2018 Q1 Form 10-Q Financial Statement
#000005836118000019 Filed on May 04, 2018
Income Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
Revenue | $127.8M | $133.4M |
YoY Change | -4.18% | -9.16% |
Cost Of Revenue | $5.600M | $6.200M |
YoY Change | -9.68% | 1.64% |
Gross Profit | $122.2M | $127.2M |
YoY Change | -3.93% | -9.66% |
Gross Profit Margin | 95.61% | 95.36% |
Selling, General & Admin | $49.40M | $52.40M |
YoY Change | -5.73% | -11.04% |
% of Gross Profit | 40.43% | 41.19% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $8.016M | $4.008M |
YoY Change | 100.0% | -7.33% |
% of Gross Profit | 6.56% | 3.15% |
Operating Expenses | $112.9M | $116.3M |
YoY Change | -2.97% | -10.6% |
Operating Profit | $16.56M | $18.81M |
YoY Change | -11.93% | 0.34% |
Interest Expense | $13.27M | $14.64M |
YoY Change | -9.31% | -10.1% |
% of Operating Profit | 80.14% | 77.83% |
Other Income/Expense, Net | -$13.10M | -$11.29M |
YoY Change | 16.11% | -185.95% |
Pretax Income | $3.460M | $7.521M |
YoY Change | -54.0% | -76.4% |
Income Tax | $927.0K | $1.144M |
% Of Pretax Income | 26.79% | 15.21% |
Net Earnings | $2.239M | $6.128M |
YoY Change | -63.46% | -68.13% |
Net Earnings / Revenue | 1.75% | 4.59% |
Basic Earnings Per Share | $0.04 | $0.11 |
Diluted Earnings Per Share | $0.04 | $0.11 |
COMMON SHARES | ||
Basic Shares Outstanding | 54.69M shares | 54.06M shares |
Diluted Shares Outstanding | 55.86M shares | 55.47M shares |
Balance Sheet
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $12.30M | $16.00M |
YoY Change | -23.13% | -3.03% |
Cash & Equivalents | $12.30M | $16.00M |
Short-Term Investments | ||
Other Short-Term Assets | $4.104M | $4.053M |
YoY Change | 1.26% | -31.04% |
Inventory | $4.044M | $4.452M |
Prepaid Expenses | ||
Receivables | $44.70M | $47.10M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $65.16M | $71.60M |
YoY Change | -8.99% | -9.2% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $107.5M | $121.6M |
YoY Change | -11.56% | -10.75% |
Goodwill | $246.4M | $243.7M |
YoY Change | 1.11% | 0.0% |
Intangibles | $127.5M | $145.8M |
YoY Change | -12.5% | -15.61% |
Long-Term Investments | $27.98M | $29.46M |
YoY Change | -5.05% | -8.35% |
Other Assets | $1.613M | $1.582M |
YoY Change | 1.96% | -94.88% |
Total Long-Term Assets | $537.5M | $567.5M |
YoY Change | -5.28% | -11.21% |
TOTAL ASSETS | ||
Total Short-Term Assets | $65.16M | $71.60M |
Total Long-Term Assets | $537.5M | $567.5M |
Total Assets | $602.6M | $639.0M |
YoY Change | -5.7% | -10.99% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $15.69M | $14.34M |
YoY Change | 9.39% | -12.9% |
Accrued Expenses | $18.82M | $20.10M |
YoY Change | -6.34% | -11.29% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $30.90M | $29.50M |
YoY Change | 4.75% | -6.05% |
Total Short-Term Liabilities | $94.54M | $96.00M |
YoY Change | -1.52% | -7.77% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $465.8M | $531.0M |
YoY Change | -12.28% | -15.05% |
Other Long-Term Liabilities | $10.19M | $9.353M |
YoY Change | 8.98% | -0.34% |
Total Long-Term Liabilities | $476.0M | $540.4M |
YoY Change | -11.91% | -14.84% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $94.54M | $96.00M |
Total Long-Term Liabilities | $476.0M | $540.4M |
Total Liabilities | $656.0M | $746.5M |
YoY Change | -12.11% | -11.64% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$291.3M | -$337.7M |
YoY Change | -13.75% | -6.32% |
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$54.49M | -$108.4M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $602.6M | $639.0M |
YoY Change | -5.7% | -10.99% |
Cashflow Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $2.239M | $6.128M |
YoY Change | -63.46% | -68.13% |
Depreciation, Depletion And Amortization | $8.016M | $4.008M |
YoY Change | 100.0% | -7.33% |
Cash From Operating Activities | $13.90M | $10.50M |
YoY Change | 32.38% | -48.78% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$1.400M | -$1.000M |
YoY Change | 40.0% | -44.44% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $1.500M | $800.0K |
YoY Change | 87.5% | -97.55% |
Cash From Investing Activities | $200.0K | -$200.0K |
YoY Change | -200.0% | -100.65% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -15.60M | -14.40M |
YoY Change | 8.33% | -69.16% |
NET CHANGE | ||
Cash From Operating Activities | 13.90M | 10.50M |
Cash From Investing Activities | 200.0K | -200.0K |
Cash From Financing Activities | -15.60M | -14.40M |
Net Change In Cash | -1.500M | -4.100M |
YoY Change | -63.41% | -187.23% |
FREE CASH FLOW | ||
Cash From Operating Activities | $13.90M | $10.50M |
Capital Expenditures | -$1.400M | -$1.000M |
Free Cash Flow | $15.30M | $11.50M |
YoY Change | 33.04% | -48.43% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
lee |
Curtailment Gains
CurtailmentGains
|
-3741000 | USD | |
lee |
Curtailment Gains
CurtailmentGains
|
-2031000 | USD | |
lee |
Debt Financing And Other Costs
DebtFinancingAndOtherCosts
