2016 Q1 Form 10-Q Financial Statement
#000143774916030980 Filed on May 05, 2016
Income Statement
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
Revenue | $278.6M | $223.4M |
YoY Change | 24.73% | 31.29% |
Cost Of Revenue | $233.3M | $188.0M |
YoY Change | 24.09% | 31.46% |
Gross Profit | $45.35M | $35.39M |
YoY Change | 28.13% | 30.38% |
Gross Profit Margin | 16.28% | 15.84% |
Selling, General & Admin | $14.27M | $11.52M |
YoY Change | 23.89% | -21.1% |
% of Gross Profit | 31.47% | 32.55% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $5.212M | $1.891M |
YoY Change | 175.62% | -9.95% |
% of Gross Profit | 11.49% | 5.34% |
Operating Expenses | $24.74M | $19.83M |
YoY Change | 24.74% | 28.77% |
Operating Profit | $20.61M | $15.56M |
YoY Change | 32.46% | 32.48% |
Interest Expense | -$1.649M | -$800.0K |
YoY Change | 106.13% | 60.0% |
% of Operating Profit | -8.0% | -5.14% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $18.97M | $14.76M |
YoY Change | 28.5% | 31.78% |
Income Tax | $5.990M | $5.609M |
% Of Pretax Income | 31.58% | 38.0% |
Net Earnings | $12.98M | $9.150M |
YoY Change | 41.8% | 32.69% |
Net Earnings / Revenue | 4.66% | 4.1% |
Basic Earnings Per Share | $0.58 | $0.60 |
Diluted Earnings Per Share | $0.57 | $0.59 |
COMMON SHARES | ||
Basic Shares Outstanding | 14.95M shares | 15.33M |
Diluted Shares Outstanding | 15.19M shares | 15.48M |
Balance Sheet
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $10.70M | $100.0K |
YoY Change | 10600.0% | |
Cash & Equivalents | $10.66M | $69.00K |
Short-Term Investments | ||
Other Short-Term Assets | $539.0K | $6.300M |
YoY Change | -91.44% | 23.53% |
Inventory | $100.1M | $74.30M |
Prepaid Expenses | ||
Receivables | $67.44M | $68.70M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $181.8M | $149.4M |
YoY Change | 21.7% | 38.72% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $70.80M | $60.80M |
YoY Change | 16.45% | 45.8% |
Goodwill | $77.49M | |
YoY Change | ||
Intangibles | $120.2M | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $4.000M | $2.200M |
YoY Change | 81.82% | 0.0% |
Total Long-Term Assets | $272.5M | $173.9M |
YoY Change | 56.67% | 104.11% |
TOTAL ASSETS | ||
Total Short-Term Assets | $181.8M | $149.4M |
Total Long-Term Assets | $272.5M | $173.9M |
Total Assets | $454.3M | $323.3M |
YoY Change | 40.51% | 67.6% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $48.10M | $43.50M |
YoY Change | 10.57% | 18.21% |
Accrued Expenses | $23.24M | $15.90M |
YoY Change | 46.15% | 14.39% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $10.71M | |
YoY Change | ||
Total Short-Term Liabilities | $82.05M | $59.40M |
YoY Change | 38.13% | 17.16% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $230.8M | $149.8M |
YoY Change | 54.08% | 216.03% |
Other Long-Term Liabilities | $1.900M | $2.200M |
YoY Change | -13.64% | -12.0% |
Total Long-Term Liabilities | $230.8M | $152.0M |
YoY Change | 51.85% | 204.61% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $82.05M | $59.40M |
Total Long-Term Liabilities | $230.8M | $152.0M |
Total Liabilities | $314.8M | $215.2M |
YoY Change | 46.26% | 109.95% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $72.05M | |
YoY Change | ||
Common Stock | $9.212M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $139.5M | $108.1M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $454.3M | $323.3M |
YoY Change | 40.51% | 67.6% |
Cashflow Statement
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $12.98M | $9.150M |
YoY Change | 41.8% | 32.69% |
Depreciation, Depletion And Amortization | $5.212M | $1.891M |
YoY Change | 175.62% | -9.95% |
Cash From Operating Activities | $15.45M | -$2.841M |
YoY Change | -643.86% | -137.88% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $2.913M | $1.866M |
YoY Change | 56.11% | -307.33% |
Acquisitions | $36.38M | $39.58M |
YoY Change | -8.07% | |
Other Investing Activities | $6.000K | $7.000K |
YoY Change | -14.29% | |
Cash From Investing Activities | -$39.12M | -$41.43M |
YoY Change | -5.56% | 4502.89% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $2.865M | $5.650M |
YoY Change | -49.29% | |
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | $34.25M | 44.21M |
YoY Change | -22.55% | -769.89% |
NET CHANGE | ||
Cash From Operating Activities | $15.45M | -2.841M |
Cash From Investing Activities | -$39.12M | -41.43M |
Cash From Financing Activities | $34.25M | 44.21M |
Net Change In Cash | $10.57M | -54.00K |
YoY Change | -19677.78% | |
FREE CASH FLOW | ||
Cash From Operating Activities | $15.45M | -$2.841M |
Capital Expenditures | $2.913M | $1.866M |
Free Cash Flow | $12.54M | -$4.707M |
YoY Change | -366.37% | -156.04% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q1 | patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
200000 | |
CY2015Q1 | patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
1400000 | |
CY2016Q1 | patk |
Debt Issuance Costs Noncurrent Net Of Term Loan Issuance Costs
DebtIssuanceCostsNoncurrentNetOfTermLoanIssuanceCosts
|
1714000 | |
CY2015Q4 | patk |
Debt Issuance Costs Noncurrent Net Of Term Loan Issuance Costs
DebtIssuanceCostsNoncurrentNetOfTermLoanIssuanceCosts
|
1690000 | |
CY2016Q1 | patk |
Deferred Compensation And Other
DeferredCompensationAndOther
|
1901000 | |
CY2015Q4 | patk |
Deferred Compensation And Other
DeferredCompensationAndOther
|
1919000 | |
CY2016Q1 | patk |
Increase Decrease In Deferred Compensation Obligations
IncreaseDecreaseInDeferredCompensationObligations
|
-75000 | |
CY2015Q1 | patk |
Increase Decrease In Deferred Compensation Obligations
IncreaseDecreaseInDeferredCompensationObligations
|
-80000 | |
CY2016Q1 | patk |
Intangible Assets Acquired During Period
IntangibleAssetsAcquiredDuringPeriod
|
16330000 | |
CY2016Q1 | patk |
Intangible Assets Excluding Goodwill Other Changes
IntangibleAssetsExcludingGoodwillOtherChanges
|
169000 | |
CY2016Q1 | patk |
Interest Expense Net
InterestExpenseNet
|
1649000 | |
CY2015Q1 | patk |
Interest Expense Net
InterestExpenseNet
|
804000 | |
CY2016Q1 | patk |
Inventory Finished Goods Raw Materials And Work In Process Net Of Reserves
InventoryFinishedGoodsRawMaterialsAndWorkInProcessNetOfReserves
|
71978000 | |
CY2015Q4 | patk |
Inventory Finished Goods Raw Materials And Work In Process Net Of Reserves
InventoryFinishedGoodsRawMaterialsAndWorkInProcessNetOfReserves
|
66683000 | |
CY2016Q1 | patk |
Other Inventory Purchased Goods Net
OtherInventoryPurchasedGoodsNet
|
