2016 Q4 Form 10-Q Financial Statement
#000157968416000010 Filed on October 27, 2016
Income Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
Revenue | $333.6M | $306.8M | $312.1M |
YoY Change | -0.02% | -1.67% | 89.01% |
Cost Of Revenue | $179.3M | $173.0M | $175.8M |
YoY Change | -0.22% | -1.59% | 86.82% |
Gross Profit | $154.3M | $133.9M | $136.3M |
YoY Change | 0.26% | -1.76% | 91.97% |
Gross Profit Margin | 46.26% | 43.64% | 43.68% |
Selling, General & Admin | $109.6M | $100.1M | $99.86M |
YoY Change | -6.8% | 0.19% | 84.93% |
% of Gross Profit | 71.03% | 74.72% | 73.27% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $17.40M | $17.10M | $18.20M |
YoY Change | 5.45% | -6.04% | 66.97% |
% of Gross Profit | 11.28% | 12.77% | 13.35% |
Operating Expenses | $306.3M | $100.1M | $99.86M |
YoY Change | -2.39% | 0.19% | -37.19% |
Operating Profit | $26.97M | $10.63M | $14.65M |
YoY Change | -59.55% | -27.44% | -116.65% |
Interest Expense | -$7.400M | $7.391M | $7.820M |
YoY Change | -27.45% | -5.49% | -277.73% |
% of Operating Profit | -27.44% | 69.54% | 53.39% |
Other Income/Expense, Net | -$1.900M | $62.00K | -$10.00K |
YoY Change | -186.36% | -720.0% | -90.0% |
Pretax Income | $16.87M | $3.299M | $6.819M |
YoY Change | -71.26% | -51.62% | 6719.0% |
Income Tax | $2.400M | $504.0K | $710.0K |
% Of Pretax Income | 14.23% | 15.28% | 10.41% |
Net Earnings | $14.50M | $2.795M | $6.109M |
YoY Change | -74.29% | -54.25% | -229.98% |
Net Earnings / Revenue | 4.35% | 0.91% | 1.96% |
Basic Earnings Per Share | $0.31 | $0.06 | $0.14 |
Diluted Earnings Per Share | $0.31 | $0.06 | $0.14 |
COMMON SHARES | |||
Basic Shares Outstanding | 44.87M shares | 44.53M shares | 44.47M shares |
Diluted Shares Outstanding | 44.67M shares | 44.49M shares |
Balance Sheet
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $172.2M | $54.50M | $30.30M |
YoY Change | 17.46% | 79.87% | -77.57% |
Cash & Equivalents | $172.2M | $54.52M | $30.33M |
Short-Term Investments | |||
Other Short-Term Assets | $19.69M | $16.97M | $36.50M |
YoY Change | 67.42% | -53.5% | 40.38% |
Inventory | $18.17M | $17.28M | $18.40M |
Prepaid Expenses | |||
Receivables | $138.1M | $125.5M | $130.9M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $370.3M | $235.5M | $216.1M |
YoY Change | 11.58% | 8.98% | -11.98% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $381.3M | $379.4M | $438.3M |
YoY Change | -0.91% | -13.43% | 50.88% |
Goodwill | $228.0M | $220.0M | |
YoY Change | 33.21% | ||
Intangibles | $351.5M | $346.4M | |
YoY Change | 15.78% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $4.932M | $7.722M | $5.600M |
YoY Change | -13.35% | 37.89% | -13.85% |
Total Long-Term Assets | $965.7M | $953.5M | $965.2M |
YoY Change | 11.61% | -1.21% | 65.13% |
TOTAL ASSETS | |||
Total Short-Term Assets | $370.3M | $235.5M | $216.1M |
Total Long-Term Assets | $965.7M | $953.5M | $965.2M |
Total Assets | $1.336B | $1.189B | $1.181B |
YoY Change | 11.6% | 0.65% | 42.33% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $19.11M | $12.48M | $17.80M |
YoY Change | 99.61% | -29.87% | 106.98% |
Accrued Expenses | $84.39M | $84.75M | $91.40M |
YoY Change | -15.76% | -7.27% | 84.27% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $14.40M | $13.50M | $4.100M |
YoY Change | 242.86% | 229.27% | 41.38% |
Total Short-Term Liabilities | $195.9M | $184.1M | $179.9M |
YoY Change | 11.58% | 2.33% | 85.27% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $338.9M | $339.9M | $368.8M |
YoY Change | -3.26% | -7.83% | 60.35% |
Other Long-Term Liabilities | $12.60M | $12.28M | $20.50M |
YoY Change | 37.04% | -40.08% | 49.64% |
Total Long-Term Liabilities | $351.5M | $352.2M | $389.3M |
YoY Change | -2.23% | -9.53% | 59.75% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $195.9M | $184.1M | $179.9M |
Total Long-Term Liabilities | $351.5M | $352.2M | $389.3M |
Total Liabilities | $581.1M | $567.5M | $577.5M |
YoY Change | 5.64% | -1.73% | 68.56% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $16.29M | $17.50M | |
YoY Change | -63.59% | ||
Common Stock | $743.1M | $607.5M | |
YoY Change | 22.73% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | 46.44K shares | ||
Shareholders Equity | $755.0M | $621.5M | $603.8M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $1.336B | $1.189B | $1.181B |
YoY Change | 11.6% | 0.65% | 42.33% |
Cashflow Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $14.50M | $2.795M | $6.109M |
YoY Change | -74.29% | -54.25% | -229.98% |
Depreciation, Depletion And Amortization | $17.40M | $17.10M | $18.20M |
YoY Change | 5.45% | -6.04% | 66.97% |
Cash From Operating Activities | $27.50M | $36.50M | $53.60M |
YoY Change | 161.9% | -31.9% | 157.69% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$2.900M | -$2.300M | -$2.500M |
YoY Change | -23.68% | -8.0% | 78.57% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$29.70M | -$24.80M | -$3.900M |
YoY Change | -121.18% | 535.9% | -93.84% |
Cash From Investing Activities | -$32.60M | -$27.00M | -$6.400M |
YoY Change | -123.9% | 321.87% | -90.09% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $134.8M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 119.3M | -15.60M | -29.60M |
YoY Change | -489.87% | -47.3% | -120.05% |
NET CHANGE | |||
Cash From Operating Activities | 27.50M | 36.50M | 53.60M |
Cash From Investing Activities | -32.60M | -27.00M | -6.400M |
Cash From Financing Activities | 119.3M | -15.60M | -29.60M |
Net Change In Cash | 114.2M | -6.100M | 17.60M |
YoY Change | -1.81% | -134.66% | -83.04% |
FREE CASH FLOW | |||
Cash From Operating Activities | $27.50M | $36.50M | $53.60M |