|
2026000 | USD | |
lee |
Debt Financing And Other Costs
DebtFinancingAndOtherCosts
|
2313000 | USD | |
CY2017Q1 | lee |
Debt Financing Costs
DebtFinancingCosts
|
1075000 | USD |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--09-30 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2018 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2018-03-25 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000058361 | ||
CY2018Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
57039805 | shares |
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
CY2017Q1 | dei |
Entity Public Float
EntityPublicFloat
|
136159000 | USD |
dei |
Entity Registrant Name
EntityRegistrantName
|
Lee Enterprises, Inc. | ||
dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | ||
dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | ||
invest |
Investment Warrants Exercise Price
InvestmentWarrantsExercisePrice
|
4.19 | ||
CY2018Q1 | lee |
Amortization Of Present Value Discount Current Fiscal Year
AmortizationOfPresentValueDiscountCurrentFiscalYear
|
2029000 | USD |
CY2018Q1 | lee |
Amortization Of Present Value Discount Next Fiscal Year
AmortizationOfPresentValueDiscountNextFiscalYear
|
3925000 | USD |
CY2018Q1 | lee |
Amortization Of Present Value Discount Year3
AmortizationOfPresentValueDiscountYear3
|
4005000 | USD |
CY2018Q1 | lee |
Amortization Of Present Value Discount Year4
AmortizationOfPresentValueDiscountYear4
|
4175000 | USD |
CY2018Q1 | lee |
Amortization Of Present Value Discount Year5
AmortizationOfPresentValueDiscountYear5
|
4359000 | USD |
CY2018Q1 | lee |
Businessacquisitionheadlinepurchaseprice
Businessacquisitionheadlinepurchaseprice
|
7150000 | USD |
lee |
Change In Income Taxes Receivable Or Payable
ChangeInIncomeTaxesReceivableOrPayable
|
552000 | USD | |
lee |
Change In Income Taxes Receivable Or Payable
ChangeInIncomeTaxesReceivableOrPayable
|
510000 | USD | |
lee |
Common Stock Transactions Net
CommonStockTransactionsNet
|
-230000 | USD | |
lee |
Common Stock Transactions Net
CommonStockTransactionsNet
|
-443000 | USD | |
lee |
Debt Financing Costs
DebtFinancingCosts
|
2026000 | USD | |
CY2018Q1 | lee |
Debt Financing Costs
DebtFinancingCosts
|
1217000 | USD |
lee |
Debt Financing Costs
DebtFinancingCosts
|
2313000 | USD | |
lee |
Distributions Greater Than Current Earnings Of Tni
DistributionsGreaterThanCurrentEarningsOfTni
|
-397000 | USD | |
lee |
Distributions Greater Than Current Earnings Of Tni
DistributionsGreaterThanCurrentEarningsOfTni
|
535000 | USD | |
CY2016Q3 | lee |
Federal Net Operating Loss
FederalNetOperatingLoss
|
6247000 | USD |
lee |
Future Liquidity Warrant Exercise Proceeds
FutureLiquidityWarrantExerciseProceeds
|
25140000 | USD | |
lee |
Increase Decrease In Accounts Payable Accrued Expenses And Unearned Revenue
IncreaseDecreaseInAccountsPayableAccruedExpensesAndUnearnedRevenue
|
-7677000 | USD | |
lee |
Increase Decrease In Accounts Payable Accrued Expenses And Unearned Revenue
IncreaseDecreaseInAccountsPayableAccruedExpensesAndUnearnedRevenue
|
-4367000 | USD | |
lee |
Increase In Inventories And Other
IncreaseInInventoriesAndOther
|
-433000 | USD | |
lee |
Increase In Inventories And Other
IncreaseInInventoriesAndOther
|
468000 | USD | |
CY2018Q1 | lee |
Liquidity
Liquidity
|
46136000 | USD |
CY2017Q1 | lee |
Newsprint And Ink Expense
NewsprintAndInkExpense
|
6200000 | USD |
lee |
Newsprint And Ink Expense
NewsprintAndInkExpense
|
13093000 | USD | |
CY2018Q1 | lee |
Newsprint And Ink Expense
NewsprintAndInkExpense
|
5640000 | USD |
lee |
Newsprint And Ink Expense
NewsprintAndInkExpense
|
11478000 | USD | |
CY2014Q1 | lee |
Warrantliabilityfairvalue
Warrantliabilityfairvalue
|
16930000 | USD |
CY2017Q1 | lee |
Warrantliabilityfairvalue
Warrantliabilityfairvalue
|
1456000 | USD |
CY2018Q1 | lee |
Warrantliabilityfairvalue
Warrantliabilityfairvalue
|
2011000 | USD |
CY2017Q1 | lee |
Weighted Average Common Shares
WeightedAverageCommonShares
|
56607000 | shares |
lee |
Weighted Average Common Shares
WeightedAverageCommonShares
|
56268000 | shares | |
CY2018Q1 | lee |
Weighted Average Common Shares
WeightedAverageCommonShares
|
57070000 | shares |
lee |
Weighted Average Common Shares
WeightedAverageCommonShares
|
56924000 | shares | |
CY2017Q1 | lee |
Weighted Average Number Basic Shares Outstanding Adjustment
WeightedAverageNumberBasicSharesOutstandingAdjustment
|
-2552000 | shares |
lee |
Weighted Average Number Basic Shares Outstanding Adjustment
WeightedAverageNumberBasicSharesOutstandingAdjustment
|
-2479000 | shares | |
CY2018Q1 | lee |
Weighted Average Number Basic Shares Outstanding Adjustment
WeightedAverageNumberBasicSharesOutstandingAdjustment
|
-2378000 | shares |
lee |
Weighted Average Number Basic Shares Outstanding Adjustment
WeightedAverageNumberBasicSharesOutstandingAdjustment
|
-2416000 | shares | |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
17027000 | USD |
CY2018Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
