2017 Q4 Form 10-Q Financial Statement
#000007660517000142 Filed on November 02, 2017
Income Statement
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
Revenue | $475.6M | $407.5M | $304.2M |
YoY Change | 46.84% | 33.98% | 41.59% |
Cost Of Revenue | $394.9M | $338.3M | $255.3M |
YoY Change | 45.72% | 32.52% | 42.02% |
Gross Profit | $80.70M | $69.18M | $48.85M |
YoY Change | 52.26% | 41.62% | 39.41% |
Gross Profit Margin | 16.97% | 16.98% | 16.06% |
Selling, General & Admin | $41.40M | $22.76M | $15.88M |
YoY Change | 52.21% | 43.27% | 47.0% |
% of Gross Profit | 51.3% | 32.89% | 32.51% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $9.000M | $8.700M | $6.600M |
YoY Change | 34.33% | 31.82% | 50.0% |
% of Gross Profit | 11.15% | 12.58% | 13.51% |
Operating Expenses | $46.60M | $39.01M | $28.74M |
YoY Change | 51.3% | 35.75% | 44.84% |
Operating Profit | $34.10M | $30.17M | $20.12M |
YoY Change | 53.6% | 49.99% | 32.33% |
Interest Expense | -$2.600M | -$2.135M | -$1.917M |
YoY Change | 30.0% | 11.37% | 66.26% |
% of Operating Profit | -7.62% | -7.08% | -9.53% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $31.50M | $28.04M | $18.20M |
YoY Change | 56.72% | 54.06% | 29.55% |
Income Tax | $9.800M | $10.09M | $6.127M |
% Of Pretax Income | 31.11% | 36.0% | 33.66% |
Net Earnings | $29.00M | $17.95M | $12.07M |
YoY Change | 95.95% | 48.64% | 34.74% |
Net Earnings / Revenue | 6.1% | 4.4% | 3.97% |
Basic Earnings Per Share | $0.73 | $0.53 | |
Diluted Earnings Per Share | $1.155M | $0.72 | $0.53 |
COMMON SHARES | |||
Basic Shares Outstanding | 16.82M shares | 24.66M shares | 15.05M shares |
Diluted Shares Outstanding | 25.03M shares | 15.31M shares |
Balance Sheet
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.800M | $6.400M | $1.500M |
YoY Change | -56.25% | 326.67% | 7.14% |
Cash & Equivalents | $2.767M | $6.371M | $1.477M |
Short-Term Investments | |||
Other Short-Term Assets | $18.10M | $10.50M | $528.0K |
YoY Change | 132.05% | 1888.64% | -6.05% |
Inventory | $175.3M | $149.9M | $116.1M |
Prepaid Expenses | |||
Receivables | $77.78M | $104.6M | $75.74M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $274.0M | $271.3M | $198.2M |
YoY Change | 58.57% | 36.9% | 16.14% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $118.5M | $99.49M | $81.44M |
YoY Change | 38.61% | 22.17% | 22.17% |
Goodwill | $208.0M | $149.6M | $100.8M |
YoY Change | 89.32% | 48.41% | 28.68% |
Intangibles | $263.5M | $203.0M | $150.8M |
YoY Change | 60.12% | 34.6% | 50.27% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $510.0K | $492.0K | $2.800M |
YoY Change | -5.2% | -82.43% | -9.68% |
Total Long-Term Assets | $592.7M | $454.9M | $335.9M |
YoY Change | 63.64% | 35.45% | 35.16% |
TOTAL ASSETS | |||
Total Short-Term Assets | $274.0M | $271.3M | $198.2M |
Total Long-Term Assets | $592.7M | $454.9M | $335.9M |
Total Assets | $866.6M | $726.3M | $534.1M |
YoY Change | 62.0% | 35.99% | 27.42% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $84.11M | $71.89M | $58.13M |
YoY Change | 79.9% | 23.66% | 67.6% |
Accrued Expenses | $36.55M | $33.93M | $23.02M |
YoY Change | 55.04% | 47.4% | 4.83% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $15.77M | $15.77M | $15.77M |
YoY Change | 0.0% | 0.0% | 47.15% |
Total Short-Term Liabilities | $136.4M | $121.6M | $96.92M |
YoY Change | 58.46% | 25.45% | 43.88% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $338.1M | $244.1M | $264.5M |
YoY Change | 31.66% | -7.72% | 23.53% |
Other Long-Term Liabilities | $7.783M | $6.700M | $1.900M |
YoY Change | 383.42% | 252.63% | -13.64% |
Total Long-Term Liabilities | $345.9M | $244.1M | $264.5M |
YoY Change | 33.85% | -7.72% | 23.53% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $136.4M | $121.6M | $96.92M |
Total Long-Term Liabilities | $345.9M | $244.1M | $264.5M |
Total Liabilities | $496.0M | $385.5M | $363.3M |
YoY Change | 41.9% | 6.12% | 26.61% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $199.2M | $170.1M | $99.15M |
YoY Change | 75.55% | 71.59% | 50.61% |
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $370.7M | $340.8M | $170.8M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $866.6M | $726.3M | $534.1M |
YoY Change | 62.0% | 35.99% | 27.42% |
Cashflow Statement
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $29.00M | $17.95M | $12.07M |
YoY Change | 95.95% | 48.64% | 34.74% |
Depreciation, Depletion And Amortization | $9.000M | $8.700M | $6.600M |
YoY Change | 34.33% | 31.82% | 50.0% |
Cash From Operating Activities | $67.00M | $13.20M | $32.50M |
YoY Change | 46.93% | -59.38% | -1647.62% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$9.300M | -$4.400M | -$4.800M |
YoY Change | 106.67% | -8.33% | 220.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$153.5M | -$13.50M | -$45.10M |
YoY Change | 474.91% | -70.07% | -42.11% |
Cash From Investing Activities | -$162.8M | -$18.00M | -$49.80M |
YoY Change | 420.13% | -63.86% | -37.28% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 92.20M | -400.0K | 18.80M |
YoY Change | -1080.85% | -102.13% | -75.33% |
NET CHANGE | |||
Cash From Operating Activities | 67.00M | 13.20M | 32.50M |
Cash From Investing Activities | -162.8M | -18.00M | -49.80M |
Cash From Financing Activities | 92.20M | -400.0K | 18.80M |
Net Change In Cash | -3.600M | -5.200M | 1.500M |
YoY Change | -173.47% | -446.67% | -128.3% |
FREE CASH FLOW | |||
Cash From Operating Activities | $67.00M | $13.20M | $32.50M |
Capital Expenditures | -$9.300M | -$4.400M | -$4.800M |
Free Cash Flow | $76.30M | $17.60M | $37.30M |
YoY Change | 52.3% | -52.82% | -6316.67% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
7800000 | USD | |
dei |
Trading Symbol
TradingSymbol
|
patk | ||
patk |
Consolidated Leverage Ratio Actual
ConsolidatedLeverageRatioActual
|
1.44 | ||
patk |
Consolidated Leverage Ratio Required
ConsolidatedLeverageRatioRequired
|
3.00 | ||
patk |
Debt Instrument Covenant Interest Coverage Ratio Minimum
DebtInstrumentCovenantInterestCoverageRatioMinimum
|
1.50 | ||
CY2017Q3 | patk |
Debt Instrument Covenant Leverage Ratio Maximum
DebtInstrumentCovenantLeverageRatioMaximum
|
3.00 | |
CY2016Q4 | patk |
Deferred Compensation And Other
DeferredCompensationAndOther
