before Interest And Taxes
EarningsBeforeInterestAndTaxes
99775000
CY2016Q3 exp Earnings Before Interest And Taxes
EarningsBeforeInterestAndTaxes
95029000
exp Earnings Before Interest And Taxes
EarningsBeforeInterestAndTaxes
186788000
exp Earnings Before Interest And Taxes
EarningsBeforeInterestAndTaxes
166206000
CY2017Q3 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
33931000
CY2016Q3 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
9253000
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
50091000
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
18231000
CY2017Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
30306000
CY2016Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
22386000
CY2017Q3 us-gaap Goodwill
Goodwill
205211000
CY2017Q1 us-gaap Goodwill
Goodwill
198370000
CY2016Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
4000
us-gaap Investment Income Interest
InvestmentIncomeInterest
6000
us-gaap Investment Income Interest
InvestmentIncomeInterest
4000
CY2016Q3 us-gaap Interest Expense Borrowings
InterestExpenseBorrowings
5348000
us-gaap Interest Expense Borrowings
InterestExpenseBorrowings
14329000
us-gaap Interest Expense Borrowings
InterestExpenseBorrowings
9096000
CY2016Q3 us-gaap Interest Expense Other Long Term Debt
InterestExpenseOtherLongTermDebt
312000
us-gaap Interest Expense Other Long Term Debt
InterestExpenseOtherLongTermDebt
616000
CY2017Q3 us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax
197000
CY2016Q3 us-gaap Interest And Debt Expense
InterestAndDebtExpense
5656000
us-gaap Interest Expense Other Long Term Debt
InterestExpenseOtherLongTermDebt
465000
CY2017Q3 us-gaap Guaranty Liabilities
GuarantyLiabilities
0
CY2017Q3 exp Contingent Liability For Performance Bonds Required By States Municipalities And Related Agencies
ContingentLiabilityForPerformanceBondsRequiredByStatesMunicipalitiesAndRelatedAgencies
21100000
CY2017Q3 us-gaap Interest And Debt Expense
InterestAndDebtExpense
7456000
CY2016Q3 us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax
312000
us-gaap Interest And Debt Expense
InterestAndDebtExpense
14939000
us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax
394000
us-gaap Interest And Debt Expense
InterestAndDebtExpense
9557000
us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax
624000

Files In Submission

Name View Source Status
0001564590-17-020034-index-headers.html Edgar Link pending
0001564590-17-020034-index.html Edgar Link pending
0001564590-17-020034.txt Edgar Link pending
0001564590-17-020034-xbrl.zip Edgar Link pending
exp-10q_20170930.htm Edgar Link pending
exp-20170930.xml Edgar Link completed
exp-20170930.xsd Edgar Link pending
exp-20170930_cal.xml Edgar Link unprocessable
exp-20170930_def.xml Edgar Link unprocessable
exp-20170930_lab.xml Edgar Link unprocessable
exp-20170930_pre.xml Edgar Link unprocessable
exp-ex101_54.htm Edgar Link pending
exp-ex102_52.htm Edgar Link pending
exp-ex103_53.htm Edgar Link pending
exp-ex121_8.htm Edgar Link pending
exp-ex311_15.htm Edgar Link pending
exp-ex312_11.htm Edgar Link pending
exp-ex321_12.htm Edgar Link pending
exp-ex322_16.htm Edgar Link pending
exp-ex95_204.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
g2017102514225424512317.jpg Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R67.htm Edgar Link pending
R68.htm Edgar Link pending
R69.htm Edgar Link pending
R7.htm Edgar Link pending
R70.htm Edgar Link pending
R71.htm Edgar Link pending
R72.htm Edgar Link pending
R73.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending