2017 Q2 Form 10-Q Financial Statement
#000156459017014636 Filed on August 01, 2017
Income Statement
Concept | 2017 Q2 | 2016 Q2 | 2016 Q1 |
---|---|---|---|
Revenue | $1.064B | $977.3M | $788.7M |
YoY Change | 8.82% | 6.06% | 14.09% |
Cost Of Revenue | $789.4M | $729.9M | $643.5M |
YoY Change | 8.16% | 1.19% | 4.28% |
Gross Profit | $274.1M | $247.4M | $145.3M |
YoY Change | 10.78% | 23.62% | 95.59% |
Gross Profit Margin | 25.77% | 25.32% | 18.42% |
Selling, General & Admin | $68.37M | $59.78M | $58.35M |
YoY Change | 14.37% | 5.28% | 18.0% |
% of Gross Profit | 24.95% | 24.16% | 40.17% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $75.70M | $71.20M | $68.41M |
YoY Change | 6.32% | 5.17% | 1.7% |
% of Gross Profit | 27.62% | 28.78% | 47.1% |
Operating Expenses | $68.37M | $59.78M | $58.35M |
YoY Change | 14.37% | 5.28% | 18.0% |
Operating Profit | $212.9M | $190.8M | $86.02M |
YoY Change | 11.53% | 39.32% | 236.41% |
Interest Expense | $24.05M | $20.29M | $20.03M |
YoY Change | 18.48% | 6.32% | 3.64% |
% of Operating Profit | 11.3% | 10.63% | 23.29% |
Other Income/Expense, Net | $5.420M | $4.994M | -$1.224M |
YoY Change | 8.53% | 65.86% | 37.07% |
Pretax Income | $194.2M | $175.5M | $64.77M |
YoY Change | 10.64% | 45.19% | 1111.24% |
Income Tax | $51.99M | $53.44M | $19.71M |
% Of Pretax Income | 26.77% | 30.44% | 30.43% |
Net Earnings | $142.3M | $122.1M | $44.99M |
YoY Change | 16.57% | 48.96% | 634.48% |
Net Earnings / Revenue | 13.38% | 12.49% | 5.7% |
Basic Earnings Per Share | $2.26 | $1.91 | $0.70 |
Diluted Earnings Per Share | $2.25 | $1.90 | $0.69 |
COMMON SHARES | |||
Basic Shares Outstanding | 62.86M | 63.53M | 64.16M |
Diluted Shares Outstanding | 63.14M | 63.80M | 64.35M |
Balance Sheet
Concept | 2017 Q2 | 2016 Q2 | 2016 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $37.00M | $29.00M | $27.00M |
YoY Change | 27.59% | -34.09% | -51.79% |
Cash & Equivalents | $36.72M | $29.00M | $28.60M |
Short-Term Investments | |||
Other Short-Term Assets | $87.09M | $54.00M | $38.00M |
YoY Change | 61.29% | -34.26% | -88.79% |
Inventory | $549.9M | $505.0M | $485.0M |
Prepaid Expenses | |||
Receivables | $571.0M | $534.0M | $448.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.244B | $1.122B | $998.0M |
YoY Change | 10.91% | -26.68% | -22.15% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $3.505B | $3.322B | $3.263B |
YoY Change | 5.51% | 8.94% | -3.03% |
Goodwill | $2.135B | ||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $103.0M | $588.0M | $142.3M |
YoY Change | -82.48% | 465.08% | 32.97% |
Total Long-Term Assets | $6.272B | $6.111B | $6.060B |
YoY Change | 2.63% | 2.37% | -1.23% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.244B | $1.122B | $998.0M |
Total Long-Term Assets | $6.272B | $6.111B | $6.060B |
Total Assets | $7.516B | $7.233B | $7.058B |
YoY Change | 3.91% | -3.56% | -4.85% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $187.0M | $197.7M | $174.4M |
YoY Change | -5.43% | -1.74% | -5.22% |
Accrued Expenses | $105.0M | $113.0M | $102.0M |
YoY Change | -7.08% | 3.67% | -8.11% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $4.000M | $7.000M | $0.00 |
YoY Change | -42.86% | ||
Long-Term Debt Due | $140.0M | $238.2M | $177.4M |
YoY Change | -41.2% | 1443.15% | 1178.96% |
Total Short-Term Liabilities | $534.3M | $602.0M | $492.1M |
YoY Change | -11.24% | 65.46% | 43.06% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.642B | $1.541B | $1.575B |
YoY Change | 6.55% | -6.15% | 0.53% |
Other Long-Term Liabilities | $221.7M | $434.0M | $197.7M |
YoY Change | -48.91% | 181.15% | -52.01% |
Total Long-Term Liabilities | $1.864B | $1.975B | $1.773B |
YoY Change | -5.64% | 9.94% | -10.41% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $534.3M | $602.0M | $492.1M |
Total Long-Term Liabilities | $1.864B | $1.975B | $1.773B |
Total Liabilities | $3.315B | $3.220B | $3.113B |
YoY Change | 2.96% | 0.97% | 1.16% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $967.1M | $743.6M | |
YoY Change | |||
Common Stock | $3.357B | $3.303B | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $4.198B | $4.013B | $3.943B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.516B | $7.233B | $7.058B |
YoY Change | 3.91% | -3.56% | -4.85% |
Cashflow Statement
Concept | 2017 Q2 | 2016 Q2 | 2016 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $142.3M | $122.1M | $44.99M |
YoY Change | 16.57% | 48.96% | 634.48% |
Depreciation, Depletion And Amortization | $75.70M | $71.20M | $68.41M |
YoY Change | 6.32% | 5.17% | 1.7% |
Cash From Operating Activities | $155.3M | $142.8M | $68.31M |
YoY Change | 8.75% | 55.22% | 94.48% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$114.0M | -$116.4M | $94.23M |
YoY Change | -2.06% | 61.89% | 68.01% |
Acquisitions | $123.0M | ||
YoY Change | 1061.58% | ||
Other Investing Activities | $29.70M | $1.000M | -$116.1M |
YoY Change | 2870.0% | 150.0% | 1490.41% |
Cash From Investing Activities | -$84.30M | -$115.2M | -$210.4M |
YoY Change | -26.82% | 61.12% | 231.86% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $145.3M | ||
YoY Change | 1361.28% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -89.60M | -26.20M | 888.0K |
YoY Change | 241.98% | -19.63% | -103.7% |
NET CHANGE | |||
Cash From Operating Activities | 155.3M | 142.8M | 68.31M |
Cash From Investing Activities | -84.30M | -115.2M | -210.4M |
Cash From Financing Activities | -89.60M | -26.20M | 888.0K |
Net Change In Cash | -18.60M | 1.400M | -141.2M |
YoY Change | -1428.57% | -111.57% | 170.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $155.3M | $142.8M | $68.31M |
Capital Expenditures | -$114.0M | -$116.4M | $94.23M |
Free Cash Flow | $269.3M | $259.2M | -$25.92M |