|
1610000 | USD |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000076605 | ||
CY2017Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
16821878 | shares |
CY2017Q3 | patk |
Deferred Compensation And Other
DeferredCompensationAndOther
|
6680000 | USD |
CY2016Q3 | patk |
Effective Income Tax Rate Reconciliation Sharebased Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationSharebasedCompensationExcessTaxBenefitAmount
|
0 | USD |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
PATRICK INDUSTRIES INC | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-09-24 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | ||
CY2016Q3 | patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
1600000 | USD |
patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
6700000 | USD | |
CY2017Q3 | patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
100000 | USD |
patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
1600000 | USD | |
patk |
Consolidated Fixed Charge Coverage Ratio Actual
ConsolidatedFixedChargeCoverageRatioActual
|
4.16 | ||
patk |
Consolidated Fixed Charge Coverage Ratio Required
ConsolidatedFixedChargeCoverageRatioRequired
|
1.50 | ||
CY2016Q3 | patk |
Effective Income Tax Rate Reconciliation Sharebased Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationSharebasedCompensationExcessTaxBenefitAmount
|
48000 | USD |
patk |
Effective Income Tax Rate Reconciliation Sharebased Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationSharebasedCompensationExcessTaxBenefitAmount
|
1300000 | USD | |
CY2017Q3 | patk |
Effective Income Tax Rate Reconciliation Sharebased Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationSharebasedCompensationExcessTaxBenefitAmount
|
0 | USD |
patk |
Effective Income Tax Rate Reconciliation Sharebased Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationSharebasedCompensationExcessTaxBenefitAmount
|
4600000 | USD | |
patk |
Intangible Assets Acquired During Period
IntangibleAssetsAcquiredDuringPeriod
|
49908000 | USD | |
patk |
Intangible Assets Excluding Goodwill Other Changes
IntangibleAssetsExcludingGoodwillOtherChanges
|
2836000 | USD | |
CY2016Q4 | patk |
Inventory Manufactured Goods Net
InventoryManufacturedGoodsNet
|
88383000 | USD |
CY2017Q3 | patk |
Inventory Manufactured Goods Net
InventoryManufacturedGoodsNet
|
115303000 | USD |
CY2016 | patk |
Number Of Business Acquired Companies
NumberOfBusinessAcquiredCompanies
|
8 | company |
patk |
Number Of Business Acquired Companies
NumberOfBusinessAcquiredCompanies
|
6 | company | |
CY2016Q4 | patk |
Total Materials Purchased For Resale Distribution Products Net
TotalMaterialsPurchasedForResaleDistributionProductsNet
|
31636000 | USD |
CY2017Q3 | patk |
Total Materials Purchased For Resale Distribution Products Net
TotalMaterialsPurchasedForResaleDistributionProductsNet
|
34573000 | USD |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
46752000 | USD |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
71885000 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
38455000 | USD |
CY2017Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
104574000 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
23575000 | USD |
CY2017Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
33928000 | USD |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
27000 | USD |
CY2017Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
27000 | USD |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
8243000 | USD |
CY2017Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
8243000 | USD |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1700000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
4800000 | USD | |
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2600000 | USD |
CY2016Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3687000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
9680000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
9700000 | USD | |
CY2017Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
5237000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
14239000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
14200000 | USD | |
CY2016Q4 | us-gaap |
Assets
Assets
|
534950000 | USD |
CY2017Q3 | us-gaap |
Assets
Assets
|
726261000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
172769000 | USD |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
271324000 | USD |
CY2016Q3 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0.87 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
3.46 | ||
CY2017Q3 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
1.09 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
3.65 | ||
CY2016Q3 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
0.86 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
3.41 | ||
CY2017Q3 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
1.07 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
3.59 | ||
CY2016Q3 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
13141000 | USD |
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
51926000 | USD | |
CY2017Q3 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
17889000 | USD |
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
58600000 | USD | |
CY2016Q3 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
339293000 | USD |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
1052264000 | USD | |
CY2017Q3 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
408148000 | USD |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
1200085000 | USD | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
87000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1477000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6449000 | USD |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6371000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1390000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-78000 | USD | |
CY2016Q4 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
63716000 | USD |
CY2017Q3 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
162372000 | USD |
CY2016Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
255299000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
