2016 Q4 Form 10-Q Financial Statement
#000156459016026954 Filed on November 02, 2016
Income Statement
Concept | 2016 Q4 | 2015 Q3 |
---|---|---|
Revenue | $948.8M | $1.082B |
YoY Change | 12.34% | 7.82% |
Cost Of Revenue | $723.8M | $819.7M |
YoY Change | 9.72% | 1.43% |
Gross Profit | $225.1M | $262.5M |
YoY Change | 21.81% | 34.21% |
Gross Profit Margin | 23.72% | 24.26% |
Selling, General & Admin | $70.30M | $54.90M |
YoY Change | 23.12% | 13.37% |
% of Gross Profit | 31.23% | 20.91% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $73.30M | $64.90M |
YoY Change | 15.07% | -4.56% |
% of Gross Profit | 32.56% | 24.72% |
Operating Expenses | $69.50M | $81.00M |
YoY Change | 55.13% | 67.26% |
Operating Profit | $155.6M | $181.5M |
YoY Change | 11.14% | 56.52% |
Interest Expense | -$20.80M | -$18.90M |
YoY Change | 10.05% | -195.43% |
% of Operating Profit | -13.37% | -10.41% |
Other Income/Expense, Net | $1.700M | $4.500M |
YoY Change | -58.54% | 144.43% |
Pretax Income | $136.4M | $165.1M |
YoY Change | 11.35% | 68.48% |
Income Tax | $37.60M | $47.50M |
% Of Pretax Income | 27.57% | 28.77% |
Net Earnings | $98.90M | $117.5M |
YoY Change | 18.87% | 118.71% |
Net Earnings / Revenue | 10.42% | 10.86% |
Basic Earnings Per Share | $1.75 | |
Diluted Earnings Per Share | $1.557M | $1.74 |
COMMON SHARES | ||
Basic Shares Outstanding | 63.47M | 66.83M |
Diluted Shares Outstanding | 67.11M |
Balance Sheet
Concept | 2016 Q4 | 2015 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $50.00M | $436.0M |
YoY Change | -70.24% | 489.19% |
Cash & Equivalents | $50.04M | $436.4M |
Short-Term Investments | ||
Other Short-Term Assets | $56.81M | $37.00M |
YoY Change | 71.31% | -25.77% |
Inventory | $521.6M | $464.5M |
Prepaid Expenses | ||
Receivables | $458.0M | $577.4M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.086B | $1.516B |
YoY Change | 0.44% | 25.0% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $3.423B | $3.074B |
YoY Change | 8.47% | -9.01% |
Goodwill | $2.159B | $2.066B |
YoY Change | 4.4% | 1.09% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $120.5M | $142.0M |
YoY Change | -14.67% | 239.8% |
Total Long-Term Assets | $6.215B | $5.792B |
YoY Change | 5.76% | -5.45% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.086B | $1.516B |
Total Long-Term Assets | $6.215B | $5.792B |
Total Assets | $7.301B | $7.308B |
YoY Change | 4.93% | -0.41% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $178.6M | $227.0M |
YoY Change | 8.43% | -1.39% |
Accrued Expenses | $117.0M | $179.0M |
YoY Change | 14.71% | 35.61% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | -100.0% | |
Long-Term Debt Due | $180.0M | $147.0M |
YoY Change | 862.09% | 925.77% |
Total Short-Term Liabilities | $546.6M | $574.9M |
YoY Change | 49.07% | 31.55% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.506B | $1.554B |
YoY Change | -2.83% | -3.13% |
Other Long-Term Liabilities | $194.5M | $158.1M |
YoY Change | 12.59% | 9.59% |
Total Long-Term Liabilities | $1.701B | $1.712B |
YoY Change | -1.29% | -2.08% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $546.6M | $574.9M |
Total Long-Term Liabilities | $1.701B | $1.712B |
Total Liabilities | $3.158B | $3.056B |
YoY Change | 9.0% | 3.13% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $935.6M | $1.080B |
YoY Change | 6.99% | -8.19% |
Common Stock | $3.335B | $3.284B |
YoY Change | 1.42% | 1.34% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $4.140B | $4.251B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $7.301B | $7.308B |
YoY Change | 4.93% | -0.41% |
Cashflow Statement
Concept | 2016 Q4 | 2015 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $98.90M | $117.5M |
YoY Change | 18.87% | 118.71% |
Depreciation, Depletion And Amortization | $73.30M | $64.90M |
YoY Change | 15.07% | -4.56% |
Cash From Operating Activities | $267.5M | $192.5M |
YoY Change | 2.49% | 46.72% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$101.8M | -$84.40M |
YoY Change | -3.78% | 56.59% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $1.200M | $419.9M |
YoY Change | -119.35% | 145.41% |
Cash From Investing Activities | -$100.6M | $335.5M |
YoY Change | -10.26% | 185.78% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -177.6M | -135.8M |
YoY Change | -57.41% | -35.12% |
NET CHANGE | ||
Cash From Operating Activities | 267.5M | 192.5M |
Cash From Investing Activities | -100.6M | 335.5M |
Cash From Financing Activities | -177.6M | -135.8M |
Net Change In Cash | -10.70M | 392.2M |
YoY Change | -96.01% | 897.96% |
FREE CASH FLOW | ||
Cash From Operating Activities | $267.5M | $192.5M |
Capital Expenditures | -$101.8M | -$84.40M |
Free Cash Flow | $369.3M | $276.9M |
YoY Change | 0.68% | 49.59% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
69208000 | |
CY2015Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
540079000 | |
CY2015Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
158106000 | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
436429000 | |