YoY Change | 3.9% | 58.15% | 23.65% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7515860000 | |
CY2016Q2 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
7143000 | |
CY2017Q2 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
98305000 | |
CY2017Q2 | us-gaap |
Pension And Other Postretirement And Postemployment Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesNoncurrent
|
253908000 | |
CY2017Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
663414000 | |
CY2017Q2 | us-gaap |
Liabilities
Liabilities
|
3315329000 | |
CY2017Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
3355992000 | |
CY2017Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-125906000 | |
CY2017Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
967058000 | |
CY2017Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4197771000 | |
CY2017Q2 | us-gaap |
Minority Interest
MinorityInterest
|
2760000 | |
CY2017Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
4200531000 | |
CY2017Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q2 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
996289000 | |
CY2017Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1063524000 | |
CY2016Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
668005000 | |
CY2017Q2 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
67235000 | |
CY2016Q2 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
61862000 | |
CY2017Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
534325000 | |
CY2017Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1641944000 | |
CY2016Q2 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
62525000 | |
CY2017Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2016Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
53997000 | |
CY2017Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1244297000 | |
CY2017Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
627000 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1086385000 | |
CY2016Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1121929000 | |
CY2017Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
221738000 | |
CY2016Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
56813000 | |
CY2017Q2 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
570618000 | |
CY2016Q4 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
457910000 | |
CY2016Q2 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
534459000 | |
CY2016Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
24864000 | |
CY2016Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
197733000 | |
CY2016Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
47428000 | |
CY2016Q2 | us-gaap |
Pension And Other Postretirement And Postemployment Benefit Plans Liabilities Current
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesCurrent
|
9120000 | |
CY2017Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
87092000 | |
CY2016Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
60093000 | |
CY2017Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
6306083000 | |
CY2017Q2 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
3794000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
6115530000 | |
CY2016Q4 | us-gaap |
Pension And Other Postretirement And Postemployment Benefit Plans Liabilities Current
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesCurrent
|
9293000 | |
CY2016Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
238155000 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
178598000 | |
CY2016Q2 | us-gaap |
Shipping And Handling Revenue
ShippingAndHandlingRevenue
|
61862000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
4783000 | ||
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
53135000 | ||
CY2017Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
722195000 | |
CY2016Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
977298000 | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
17514000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
2464000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
34389000 | ||
CY2017Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
789430000 | |
CY2016Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
729867000 | |
CY2017Q2 | us-gaap |
Gross Profit
GrossProfit
|
274094000 | |
CY2016Q2 | us-gaap |
Gross Profit
GrossProfit
|
247431000 | |
CY2017Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
68373000 | |
CY2016Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
59781000 | |
CY2017Q2 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
1982000 | |
CY2016Q2 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
248000 | |
CY2017Q2 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
9113000 | |
CY2016Q2 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
3446000 | |
CY2017Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
212852000 | |
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
190848000 | |
CY2017Q2 | us-gaap |
Interest Expense
InterestExpense
|
24045000 | |
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
20294000 | |
CY2017Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
5420000 | |
CY2016Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
4994000 | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
194227000 | |
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
175548000 | |
CY2017Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
51986000 | |
CY2016Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
53435000 | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
142241000 | |
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
122113000 | |
CY2017Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-38000 | |