748463000 | USD | |
CY2017Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
338328000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
961851000 | USD | |
CY2016Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
273153000 | USD |
CY2017Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
260347000 | USD |
CY2016Q4 | us-gaap |
Debt Issuance Costs Line Of Credit Arrangements Net
DebtIssuanceCostsLineOfCreditArrangementsNet
|
1728000 | USD |
CY2017Q3 | us-gaap |
Debt Issuance Costs Line Of Credit Arrangements Net
DebtIssuanceCostsLineOfCreditArrangementsNet
|
2311000 | USD |
CY2016Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
576000 | USD |
CY2017Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
508000 | USD |
CY2016Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
4988000 | USD |
us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | USD | |
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
10094000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
24965000 | USD | |
CY2016Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
6700000 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
23200000 | USD | |
CY2017Q3 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
13153000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
17674000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
24516000 | USD | |
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.80 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.80 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.09 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.53 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.79 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.76 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.08 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.47 | ||
CY2016Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.337 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.339 | ||
CY2017Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.360 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.306 | ||
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P24M12D | ||
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
32272000 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
46463000 | USD |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
109893000 | USD |
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
149600000 | USD |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
42126000 | USD | |
CY2016Q3 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | USD |
us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | USD | |
CY2017Q3 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | USD |
us-gaap |
Goodwill Other Increase Decrease
GoodwillOtherIncreaseDecrease
|
-2419000 | USD | |
CY2016Q3 | us-gaap |
Gross Profit
GrossProfit
|
48852000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
149488000 | USD | |
CY2017Q3 | us-gaap |
Gross Profit
GrossProfit
|
69183000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
198232000 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
18200000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
63540000 | USD | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
28039000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
81637000 | USD | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
6127000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
21523000 | USD | |
CY2017Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
11000000 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
30500000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
27207000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
57346000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
23694000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
26541000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
77700000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-122726000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-110329000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
1931000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
3748000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
9683000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
20093000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1387000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
2240000 | USD | |
CY2016Q4 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
196811000 | USD |
CY2017Q3 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
249507000 | USD |
CY2016Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
164539000 | USD |
CY2017Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
203000000 | USD |
CY2017Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
203044000 | USD |
CY2016Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-1917000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-5198000 | USD | |
CY2017Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-2135000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-6159000 | USD | |
CY2016Q3 | us-gaap |
Interest Paid
InterestPaid
|
2000000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
4900000 | USD | |
CY2017Q3 | us-gaap |
Interest Paid
InterestPaid
|
2300000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
5800000 | USD | |
CY2016Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
13300000 | USD |
CY2017Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
12611000 | USD |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
120019000 | USD |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
149876000 | USD |
CY2016Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
70148000 | USD |
CY2017Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
95903000 | USD |
CY2016Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
7659000 | USD |
CY2017Q3 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
11002000 | USD |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
349502000 | USD |
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
385485000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
534950000 | USD |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