28102000 | |
CY2015Q4 | patk |
Other Inventory Purchased Goods Net
OtherInventoryPurchasedGoodsNet
|
22795000 | |
CY2016Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
48096000 | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
28744000 | |
CY2016Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
67443000 | |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
38213000 | |
CY2016Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
23238000 | |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
18468000 | |
CY2016Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
32000 | |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
32000 | |
CY2016Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
9212000 | |
CY2015Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
8308000 | |
CY2016Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1500000 | |
CY2016Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.81 | |
CY2015Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1000000 | |
CY2016Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
145000 | |
CY2015Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
101000 | |
CY2016Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
2768000 | |
CY2015Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1659000 | |
CY2016Q1 | us-gaap |
Assets
Assets
|
454268000 | |
CY2015Q4 | us-gaap |
Assets
Assets
|
381389000 | |
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
181818000 | |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
133897000 | |
CY2016Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0.87 | |
CY2015Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0.85 | |
CY2016Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
0.86 | |
CY2015Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
0.84 | |
CY2016Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
13039000 | |
CY2015Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
12999000 | |
CY2016Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
288172000 | |
CY2015Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
297068000 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
87000 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
123000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10659000 | |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
69000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
10572000 | |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-54000 | |
CY2016Q1 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
58217000 | |
CY2015Q4 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
57683000 | |
CY2016Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
233285000 | |
CY2015Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
187994000 | |
CY2016Q1 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
2369000 | |
CY2015Q4 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
2513000 | |
CY2016Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
1754000 | |
CY2015Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
2004000 | |
CY2016Q1 | us-gaap |
Depreciation
Depreciation
|
2444000 | |
CY2015Q1 | us-gaap |
Depreciation
Depreciation
|
1891000 | |
CY2015Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.60 | |
CY2016Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.80 | |
CY2015Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.59 | |
CY2016Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.366 | |
CY2016Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-38000 | |
CY2015Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
6000 | |
CY2016Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-38000 | |
CY2015Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
6000 | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
68606000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
25148000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
31691000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
18938000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
12124000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-250000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-341000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1663000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1301000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-2617000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-3841000 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.38 | |
CY2016Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
10800000 | |
CY2016Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y246D | |
CY2016Q1 | us-gaap |
Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
|
900000 | |
CY2015Q1 | us-gaap |
Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
|
1200000 | |
CY2016Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
942000 | |
CY2015Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
1204000 | |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
21672000 | |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
18904000 | |
CY2016Q1 | us-gaap |
Goodwill
Goodwill
|
77488000 | |
CY2016Q1 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
8713000 | |
CY2015Q1 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | |
CY2016Q1 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | |
CY2016Q1 | us-gaap |
Goodwill Other Increase Decrease
GoodwillOtherIncreaseDecrease
|
169000 | |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
45352000 | |
CY2015Q1 | us-gaap |
Gross Profit
GrossProfit
|
35394000 | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
18965000 | |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
14759000 | |
CY2016Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
9568000 | |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
6932000 | |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
5609000 | |
CY2016Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
100000 | |
CY2015Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
1700000 | |
CY2015Q2 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
2000000 | |
CY2016Q1 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
141824000 | |
CY2015Q4 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
125663000 | |
CY2016Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
120152000 | |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
106759000 | |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
