2016 Q4 Form 10-Q Financial Statement
#000162828016020758 Filed on November 03, 2016
Income Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q4 |
---|---|---|---|
Revenue | $323.9M | $304.2M | $248.7M |
YoY Change | 30.26% | 41.59% | 31.17% |
Cost Of Revenue | $271.0M | $255.3M | $207.2M |
YoY Change | 30.79% | 42.02% | 29.42% |
Gross Profit | $53.00M | $48.85M | $41.45M |
YoY Change | 27.86% | 39.41% | 40.47% |
Gross Profit Margin | 16.36% | 16.06% | 16.67% |
Selling, General & Admin | $27.20M | $15.88M | $19.80M |
YoY Change | 37.37% | 47.0% | 21.47% |
% of Gross Profit | 51.32% | 32.51% | 47.77% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $6.700M | $6.600M | $5.000M |
YoY Change | 34.0% | 50.0% | 56.25% |
% of Gross Profit | 12.64% | 13.51% | 12.06% |
Operating Expenses | $30.80M | $28.74M | $22.60M |
YoY Change | 36.28% | 44.84% | 27.68% |
Operating Profit | $22.20M | $20.12M | $18.85M |
YoY Change | 17.77% | 32.33% | 59.63% |
Interest Expense | -$2.000M | -$1.917M | -$1.500M |
YoY Change | 33.33% | 66.26% | 150.0% |
% of Operating Profit | -9.01% | -9.53% | -7.96% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $20.10M | $18.20M | $17.30M |
YoY Change | 16.18% | 29.55% | 55.86% |
Income Tax | $5.300M | $6.127M | $5.300M |
% Of Pretax Income | 26.37% | 33.66% | 30.64% |
Net Earnings | $14.80M | $12.07M | $12.04M |
YoY Change | 22.96% | 34.74% | 65.03% |
Net Earnings / Revenue | 4.57% | 3.97% | 4.84% |
Basic Earnings Per Share | $0.53 | $0.79 | |
Diluted Earnings Per Share | $635.2K | $0.53 | $0.78 |
COMMON SHARES | |||
Basic Shares Outstanding | 15.33M shares | 15.05M shares | |
Diluted Shares Outstanding | 15.31M shares |
Balance Sheet
Concept | 2016 Q4 | 2016 Q3 | 2015 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $6.400M | $1.500M | $100.0K |
YoY Change | 6300.0% | 7.14% | 0.0% |
Cash & Equivalents | $6.449M | $1.477M | $87.00K |
Short-Term Investments | |||
Other Short-Term Assets | $7.800M | $528.0K | $555.0K |
YoY Change | 1305.41% | -6.05% | -54.28% |
Inventory | $120.0M | $116.1M | $89.48M |
Prepaid Expenses | |||
Receivables | $38.46M | $75.74M | $38.21M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $172.8M | $198.2M | $133.9M |
YoY Change | 29.03% | 16.14% | 16.64% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $85.48M | $81.44M | $67.88M |
YoY Change | 25.94% | 22.17% | 18.35% |
Goodwill | $109.9M | $100.8M | $68.61M |
YoY Change | 60.18% | 28.68% | 116.9% |
Intangibles | $164.5M | $150.8M | $106.8M |
YoY Change | 54.12% | 50.27% | 115.48% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $538.0K | $2.800M | $555.0K |
YoY Change | -3.06% | -9.68% | -74.77% |
Total Long-Term Assets | $362.2M | $335.9M | $247.7M |
YoY Change | 46.23% | 35.16% | 75.96% |
TOTAL ASSETS | |||
Total Short-Term Assets | $172.8M | $198.2M | $133.9M |
Total Long-Term Assets | $362.2M | $335.9M | $247.7M |
Total Assets | $535.0M | $534.1M | $381.6M |
YoY Change | 40.19% | 27.42% | 49.31% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $46.75M | $58.13M | $28.74M |
YoY Change | 62.65% | 67.6% | -3.39% |
Accrued Expenses | $23.58M | $23.02M | $18.47M |
YoY Change | 27.65% | 4.83% | 20.02% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $15.77M | $15.77M | $10.71M |
YoY Change | 47.15% | 47.15% | |
Total Short-Term Liabilities | $86.09M | $96.92M | $57.93M |
YoY Change | 48.63% | 43.88% | 28.32% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $256.8M | $264.5M | $193.1M |
YoY Change | 32.96% | 23.53% | 91.13% |
Other Long-Term Liabilities | $1.610M | $1.900M | $1.900M |
YoY Change | -15.26% | -13.64% | -13.64% |
Total Long-Term Liabilities | $258.4M | $264.5M | $193.1M |
YoY Change | 33.8% | 23.53% | 91.13% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $86.09M | $96.92M | $57.93M |
Total Long-Term Liabilities | $258.4M | $264.5M | $193.1M |
Total Liabilities | $349.5M | $363.3M | $253.0M |
YoY Change | 38.15% | 26.61% | 65.57% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $113.5M | $99.15M | $62.57M |
YoY Change | 81.32% | 50.61% | 54.47% |
Common Stock | $8.308M | ||
YoY Change | 11.38% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $185.4M | $170.8M | $128.6M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $535.0M | $534.1M | $381.6M |
YoY Change | 40.19% | 27.42% | 49.31% |
Cashflow Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $14.80M | $12.07M | $12.04M |
YoY Change | 22.96% | 34.74% | 65.03% |
Depreciation, Depletion And Amortization | $6.700M | $6.600M | $5.000M |
YoY Change | 34.0% | 50.0% | 56.25% |
Cash From Operating Activities | $45.60M | $32.50M | $40.30M |
YoY Change | 13.15% | -1647.62% | 79.11% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$4.500M | -$4.800M | -$3.300M |
YoY Change | 36.36% | 220.0% | 43.48% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$26.70M | -$45.10M | -$1.000M |
YoY Change | 2570.0% | -42.11% | -89.47% |
Cash From Investing Activities | -$31.30M | -$49.80M | -$4.300M |
YoY Change | 627.91% | -37.28% | -63.56% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -9.400M | 18.80M | -37.40M |
YoY Change | -74.87% | -75.33% | 183.33% |
NET CHANGE | |||
Cash From Operating Activities | 45.60M | 32.50M | 40.30M |
Cash From Investing Activities | -31.30M | -49.80M | -4.300M |
Cash From Financing Activities | -9.400M | 18.80M | -37.40M |
Net Change In Cash | 4.900M | 1.500M | -1.400M |
YoY Change | -450.0% | -128.3% | -44.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $45.60M | $32.50M | $40.30M |
Capital Expenditures | -$4.500M | -$4.800M | -$3.300M |
Free Cash Flow | $50.10M | $37.30M | $43.60M |
YoY Change | 14.91% | -6316.67% | 75.81% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
453000 | USD | |
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
|
2016 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-09-25 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000076605 | ||
CY2016Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
15333993 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
PATRICK INDUSTRIES INC | ||
dei |
Trading Symbol
TradingSymbol
|
patk | ||
CY2015Q3 | patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
1600000 | USD |
patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
5700000 | USD | |
CY2016Q3 | patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
100000 | USD |
patk |
Business Acquisition Pro Forma Amortization Expense
BusinessAcquisitionProFormaAmortizationExpense
|
1900000 | USD | |
patk |
Debt Instrument Covenant Interest Coverage Ratio Minimum
DebtInstrumentCovenantInterestCoverageRatioMinimum
|
1.50 | ||
CY2016Q3 | patk |
Debt Instrument Covenant Leverage Ratio Maximum
DebtInstrumentCovenantLeverageRatioMaximum
|
3.00 | |
CY2015Q4 | patk |
Debt Issuance Costs Including Line Of Credit Arrangement Net
DebtIssuanceCostsIncludingLineOfCreditArrangementNet
|
2513000 | USD |
CY2016Q3 | patk |
Debt Issuance Costs Including Line Of Credit Arrangement Net
DebtIssuanceCostsIncludingLineOfCreditArrangementNet
|
2440000 | USD |
CY2015Q4 | patk |
Deferred Compensation And Other
DeferredCompensationAndOther
|
1919000 | USD |
CY2016Q3 | patk |
Deferred Compensation And Other
DeferredCompensationAndOther
|
1867000 | USD |
patk |
Intangible Assets Acquired During Period
IntangibleAssetsAcquiredDuringPeriod
|
53937000 | USD | |
patk |
Intangible Assets Excluding Goodwill Other Changes
IntangibleAssetsExcludingGoodwillOtherChanges
|
170000 | USD | |
CY2015Q4 | patk |
Inventory Manufactured Goods Net
InventoryManufacturedGoodsNet
|
66683000 | USD |
CY2016Q3 | patk |
Inventory Manufactured Goods Net
InventoryManufacturedGoodsNet
|
86406000 | USD |
patk |
Payments On Deferred Compensation Obligations
PaymentsOnDeferredCompensationObligations
|
-255000 | USD | |
patk |
Payments On Deferred Compensation Obligations
PaymentsOnDeferredCompensationObligations
|
-238000 | USD | |
CY2015Q4 | patk |
Total Materials Purchased For Resale Distribution Products Net
TotalMaterialsPurchasedForResaleDistributionProductsNet
|
22795000 | USD |
CY2016Q3 | patk |
Total Materials Purchased For Resale Distribution Products Net
TotalMaterialsPurchasedForResaleDistributionProductsNet
|
29709000 | USD |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
28744000 | USD |
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
58133000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
38213000 | USD |
CY2016Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
75739000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
18468000 | USD |
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
23017000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
32000 | USD |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
32000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
8308000 | USD |
CY2016Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
9504000 | USD |
CY2015Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1200000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3400000 | USD | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1700000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
4800000 | USD | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
345000 | USD | |
CY2015Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
2354000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
5995000 | USD | |
CY2016Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3687000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
9680000 | USD | |
CY2015Q4 | us-gaap |
Assets
Assets
|
381584000 | USD |
CY2016Q3 | us-gaap |
Assets
Assets
|
534065000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
133897000 | USD |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
198187000 | USD |
CY2015Q3 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0.80 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
2.74 | ||
CY2016Q3 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0.81 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
3.02 | ||
CY2015Q3 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
0.80 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
2.71 | ||
CY2016Q3 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
0.80 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
2.98 | ||
CY2015Q3 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
12331000 | USD |
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
41926000 | USD | |
CY2016Q3 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
12220000 | USD |
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
45300000 | USD | |
CY2015Q3 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
278248000 | USD |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
910163000 | USD | |
CY2016Q3 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
306611000 | USD |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
957177000 | USD | |
us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
0 | USD | |
us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
0 | USD | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
123000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1410000 | 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 |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1287000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1390000 | USD | |
CY2015Q4 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
57683000 | USD |
CY2016Q3 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
62117000 | USD |
CY2015Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
179764000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
560846000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
255299000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
748463000 | USD | |
CY2015Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
204484000 | USD |
CY2016Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
280855000 | USD |
CY2015Q4 | us-gaap |
Debt Issuance Costs Line Of Credit Arrangements Net
DebtIssuanceCostsLineOfCreditArrangementsNet
|
1885000 | USD |
CY2016Q3 | us-gaap |
Debt Issuance Costs Line Of Credit Arrangements Net
DebtIssuanceCostsLineOfCreditArrangementsNet
|
1830000 | USD |
CY2015Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
628000 | USD |
CY2016Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
610000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
2004000 | USD |
CY2016Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
435000 | USD |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.68 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.72 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.97 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.80 | |
us-gaap |
Depreciation
Depreciation
|
5796000 | USD | |
us-gaap |
Depreciation
Depreciation
|
7994000 | USD | |
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.58 | |
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.58 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.95 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.79 | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
18300000 | USD | |
us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
63540000 | USD | |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
5089000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
18098000 | USD | |
CY2015Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.363 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.375 | ||
CY2016Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.339 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.359 | ||
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
8700000 | USD |
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P15M24D | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
|
1100000 | USD | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
|
1300000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
1080000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
1256000 | USD | |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
18904000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
28584000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
0 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-47000 | USD | |
CY2015Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-11000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | USD | |
CY2016Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-6000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-47000 | USD | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
68606000 | USD |
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
100800000 | USD |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
32025000 | USD | |
CY2015Q3 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | USD |
CY2016Q3 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | USD |
us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | USD | |
us-gaap |
Goodwill Other Increase Decrease
GoodwillOtherIncreaseDecrease
|
169000 | USD | |
CY2015Q3 | us-gaap |
Gross Profit
GrossProfit
|
35041000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
110828000 | USD | |
CY2016Q3 | us-gaap |
Gross Profit
GrossProfit
|
48852000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
149488000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
14049000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
48281000 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
18200000 | USD |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
6175000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
22779000 | USD | |
CY2015Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
6300000 | USD |
CY2016Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
6700000 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
23200000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
17648000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
27207000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
580000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
23376000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
2679000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
1931000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
3695000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
9683000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-3044000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1387000 | USD | |
CY2015Q4 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
125663000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
179430000 | USD |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
106759000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
150846000 | USD |
CY2015Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-1153000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-2855000 | USD | |
CY2016Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-1917000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-5198000 | USD | |
CY2015Q3 | us-gaap |
Interest Paid
InterestPaid
|
900000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
2600000 | USD | |
CY2016Q3 | us-gaap |
Interest Paid
InterestPaid
|
2000000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
4900000 | USD | |
CY2015Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
10450000 | USD |
CY2016Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
10266000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
89478000 | USD |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
116115000 | USD |
CY2015Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
52601000 | USD |
CY2016Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
72852000 | USD |
CY2015Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