CY2015Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
22414000 | |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
660000 | |
CY2015Q3 | us-gaap |
Debt Current
DebtCurrent
|
147003000 | |
CY2015Q3 | us-gaap |
Pension And Other Postretirement And Postemployment Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesNoncurrent
|
229042000 | |
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
3055854000 | |
CY2015Q4 | us-gaap |
Debt Current
DebtCurrent
|
18713000 | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-27568000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
10722000 | ||
CY2015Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
577424000 | |
CY2015Q3 | us-gaap |
Inventory Net
InventoryNet
|
464525000 | |
CY2015Q3 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
65556000 | |
CY2015Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2015Q3 | us-gaap |
Goodwill
Goodwill
|
2065644000 | |
CY2015Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1553768000 | |
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3073534000 | |
CY2015Q3 | mlm |
Intangible Assets Operating Permits Net
IntangibleAssetsOperatingPermitsNet
|
445855000 | |
CY2015Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
142040000 | |
CY2015Q3 | us-gaap |
Assets
Assets
|
7308434000 | |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
574859000 | |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
CY2016Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
63466170 | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
213000 | ||
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
-10235000 | ||
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
-183000 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
81219000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
33892000 | ||
us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
190000000 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.03 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
178689000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
10748000 | ||
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
4246000 | ||
us-gaap |
Proceeds From Collection Of Advance To Affiliate
ProceedsFromCollectionOfAdvanceToAffiliate
|
1808000 | ||
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
360000000 | ||
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
230000000 | ||
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4250882000 | |
CY2015Q3 | us-gaap |
Minority Interest
MinorityInterest
|
1698000 | |
CY2015Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
4252580000 | |
CY2015Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
3283200000 | |
CY2015Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7308434000 | |
CY2015Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-112742000 | |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
1079764000 | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
116000 | ||
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
108000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
205607000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
199024000 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.05 | ||
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
205715000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
85600000 | ||
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
199140000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
133848000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
155054000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
33956000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
17650000 | ||
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
22186000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
17797000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
199935000 | ||
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
12422000 | ||
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
168267000 | ||
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
111384000 | ||
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
23546000 | ||
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
10575000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
414068000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
319579000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
285481000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
212447000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
67470000 | ||
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
1.20 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
67203000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
2463000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
5784000 | ||
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
78295000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
17378000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
190000000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