1300000 | |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
800000 | |
CY2015Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
10450000 | |
CY2016Q1 | us-gaap |
Inventory Net
InventoryNet
|
100080000 | |
CY2016Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
36384000 | |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
89478000 | |
CY2016Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
58965000 | |
CY2015Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
52601000 | |
CY2016Q1 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
5672000 | |
CY2015Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
5529000 | |
CY2016Q1 | us-gaap |
Liabilities
Liabilities
|
314757000 | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
252792000 | |
CY2016Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
454268000 | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
381389000 | |
CY2016Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
82048000 | |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
57926000 | |
CY2016Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
241522000 | |
CY2015Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
203661000 | |
CY2016Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
10714000 | |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
10714000 | |
CY2016Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
230808000 | |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
192947000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
35743000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
44213000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-39124000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-41426000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
13953000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2841000 | |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
12033000 | |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
9150000 | |
CY2016Q1 | us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
2 | |
CY2015 | us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
3 | |
CY2015Q1 | us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
1 | |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
24738000 | |
CY2015Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
19831000 | |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
20614000 | |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
15563000 | |
CY2016Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
539000 | |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
555000 | |
CY2016Q1 | us-gaap |
Other Inventory Purchased Goods
OtherInventoryPurchasedGoods
|
29872000 | |
CY2015Q4 | us-gaap |
Other Inventory Purchased Goods
OtherInventoryPurchasedGoods
|
24406000 | |
CY2016Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
105000 | |
CY2015Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
106000 | |
CY2016Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
6000 | |
CY2015Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
7000 | |
CY2016Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
2865000 | |
CY2015Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
5650000 | |
CY2015Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
39579000 | |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2913000 | |
CY2015Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1866000 | |
CY2016Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3636000 | |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
6119000 | |
CY2016Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
112424000 | |
CY2015Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
97318000 | |
CY2016Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-27000 | |
CY2015Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-62000 | |
CY2016Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
179000 | |
CY2015Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
26000 | |
CY2016Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
||
CY2015Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
16000 | |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
70803000 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
67878000 | |
CY2016Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
74731000 | |
CY2015Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
48613000 | |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
72050000 | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
62574000 | |
CY2016Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
278637000 | |
CY2015Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
223388000 | |
CY2016Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
278637000 | |
CY2015Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
223388000 | |
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
447 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
2250 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
3000 | |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
133187 | |
CY2016Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
14233000 | |
CY2015Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
11519000 | |
CY2016Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1501000 | |
CY2015Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1024000 | |
CY2015Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
127629 | |
CY2015Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
300 | |
CY2015Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
12064 | |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
3500 | |
CY2016Q1 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
7699000 | |
CY2015Q1 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
6659000 | |
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
139511000 | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
128597000 | |
CY2016Q1 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
2400000 | |
CY2015Q4 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
2500000 | |
CY2016Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
182000 | |
CY2015Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
150000 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15130000 | |
CY2015Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15477000 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
14948000 | |
CY2015Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
15327000 |