Capital Expenditures | -$2.900M | -$2.300M | -$2.500M |
Free Cash Flow | $30.40M | $38.80M | $56.10M |
YoY Change | 112.59% | -30.84% | 152.7% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Stock Granted During Period Value Sharebased Compensation Gross
StockGrantedDuringPeriodValueSharebasedCompensationGross
|
225000 | USD | |
newm |
Beneficial Ownership Percentage
BeneficialOwnershipPercentage
|
0.846 | ||
newm |
Stock Options Excluded From Computation Diluted Shares
StockOptionsExcludedFromComputationDilutedShares
|
0 | shares | |
newm |
Stock Options Excluded From Computation Diluted Shares
StockOptionsExcludedFromComputationDilutedShares
|
700000 | shares | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
835000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
2533000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
1207000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
1128000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
1858000 | USD | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.25 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-25 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-09-25 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001579684 | ||
CY2016Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
44870143 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
New Media Investment Group Inc. | ||
dei |
Trading Symbol
TradingSymbol
|
NEWM | ||
CY2015Q3 | newm |
Accrued Management Fee
AccruedManagementFee
|
2390000 | USD |
newm |
Accrued Management Fee
AccruedManagementFee
|
7049000 | USD | |
CY2016Q3 | newm |
Accrued Management Fee
AccruedManagementFee
|
2390000 | USD |
newm |
Accrued Management Fee
AccruedManagementFee
|
7169000 | USD | |
CY2015Q3 | newm |
Common Stock Warrants Outstanding
CommonStockWarrantsOutstanding
|
1362479 | shares |
newm |
Common Stock Warrants Outstanding
CommonStockWarrantsOutstanding
|
1362479 | shares | |
CY2016Q3 | newm |
Common Stock Warrants Outstanding
CommonStockWarrantsOutstanding
|
1362479 | shares |
newm |
Common Stock Warrants Outstanding
CommonStockWarrantsOutstanding
|
1362479 | shares | |
CY2016Q1 | newm |
Effective Income Tax Rate Reconciliation Acquisition Amount
EffectiveIncomeTaxRateReconciliationAcquisitionAmount
|
5119000 | USD |
CY2016Q2 | newm |
Effective Income Tax Rate Reconciliation Acquisition Amount
EffectiveIncomeTaxRateReconciliationAcquisitionAmount
|
991000 | USD |
newm |
Effective Income Tax Rate Reconciliation Releaseof Unrecognized Tax Benefits Amount
EffectiveIncomeTaxRateReconciliationReleaseofUnrecognizedTaxBenefitsAmount
|
81000 | USD | |
CY2015Q4 | newm |
Goodwill Intangible Assets Gross
GoodwillIntangibleAssetsGross
|
240689000 | USD |
CY2016Q3 | newm |
Goodwill Intangible Assets Gross
GoodwillIntangibleAssetsGross
|
291602000 | USD |
CY2015Q3 | newm |
Incentive Compensation
IncentiveCompensation
|
3486000 | USD |
newm |
Incentive Compensation
IncentiveCompensation
|
8750000 | USD | |
CY2016Q3 | newm |
Incentive Compensation
IncentiveCompensation
|
1295000 | USD |
newm |
Incentive Compensation
IncentiveCompensation
|
5001000 | USD | |
newm |
Increase Decrease In Pension And Other Postretirement Benefit Obligations
IncreaseDecreaseInPensionAndOtherPostretirementBenefitObligations
|
1055000 | USD | |
newm |
Increase Decrease In Pension And Other Postretirement Benefit Obligations
IncreaseDecreaseInPensionAndOtherPostretirementBenefitObligations
|
1797000 | USD | |
CY2015Q1 | newm |
Liability Settlement
LiabilitySettlement
|
225000 | USD |
CY2016Q1 | newm |
Liability Settlement
LiabilitySettlement
|
225000 | USD |
CY2015Q4 | newm |
Management Incentive Fee Liability
ManagementIncentiveFeeLiability
|
23393000 | USD |
CY2016Q3 | newm |
Management Incentive Fee Liability
ManagementIncentiveFeeLiability
|
7315000 | USD |
newm |
Noncash Interest Expense
NoncashInterestExpense
|
1598000 | USD | |
newm |
Noncash Interest Expense
NoncashInterestExpense
|
2089000 | USD | |
CY2015Q3 | newm |
Paid Incentive Fee
PaidIncentiveFee
|
0 | USD |
newm |
Paid Incentive Fee
PaidIncentiveFee
|
379000 | USD | |
CY2016Q3 | newm |
Paid Incentive Fee
PaidIncentiveFee
|
817000 | USD |
newm |
Paid Incentive Fee
PaidIncentiveFee
|
21755000 | USD | |
CY2015Q3 | newm |
Paid Management Fee
PaidManagementFee
|
1592000 | USD |
newm |
Paid Management Fee
PaidManagementFee
|
5122000 | USD | |
CY2016Q3 | newm |
Paid Management Fee
PaidManagementFee
|
3187000 | USD |
newm |
Paid Management Fee
PaidManagementFee
|
6372000 | USD | |
newm |
Proceeds From Sale Assets
ProceedsFromSaleAssets
|
1381000 | USD | |
newm |
Proceeds From Sale Assets
ProceedsFromSaleAssets
|
3234000 | USD | |
CY2015Q3 | newm |
Reimbursement For Expenses
ReimbursementForExpenses
|
0 | USD |
newm |
Reimbursement For Expenses
ReimbursementForExpenses
|
0 | USD | |
CY2016Q3 | newm |
Reimbursement For Expenses
ReimbursementForExpenses
|
300000 | USD |
newm |
Reimbursement For Expenses
ReimbursementForExpenses
|
1323000 | USD | |
CY2015Q3 | newm |
Related Party Commercial Printing Revenue
RelatedPartyCommercialPrintingRevenue
|
124000 | USD |
newm |
Related Party Commercial Printing Revenue
RelatedPartyCommercialPrintingRevenue
|
356000 | USD | |
CY2016Q3 | newm |
Related Party Commercial Printing Revenue
RelatedPartyCommercialPrintingRevenue
|
156000 | USD |
newm |
Related Party Commercial Printing Revenue
RelatedPartyCommercialPrintingRevenue
|
444000 | USD | |
CY2014Q1 | newm |
Restricted Share Grants Authorized
RestrictedShareGrantsAuthorized
|
15000000 | shares |
newm |
Restructuring Reserve Period Expenses