5010000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
81589000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
1163000 | ||
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
21539000 | ||
us-gaap |
Interest Paid
InterestPaid
|
48813000 | ||
us-gaap |
Interest Paid
InterestPaid
|
47069000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
30896000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
17167000 | ||
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Before Reclassification Adjustments Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansBeforeReclassificationAdjustmentsTax
|
6793000 | ||
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-1757000 | |
CY2015Q3 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-1829000 | |
CY2015Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsPensionAndPostretirementBenefitPlans
|
71625000 | |
CY2015Q4 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsPensionAndPostretirementBenefitPlans
|
66467000 | |
CY2015Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
1554000 | |
CY2015Q4 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
1290000 | |
CY2015Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Net
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsNet
|
73179000 | |
CY2015Q4 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Net
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsNet
|
67757000 | |
CY2016Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
1023000 | |
CY2016Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
136000 | |
CY2016Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Net
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsNet
|
67954000 | |
CY2016Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Period Increase Decrease
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPeriodIncreaseDecrease
|
1122000 | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-198000 | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
3 | ||
CY2016Q3 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-1755000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-6583000 | ||
CY2016Q3 | mlm |
Number Of States With Aggregates Business Sales By Destination
NumberOfStatesWithAggregatesBusinessSalesByDestination
|
26 | |
mlm |
Number Of Quarries Distribution Facilities And Plants
NumberOfQuarriesDistributionFacilitiesAndPlants
|
400 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
8000 | ||
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-4145000 | ||
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-5256000 | ||
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-14661000 | ||
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-8078000 | ||
us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Before Reclassification Adjustments Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansBeforeReclassificationAdjustmentsTax
|
2405000 | ||
CY2016Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsPensionAndPostretirementBenefitPlans
|
66931000 | |
CY2016Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPensionAndPostretirementBenefitPlans
|
986000 | |
CY2015Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPensionAndPostretirementBenefitPlans
|
1042000 | |
CY2015Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsPensionAndPostretirementBenefitPlans
|
70583000 | |
mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPensionAndPostretirementBenefitPlans
|
522000 | ||
CY2014Q4 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsPensionAndPostretirementBenefitPlans
|
68568000 | |
mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPensionAndPostretirementBenefitPlans
|
-2015000 | ||
CY2015Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
125000 | |
CY2015Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
1429000 | |
mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
403000 | ||
CY2014Q4 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
1799000 | |
mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
370000 | ||
CY2015Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Period Increase Decrease
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPeriodIncreaseDecrease
|
1167000 | |
CY2015Q3 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Net
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsNet
|
72012000 | |
mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Period Increase Decrease
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPeriodIncreaseDecrease
|
925000 | ||
CY2014Q4 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Net
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsNet
|
70367000 | |
mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Period Increase Decrease
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPeriodIncreaseDecrease
|
-1645000 | ||
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
92442000 | ||
us-gaap |
Goodwill Written Off Related To Sale Of Business Unit
GoodwillWrittenOffRelatedToSaleOfBusinessUnit