726261000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
86093000 | USD |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
121579000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
15766000 | USD |
CY2017Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
15766000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
256811000 | USD |
CY2017Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
244073000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
72571000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
51545000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
32551000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
12073000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
42017000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
17945000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
56672000 | USD | |
us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
6 | company | |
CY2016 | us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
7 | acquisition |
us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
4 | acquisition | |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
28735000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
80750000 | USD | |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
39009000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
110436000 | USD | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
20117000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
68738000 | USD | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
30174000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
87796000 | USD | |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
538000 | USD |
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
492000 | USD |
CY2016Q4 | us-gaap |
Other Inventory Purchased Goods
OtherInventoryPurchasedGoods
|
32869000 | USD |
CY2017Q3 | us-gaap |
Other Inventory Purchased Goods
OtherInventoryPurchasedGoods
|
36649000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-796000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-499000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
21000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
21000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
4667000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
380000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
995000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
556000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
3042000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
112080000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
97261000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
10866000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
13238000 | USD | |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
7846000 | USD |
CY2017Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
10503000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
98600000 | USD |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
93622000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
29002000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
262583000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
353442000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-62000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-5000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
241000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
191000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1865000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
926000 | USD | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
85483000 | USD |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
99490000 | USD |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
5358000 | USD | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
7883000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
209856000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
358365000 | USD | |
CY2017Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
93600000 | USD |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
113462000 | USD |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
170134000 | USD |
CY2016Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
304151000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
897951000 | USD | |
CY2017Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
407511000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
1160083000 | USD | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
15883000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
44921000 | USD | |
CY2017Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
22756000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
63755000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4798000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
7750000 | USD | |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
|
154981 | shares |
CY2017Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
|
111669 | shares |
CY2016Q3 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
9165000 | USD |
us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
26149000 | USD | |
CY2017Q3 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
11016000 | USD |
us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
32442000 | USD | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
185448000 | USD |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
340776000 | USD |
CY2016Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
260000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
244000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
246000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
273000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15308000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15246000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16688000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16317000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
15048000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
15002000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16442000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16044000 | shares |