RestructuringReservePeriodExpenses
|
7532000 | USD | |
CY2015Q3 | newm |
Severance Costs Assumed From Acquisition
SeveranceCostsAssumedFromAcquisition
|
0 | USD |
newm |
Severance Costs Assumed From Acquisition
SeveranceCostsAssumedFromAcquisition
|
0 | USD | |
CY2016Q3 | newm |
Severance Costs Assumed From Acquisition
SeveranceCostsAssumedFromAcquisition
|
0 | USD |
newm |
Severance Costs Assumed From Acquisition
SeveranceCostsAssumedFromAcquisition
|
95000 | USD | |
newm |
Sharebasedcompensationcostsinyears
Sharebasedcompensationcostsinyears
|
P1Y11M1D | ||
newm |
Shelf Registration Minimum Percentageof Common Stock Outstanding Requiredto Exercise
ShelfRegistrationMinimumPercentageofCommonStockOutstandingRequiredtoExercise
|
0.03 | ||
CY2016Q3 | newm |
Stock Options Excluded From Computation Diluted Shares
StockOptionsExcludedFromComputationDilutedShares
|
700000 | shares |
CY2015Q3 | newm |
Stock Options Excluded From Computation Diluted Shares
StockOptionsExcludedFromComputationDilutedShares
|
700000 | shares |
newm |
Valuation Allowance Deferred Tax Asset Recognized In Income
ValuationAllowanceDeferredTaxAssetRecognizedInIncome
|
-9509000 | USD | |
newm |
Weighted Average Amortization Periodinyears
WeightedAverageAmortizationPeriodinyears
|
P14Y8M12D | ||
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
9571000 | USD |
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
12483000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
136249000 | USD |
CY2016Q3 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
125485000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
100173000 | USD |
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
84752000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
85038000 | USD |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
119095000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-3158000 | USD |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-3097000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
605033000 | USD |
CY2016Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
607104000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1846000 | USD | |
CY2015Q3 | us-gaap |
Advertising Revenue
AdvertisingRevenue
|
178964000 | USD |
us-gaap |
Advertising Revenue
AdvertisingRevenue
|
500105000 | USD | |
CY2016Q3 | us-gaap |
Advertising Revenue
AdvertisingRevenue
|
164683000 | USD |
us-gaap |
Advertising Revenue
AdvertisingRevenue
|
502474000 | USD | |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
4479000 | USD |
CY2016Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
4785000 | USD |
CY2015Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
4161000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
12119000 | USD | |
CY2016Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
5407000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
15097000 | USD | |
CY2015Q4 | us-gaap |
Assets
Assets
|
1197120000 | USD |
CY2016Q3 | us-gaap |
Assets
Assets
|
1189028000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
331910000 | USD |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
235501000 | USD |
us-gaap |
Business Acquisition Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax Per Share Basic
BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTaxPerShareBasic
|
0.14 | ||
us-gaap |
Business Acquisition Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax Per Share Diluted
BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTaxPerShareDiluted
|
0.14 | ||
us-gaap |
Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
|
6066000 | USD | |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
832966000 | USD | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
123709000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
30330000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
146638000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
54520000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-93379000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-92118000 | USD | |
CY2015Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.33 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.96 | ||
CY2016Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.33 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.99 | ||
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2000000000 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2000000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
44710497 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
44913021 | shares |
CY2013Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1000 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
445000 | USD |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
445000 | USD |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
6132000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
11307000 | USD | |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
2815000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
17206000 | USD | |
us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
4233000 | USD | |
CY2015Q4 | us-gaap |
Debt Current
DebtCurrent
|
3509000 | USD |
CY2016Q3 | us-gaap |
Debt Current
DebtCurrent
|
13509000 | USD |
CY2016Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
7791000 | USD |
CY2016Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
2452000 | USD |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
62294000 | USD |
CY2016Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
73350000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
3988000 | USD |