|
72000 | ||
CY2016Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
462698000 | |
CY2015Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
433649000 | |
CY2015Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
420027000 | |
CY2016Q3 | us-gaap |
Inventory Work In Process And Raw Materials
InventoryWorkInProcessAndRawMaterials
|
61137000 | |
CY2015Q4 | us-gaap |
Inventory Work In Process And Raw Materials
InventoryWorkInProcessAndRawMaterials
|
55194000 | |
CY2015Q3 | us-gaap |
Inventory Work In Process And Raw Materials
InventoryWorkInProcessAndRawMaterials
|
59005000 | |
CY2016Q3 | us-gaap |
Other Inventory Supplies
OtherInventorySupplies
|
114872000 | |
CY2015Q4 | us-gaap |
Other Inventory Supplies
OtherInventorySupplies
|
110882000 | |
CY2015Q3 | us-gaap |
Other Inventory Supplies
OtherInventorySupplies
|
108759000 | |
CY2016Q3 | us-gaap |
Inventory Gross
InventoryGross
|
638707000 | |
CY2015Q4 | us-gaap |
Inventory Gross
InventoryGross
|
599725000 | |
CY2015Q3 | us-gaap |
Inventory Gross
InventoryGross
|
587791000 | |
CY2016Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
130508000 | |
CY2015Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
130584000 | |
CY2015Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
123266000 | |
CY2016Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
1764835000 | |
CY2015Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
1568774000 | |
CY2015Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
1700771000 | |
CY2016Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
228025000 | |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
18713000 | |
CY2015Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
147003000 | |
mlm |
Maximum Consolidated Debt Reduction For Unrestricted Cash And Cash Equivalents For Debt Covenant Calculation
MaximumConsolidatedDebtReductionForUnrestrictedCashAndCashEquivalentsForDebtCovenantCalculation
|
200000000 | ||
CY2016Q3 | us-gaap |
Interest Rate Cash Flow Hedge Gain Loss Reclassified To Earnings Net
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet
|
-344000 | |
us-gaap |
Interest Rate Cash Flow Hedge Gain Loss Reclassified To Earnings Net
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet
|
-1016000 | ||
CY2015Q3 | us-gaap |
Interest Rate Cash Flow Hedge Gain Loss Reclassified To Earnings Net
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet
|
-318000 | |
us-gaap |
Interest Rate Cash Flow Hedge Gain Loss Reclassified To Earnings Net
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet
|
-942000 | ||
CY2016Q3 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
1876802000 | |
CY2015Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
1625193000 | |
CY2015Q3 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
1781152000 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.306 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.294 | ||
CY2016Q3 | us-gaap |
Guarantee Obligations Maximum Exposure
GuaranteeObligationsMaximumExposure
|
25000000 | |
CY2016Q3 | us-gaap |
Due From Affiliates
DueFromAffiliates
|
6000000 | |
CY2015Q4 | us-gaap |
Due From Affiliates
DueFromAffiliates
|
6000000 | |
CY2015Q3 | us-gaap |
Due From Affiliates
DueFromAffiliates
|
6000000 | |
mlm |
Percentage Of Employees Represented In Labor Union
PercentageOfEmployeesRepresentedInLaborUnion
|
0.10 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
3997000 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
4579000 | ||
mlm |
Increase Decrease In Accrued Salaries Benefits And Payroll Taxes
IncreaseDecreaseInAccruedSalariesBenefitsAndPayrollTaxes
|
413000 | ||
mlm |
Increase Decrease In Accrued Salaries Benefits And Payroll Taxes
IncreaseDecreaseInAccruedSalariesBenefitsAndPayrollTaxes
|
-11829000 | ||
mlm |
Increase Decrease In Accrued Insurance And Other Taxes
IncreaseDecreaseInAccruedInsuranceAndOtherTaxes
|
5041000 | ||
mlm |
Increase Decrease In Accrued Insurance And Other Taxes
IncreaseDecreaseInAccruedInsuranceAndOtherTaxes
|
12152000 | ||
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
693000 | ||
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
13143000 | ||
us-gaap |
Increase Decrease In Pension And Postretirement Obligations
IncreaseDecreaseInPensionAndPostretirementObligations
|
-21624000 | ||
us-gaap |
Increase Decrease In Pension And Postretirement Obligations
IncreaseDecreaseInPensionAndPostretirementObligations
|
-24232000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-4072000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
4770000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
24453000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
23353000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Other Assets Acquired1
NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
|
998000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Other Assets Acquired1
NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
|
1445000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
5000000 |