15688000 | USD |
CY2017Q3 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
49469000 | USD |
CY2018Q1 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
44711000 | USD |
CY2017Q3 | us-gaap |
Accrued Income Taxes Noncurrent
AccruedIncomeTaxesNoncurrent
|
5497000 | USD |
CY2018Q1 | us-gaap |
Accrued Income Taxes Noncurrent
AccruedIncomeTaxesNoncurrent
|
6291000 | USD |
CY2017Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
22423000 | USD |
CY2018Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
18824000 | USD |
CY2017Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
357998000 | USD |
CY2018Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
360516000 | USD |
CY2017Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-16068000 | USD |
CY2018Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-16077000 | USD |
CY2017Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
251790000 | USD |
CY2018Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
252302000 | USD |
CY2017Q1 | us-gaap |
Advertising Revenue
AdvertisingRevenue
|
77533000 | USD |
us-gaap |
Advertising Revenue
AdvertisingRevenue
|
170568000 | USD | |
CY2018Q1 | us-gaap |
Advertising Revenue
AdvertisingRevenue
|
71553000 | USD |
us-gaap |
Advertising Revenue
AdvertisingRevenue
|
156213000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1083000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1016000 | USD | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
2203000 | USD | |
CY2017Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
6310000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
12619000 | USD | |
CY2018Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
4331000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
8627000 | USD | |
CY2017Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6823500 | shares |
CY2018Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6500900 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6706603 | shares | |
CY2017Q3 | us-gaap |
Assets
Assets
|
620850000 | USD |
CY2018Q1 | us-gaap |
Assets
Assets
|
602623000 | USD |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
67838000 | USD |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
65160000 | USD |
CY2017Q3 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
172138000 | USD |
CY2018Q1 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
170024000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
16984000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
16003000 | USD |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10621000 | USD |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
12301000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-981000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1680000 | USD | |
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
6000000 | shares |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
7022000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
19250000 | USD | |
CY2018Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
2203000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
37233000 | USD | |
CY2017Q3 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
752000 | USD |
CY2018Q1 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
1941000 | USD |
CY2017Q3 | us-gaap |
Cost Method Investments
CostMethodInvestments
|
9949000 | USD |
CY2018Q1 | us-gaap |
Cost Method Investments
CostMethodInvestments
|
10572000 | USD |
CY2017Q3 | us-gaap |
Debt Current
DebtCurrent
|
30182000 | USD |
CY2018Q1 | us-gaap |
Debt Current
DebtCurrent
|
30904000 | USD |
CY2017Q3 | us-gaap |
Debt Instrument Unamortized Discount Premium And Debt Issuance Costs Net
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet
|
-21824000 | USD |
CY2018Q1 | us-gaap |
Debt Instrument Unamortized Discount Premium And Debt Issuance Costs Net
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet
|
-19621000 | USD |
CY2017Q3 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
548385000 | USD |
CY2018Q1 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
516321000 | USD |
CY2018Q1 | us-gaap |
Debt Weighted Average Interest Rate
DebtWeightedAverageInterestRate
|
0.099 | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
6181000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-19557000 | USD | |
CY2017Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
26881000 | USD |
CY2018Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
27516000 | USD |
CY2017Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
53397000 | USD |
CY2018Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
33814000 | USD |
CY2017Q3 | us-gaap |
Defined Benefit Pension Plan Liabilities Noncurrent
DefinedBenefitPensionPlanLiabilitiesNoncurrent
|
43537000 | USD |
CY2018Q1 | us-gaap |
Defined Benefit Pension Plan Liabilities Noncurrent
DefinedBenefitPensionPlanLiabilitiesNoncurrent
|
42444000 | USD |
CY2017Q3 | us-gaap |