CY2016Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
61000 | |
CY2017Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
142279000 | |
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
122052000 | |
CY2017Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
144798000 | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
119817000 | |
CY2017Q2 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-37000 | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
63000 | |
CY2017Q2 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
144761000 | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
119880000 | |
CY2017Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.26 | |
CY2016Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.91 | |
CY2017Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.25 | |
CY2016Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.90 | |
CY2017Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
62858000 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
63532000 | |
CY2017Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
63141000 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
63802000 | |
CY2017Q2 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.42 | |
CY2016Q2 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.40 | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
4393000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
5767000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-186200000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-325639000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
112708000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
117524000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
28240000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
33131000 | ||
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
11663000 | ||
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
32521000 | ||
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-29950000 | ||
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
19970000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
209844000 | ||
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
941244000 | ||
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
280000000 | ||
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
845023000 | ||
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
70420000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
1752000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
1563000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
1055000 | ||
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
3795000 | ||
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
-3092000 | ||
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
211000 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
53135000 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
51467000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
7937000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
18070000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
8938000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
5546000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
99999000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
190000000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-56715000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-24018000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-13316000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-139813000 | ||
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
168409000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
28596000 | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
3806000 | ||
us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
99999000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
17727000 | ||
us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
211000 | ||
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div> <p style="text-align:justify;margin-bottom:0pt;margin-top:12pt;margin-left:3.33%;text-indent:0%;font-weight:bold;font-size:11pt;font-family:Calibri;font-style:normal;text-transform:none;font-variant: normal;">Reclassifications</p> <p style="text-align:justify;margin-bottom:0pt;margin-top:6pt;margin-left:3.33%;text-indent:0%;font-size:11pt;font-family:Calibri;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">Prior-year information has been reclassified to conform to the presentation of the Company’s current reportable segments and for the adoption of the two accounting pronouncements aforementioned.</p></div> | ||
CY2016Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPensionAndPostretirementBenefitPlans
|
-1408000 | |
CY2017Q2 | mlm |
Number Of States With Aggregates Business Sales By Destination
NumberOfStatesWithAggregatesBusinessSalesByDestination
|
26 | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
3 | ||
CY2017Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
2519000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-2235000 | |
CY2017Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
1000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
2000 | |
CY2017Q2 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
389000 | |
CY2017Q2 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-2130000 | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-3968000 | |
CY2016Q2 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-1733000 | |
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
526000 | ||
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-4255000 | ||
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-3947000 | ||