CY2016Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
5665000 | USD |
CY2015Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
18213000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
51301000 | USD | |
CY2016Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
17014000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
50364000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
51791000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
50364000 | USD | |
us-gaap |
Dividend Payable Date To Be Paid Day Month And Year
DividendPayableDateToBePaidDayMonthAndYear
|
2016-11-17 | ||
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
44396000 | USD | |
CY2015Q2 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.33 | |
CY2015Q3 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.33 | |
CY2015Q4 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.33 | |
CY2016Q1 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.33 | |
CY2016Q2 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.33 | |
CY2016Q3 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.33 | |
us-gaap |
Dividends Payable Date Of Record Day Month And Year
DividendsPayableDateOfRecordDayMonthAndYear
|
2016-11-09 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.14 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.26 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.06 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.39 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.14 | |
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.06 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.38 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.34 | ||
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
4482000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
23122000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
38131000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
165452000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
5384000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
19407000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
19981000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
21621000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
21626000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
217567000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
253471000 | USD |
CY2015Q3 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-1936000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-3407000 | USD | |
CY2016Q3 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-974000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-3325000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-3407000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-3325000 | USD | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
171119000 | USD |
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
219971000 | USD |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
48931000 | USD | |
us-gaap |
Goodwill Written Off Related To Sale Of Business Unit
GoodwillWrittenOffRelatedToSaleOfBusinessUnit
|
79000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
6818000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
12320000 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
3299000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
12450000 | USD | |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
710000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1083000 | USD | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
504000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-4695000 | USD | |
us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-9509000 | USD | |
us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-4695000 | USD | |
us-gaap |
Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
|
-259000 | USD | |
us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-403000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-6847000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-987000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-12852000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-24170000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
28533000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-19514000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-903000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
4983000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-2345000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1809000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-1038000 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-1403000 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
1051000 | USD | |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
303575000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
346385000 | USD |
CY2015Q4 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
257127000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
312885000 | USD |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
7820000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
24435000 | USD | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
7391000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
22269000 | USD | |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
15744000 | USD |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
17279000 | USD |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
550047000 | USD |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