Defined Benefit Plan Assets For Plan Benefits Noncurrent
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent
|
15392000 | USD |
CY2018Q1 | us-gaap |
Defined Benefit Plan Assets For Plan Benefits Noncurrent
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent
|
15825000 | USD |
us-gaap |
Defined Benefit Plan Estimated Future Employer Contributions In Current Fiscal Year Description
DefinedBenefitPlanEstimatedFutureEmployerContributionsInCurrentFiscalYearDescription
|
4940 | ||
CY2017Q1 | us-gaap |
Depreciation
Depreciation
|
4008000 | USD |
us-gaap |
Depreciation
Depreciation
|
8079000 | USD | |
CY2018Q1 | us-gaap |
Depreciation
Depreciation
|
3685000 | USD |
us-gaap |
Depreciation
Depreciation
|
7441000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
20698000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
16068000 | USD | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.11 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.34 | ||
CY2018Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.04 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.68 | ||
CY2017Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.11 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.33 | ||
CY2018Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.04 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.67 | ||
CY2017Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.152 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.283 | ||
CY2018Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.268 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
-0.983 | ||
CY2017Q3 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
29181000 | USD |
CY2018Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
27975000 | USD |
CY2018Q1 | us-gaap |
Fair Value Estimate Not Practicable Investments
FairValueEstimateNotPracticableInvestments
|
6318000 | USD |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
16992000 | USD |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo
|
15827000 | USD |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
12019000 | USD |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
12924000 | USD |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
15564000 | USD |
CY2017Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
3783000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
3716000 | USD | |
CY2018Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1300000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1297000 | USD | |
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
246426000 | USD |
CY2018Q1 | us-gaap |
Goodwill
Goodwill
|
246426000 | USD |
CY2018Q1 | us-gaap |
Goodwill Gross
GoodwillGross
|
1535155000 | USD |
CY2018Q1 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
1288729000 | USD |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
7521000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
26228000 | USD | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
3460000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
19097000 | USD | |
CY2017Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
1729000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
4417000 | USD | |
CY2018Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
1608000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
3991000 | USD | |
us-gaap |
Income Loss From Equity Method Investments Net Of Dividends Or Distributions
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
|
-650000 | USD | |
us-gaap |
Income Loss From Equity Method Investments Net Of Dividends Or Distributions
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
|
-672000 | USD | |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1144000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
7410000 | USD | |
CY2018Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
927000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-18763000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-7529000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-253000 | USD | |
us-gaap |
Increase Decrease In Pension And Postretirement Obligations
IncreaseDecreaseInPensionAndPostretirementObligations
|
-1880000 | USD | |
us-gaap |
Increase Decrease In Pension And Postretirement Obligations
IncreaseDecreaseInPensionAndPostretirementObligations
|
-1575000 | USD | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-4245000 | USD | |
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
13274000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
26924000 | USD | |
CY2017Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
1512000 | USD |
CY2018Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
1607000 | USD |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
3616000 | USD |
CY2018Q1 | us-gaap |
Inventory Net
InventoryNet
|
4044000 | USD |
CY2017Q1 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
52414000 | USD |
us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