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-3501000 | ||
CY2017Q1 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsPensionAndPostretirementBenefitPlans
|
80859000 | |
CY2017Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPensionAndPostretirementBenefitPlans
|
1184000 | |
CY2016Q1 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Pension And Postretirement Benefit Plans
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsPensionAndPostretirementBenefitPlans
|
65523000 | |
CY2017Q1 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
608000 | |
CY2017Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
144000 | |
CY2016Q1 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Unamortized Value Of Terminated Forward Starting Interest Rate Swap
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsUnamortizedValueOfTerminatedForwardStartingInterestRateSwap
|
1159000 | |
CY2016Q2 | 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 | |
CY2017Q1 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Net
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsNet
|
81467000 | |
CY2017Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Period Increase Decrease
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPeriodIncreaseDecrease
|
1328000 | |
CY2016Q1 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Net
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsNet
|
66682000 | |
CY2016Q2 | mlm |
Accumulated Other Comprehensive Loss Noncurrent Deferred Tax Assets Other Comprehensive Earnings Tax Effect Period Increase Decrease
AccumulatedOtherComprehensiveLossNoncurrentDeferredTaxAssetsOtherComprehensiveEarningsTaxEffectPeriodIncreaseDecrease
|
-1272000 | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
142279000 | |
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
122052000 | |
CY2017Q2 | us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Diluted
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossDiluted
|
413000 | |
CY2016Q2 | us-gaap |
Participating Securities Distributed And Undistributed Earnings Loss Diluted
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossDiluted
|
519000 | |
CY2017Q2 | mlm |
Basic And Diluted Net Income Loss Attributable To Common Shareholders Of Reporting Entity
BasicAndDilutedNetIncomeLossAttributableToCommonShareholdersOfReportingEntity
|
141866000 | |
CY2016Q2 | mlm |
Basic And Diluted Net Income Loss Attributable To Common Shareholders Of Reporting Entity
BasicAndDilutedNetIncomeLossAttributableToCommonShareholdersOfReportingEntity
|
121533000 | |
CY2017Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
283000 | |
CY2016Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
270000 | |
us-gaap |
Goodwill Purchase Accounting Adjustments
GoodwillPurchaseAccountingAdjustments
|
723000 | ||
CY2016Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
1686189000 | |
CY2017Q2 | us-gaap |
Debt Instrument Redemption Price Percentage Of Principal Amount Redeemed
DebtInstrumentRedemptionPricePercentageOfPrincipalAmountRedeemed
|
1.00 | |
us-gaap |
Debt Instrument Redemption Price Percentage
DebtInstrumentRedemptionPricePercentage
|
1.01 | ||
mlm |
Maximum Consolidated Debt Reduction For Unrestricted Cash And Cash Equivalents For Debt Covenant Calculation
MaximumConsolidatedDebtReductionForUnrestrictedCashAndCashEquivalentsForDebtCovenantCalculation
|
200000000 | ||
CY2017Q2 | us-gaap |
Interest Rate Cash Flow Hedge Gain Loss Reclassified To Earnings Net
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet
|
-364000 | |
CY2017Q2 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
1885231000 | |
CY2016Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
1752338000 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.265 | ||
CY2016 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.304 | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
32332000 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
9691000 | ||
mlm |
Increase Decrease In Accrued Salaries Benefits And Payroll Taxes
IncreaseDecreaseInAccruedSalariesBenefitsAndPayrollTaxes
|
-7892000 | ||
mlm |
Increase Decrease In Accrued Salaries Benefits And Payroll Taxes
IncreaseDecreaseInAccruedSalariesBenefitsAndPayrollTaxes
|
-7808000 | ||
mlm |
Increase Decrease In Accrued Insurance And Other Taxes
IncreaseDecreaseInAccruedInsuranceAndOtherTaxes
|
-134000 | ||
mlm |
Increase Decrease In Accrued Insurance And Other Taxes
IncreaseDecreaseInAccruedInsuranceAndOtherTaxes
|
-256000 | ||
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
28047000 | ||
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-8495000 | ||
us-gaap |
Increase Decrease In Pension And Postretirement Obligations
IncreaseDecreaseInPensionAndPostretirementObligations
|
11521000 | ||
us-gaap |
Increase Decrease In Pension And Postretirement Obligations
IncreaseDecreaseInPensionAndPostretirementObligations
|
11757000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
30740000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-5477000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
34714000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
33959000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Other Assets Acquired1
NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
|
149000 | ||
us-gaap |
Settlement Of Asset Retirement Obligations Through Noncash Payments Amount
SettlementOfAssetRetirementObligationsThroughNoncashPaymentsAmount
|
900000 | ||
us-gaap |
Interest Paid
InterestPaid
|
38111000 | ||
us-gaap |
Interest Paid
InterestPaid
|
36630000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
33264000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
47159000 |