567491000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1197120000 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1189028000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
175547000 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
184094000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
363670000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
13509000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
334266000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
11509000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
3509000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
|
877000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
350266000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
339918000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
236921000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-47221000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-435130000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-112209000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
104830000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
67312000 | USD | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | segment | |
CY2015Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
175758000 | USD |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
476830000 | USD | |
CY2016Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
172972000 | USD |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
519982000 | USD | |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
14648000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
36747000 | USD | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
10628000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
34403000 | USD | |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
11763000 | USD |
CY2016Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
16971000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
5692000 | USD |
CY2016Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
7722000 | USD |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-61000 | USD | |
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
0 | USD | |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
9192000 | USD |
CY2016Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
12283000 | USD |
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-10000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
8000 | USD | |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
62000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
316000 | USD | |
CY2015Q4 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
14549000 | USD |
CY2016Q3 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
17540000 | USD |
CY2015Q3 | us-gaap |
Other Restructuring Costs
OtherRestructuringCosts
|
33000 | USD |
us-gaap |
Other Restructuring Costs
OtherRestructuringCosts
|
53000 | USD | |
CY2016Q3 | us-gaap |
Other Restructuring Costs
OtherRestructuringCosts
|
531000 | USD |
us-gaap |
Other Restructuring Costs
OtherRestructuringCosts
|
1176000 | USD | |
CY2015Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
32650000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
88806000 | USD | |
CY2016Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
37461000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
106633000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
417000 | USD | |
CY2015Q3 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
1584000 | USD |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
4850000 | USD | |
CY2016Q3 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
2374000 | USD |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
6257000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
529000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
0 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
42687000 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
44172000 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
1343000 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
0 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
430126000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
107712000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6385000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
7731000 | USD | |
CY2015Q4 | us-gaap |
Pension And Other Postretirement And Postemployment Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesNoncurrent
|
11054000 | USD |
CY2016Q3 | us-gaap |
Pension And Other Postretirement And Postemployment Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesNoncurrent
|
25531000 | USD |
CY2015Q3 | us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
37000 | USD |
us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
110000 | USD | |
CY2016Q3 | us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
-76000 | USD |
us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
-235000 | USD | |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
150129000 | USD |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
150866000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
122872000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
84000000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
0 | USD | |
CY2015Q3 | us-gaap |
Profit Loss
ProfitLoss
|
6108000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
11237000 | USD | |
CY2016Q3 | us-gaap |
Profit Loss
ProfitLoss
|
2795000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
17145000 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
384824000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