107470000 | USD | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-4758000 | USD | |
CY2017Q3 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
22035000 | USD |
CY2018Q1 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
21883000 | USD |
CY2017Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
136302000 | USD |
CY2018Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
127545000 | USD |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
14637000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
29588000 | USD | |
CY2018Q1 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
48656000 | USD |
us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
99567000 | USD | |
CY2017Q3 | us-gaap |
Land
Land
|
20424000 | USD |
CY2018Q1 | us-gaap |
Land
Land
|
20038000 | USD |
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
712063000 | USD |
CY2018Q1 | us-gaap |
Liabilities
Liabilities
|
656036000 | USD |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
620850000 | USD |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
602623000 | USD |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
98208000 | USD |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
94539000 | USD |
CY2017Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
496379000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
465796000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
100417000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
18759000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
385000000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
0 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
0 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
12145000 | USD |
CY2017Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
496379000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
465796000 | USD |
CY2017Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
39130000 | USD |
CY2018Q1 | us-gaap |
Long Term Investments
LongTermInvestments
|
38547000 | USD |
CY2017Q3 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
278880000 | USD |
CY2018Q1 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
276020000 | USD |
CY2017Q3 | us-gaap |
Minority Interest
MinorityInterest
|
1022000 | USD |
CY2018Q1 | us-gaap |
Minority Interest
MinorityInterest
|
1074000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-32479000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-32512000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1887000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
18301000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-923000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
33385000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
35115000 | USD | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
6128000 | USD |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
5000 | USD | |
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2239000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
37242000 | USD | |
CY2017Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
249000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
517000 | USD | |
CY2018Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
294000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
618000 | USD | |
CY2017Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-11285000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-24017000 | USD | |
CY2018Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-13810000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-28713000 | USD | |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
116310000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
241548000 | USD | |
CY2018Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
112143000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
227771000 | USD | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
18806000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
50245000 | USD | |
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
17270000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
47810000 | USD | |
CY2017Q3 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
57856000 | USD |
CY2017Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
4132000 | USD |
CY2018Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
4104000 | USD |
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1566000 | USD |
CY2018Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1613000 | USD |
CY2017Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
894000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
949000 | USD | |
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-36000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-9000 | USD | |
CY2017Q1 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
48756000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
101533000 | USD | |