379449000 | USD |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
2258000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
2632000 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
74000000 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
0 | USD | |
CY2015Q4 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
6967000 | USD |
CY2016Q3 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
3706000 | USD |
CY2015Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
1638000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
5221000 | USD | |
CY2016Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
5197000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
7532000 | USD | |
CY2015Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
2521000 | USD |
CY2016Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
3891000 | USD |
us-gaap |
Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
|
95000 | USD | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
44753000 | USD |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
17502000 | USD |
CY2015Q3 | us-gaap |
Revenues
Revenues
|
312056000 | USD |
us-gaap |
Revenues
Revenues
|
862166000 | USD | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
306837000 | USD |
us-gaap |
Revenues
Revenues
|
921771000 | USD | |
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
99863000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
288660000 | USD | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
100052000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
306165000 | USD | |
CY2015Q3 | us-gaap |
Severance Costs1
SeveranceCosts1
|
1605000 | USD |
us-gaap |
Severance Costs1
SeveranceCosts1
|
5168000 | USD | |
CY2016Q3 | us-gaap |
Severance Costs1
SeveranceCosts1
|
4666000 | USD |
us-gaap |
Severance Costs1
SeveranceCosts1
|
6356000 | USD | |
CY2015Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
395000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
910000 | USD | |
CY2016Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
609000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1846000 | USD | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
19689 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue
|
19.22 | ||
CY2015Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
9735 | shares |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
13992 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
188532 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
15.34 | ||
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
244848 | shares |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
244848 | shares |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
330388 | shares |
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
21.67 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
21.67 | |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
18.24 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
83303 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue
|
21.51 | ||
CY2015Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
700000 | shares |
CY2015Q1 | us-gaap |
Share Price
SharePrice
|
21.70 | |
CY2016Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Nonvested
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueNonvested
|
5362000 | USD |
CY2015Q1 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Exercise Price1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1
|
21.70 | |
CY2015Q1 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
7000000 | shares |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
647073000 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
621537000 | USD |
CY2015Q3 | us-gaap |
Subscription Revenue
SubscriptionRevenue
|
100442000 | USD |
us-gaap |
Subscription Revenue
SubscriptionRevenue
|
273255000 | USD | |
CY2016Q3 | us-gaap |
Subscription Revenue
SubscriptionRevenue
|
104693000 | USD |
us-gaap |
Subscription Revenue
SubscriptionRevenue
|
312664000 | USD | |
CY2015Q4 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
0 | shares |
CY2016Q3 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
46438 | shares |
CY2015Q4 | us-gaap |
Treasury Stock Common Value
TreasuryStockCommonValue
|
0 | USD |
CY2016Q3 | us-gaap |
Treasury Stock Common Value
TreasuryStockCommonValue
|
417000 | USD |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
417000 | USD | |
us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
-9509000 | USD | |
CY2015Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
19729 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
189752 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
141376 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
84891 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
44485375 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
44086741 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
44674893 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
44600058 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
44465646 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
43896989 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
44533517 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
44515167 | shares | |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-style:italic;font-weight:bold;">Reclassifications</font></div><div style="line-height:120%;padding-top:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"> Certain amounts in the prior period's condensed consolidated financial statements have been reclassified to conform to the current year presentation.</font></div></div> |