CY2018Q1 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
49315000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
99671000 | USD | |
CY2017Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
10041000 | USD |
CY2018Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
10193000 | USD |
CY2017Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
4427000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
7597000 | USD | |
CY2018Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
681000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
524000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
-474000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
169000 | USD | |
CY2017Q1 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
10845000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
22912000 | USD | |
CY2018Q1 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
10280000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
21136000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
489000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
995000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2079000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2452000 | USD | |
CY2017Q3 | us-gaap |
Postemployment Benefits Liability Noncurrent
PostemploymentBenefitsLiabilityNoncurrent
|
5004000 | USD |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
32064000 | USD | |
CY2017Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
2405000 | USD |
CY2018Q1 | us-gaap |
Postemployment Benefits Liability Noncurrent
PostemploymentBenefitsLiabilityNoncurrent
|
2959000 | USD |
CY2017Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0 | |
CY2018Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000 | shares |
CY2018Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000 | shares |
CY2017Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2018Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2017Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2018Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1078000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1989000 | USD | |
CY2017Q1 | us-gaap |
Profit Loss
ProfitLoss
|
6377000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
18818000 | USD | |
CY2018Q1 | us-gaap |
Profit Loss
ProfitLoss
|
2533000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
37860000 | USD | |
CY2017Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
472194000 | USD |
CY2018Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
468023000 | USD |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
114196000 | USD |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
107507000 | USD |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
32249000 | USD | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
2470000 | USD | |
CY2018Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
1816000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
2284000 | USD | |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-328524000 | USD |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-291282000 | USD |
CY2017Q1 | us-gaap |
Revenues
Revenues
|
133387000 | USD |
us-gaap |
Revenues
Revenues
|
287376000 | USD | |
CY2018Q1 | us-gaap |
Revenues
Revenues
|
127805000 | USD |
us-gaap |
Revenues
Revenues
|
271590000 | USD | |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-92235000 | USD |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-54487000 | USD |
CY2017Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-91213000 | USD |
CY2018Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-53413000 | USD |
CY2017Q1 | us-gaap |
Subscription Revenue
SubscriptionRevenue
|
45009000 | USD |
us-gaap |
Subscription Revenue
SubscriptionRevenue
|
93896000 | USD | |
CY2018Q1 | us-gaap |
Subscription Revenue
SubscriptionRevenue
|
45972000 | USD |
us-gaap |
Subscription Revenue
SubscriptionRevenue
|
94241000 | USD | |
CY2017Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
183000 | USD |
CY2018Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
0 | USD |
CY2018Q1 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
19621000 | USD |
CY2017Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
1415000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
1631000 | shares | |
CY2018Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
1169000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
1309000 | shares | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
55470000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
55420000 | shares | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
55861000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
55817000 | shares | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
54055000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
53789000 | shares | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
54692000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
54508000 | shares |