5529000 | USD |
CY2016Q3 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
6045000 | USD |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
252987000 | USD |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
363262000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
381584000 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
534065000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
57926000 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
96916000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
203856000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
280245000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
10714000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
15766000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
193142000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
264479000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
119095000 | USD | |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
555000 | USD |
CY2015Q4 | us-gaap |
Other Inventory Purchased Goods
OtherInventoryPurchasedGoods
|
24406000 | USD |
CY2016Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
528000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
74383000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-143148000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-122726000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
25340000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
49733000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
8960000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
30183000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
12025000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
40761000 | USD | |
us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
3 | business | |
us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
6 | business | |
CY2015Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
19839000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
59692000 | USD | |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
28735000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
80750000 | USD | |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
15202000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
51136000 | USD | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
20117000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
68738000 | USD | |
CY2016Q3 | us-gaap |
Other Inventory Purchased Goods
OtherInventoryPurchasedGoods
|
31315000 | USD |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
248000 | USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
296000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-651000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
21000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
5650000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
4667000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
1887000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
380000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
139168000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
112080000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4731000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
10866000 | USD | |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
6119000 | USD |
CY2016Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
4856000 | USD |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
75000000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
29002000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
231502000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
262583000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-76000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-62000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
100000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
241000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1861000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1865000 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
67878000 | USD |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
|
154981 | shares |
CY2015Q3 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
6669000 | USD |
us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
20154000 | USD | |
CY2016Q3 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
9165000 | USD |
us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
26149000 | USD | |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
81439000 | USD |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
2679000 | USD | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
5358000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
180056000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
209856000 | USD | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
62574000 | USD |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
99150000 | USD |
CY2015Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
214805000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
671674000 | USD | |
CY2016Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
304151000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
897951000 | USD | |
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
10805000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
33543000 | USD | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
15877000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
44874000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3426000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4798000 | USD | |
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
|
140440 | shares |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
|
145690 | shares |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
128597000 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
170803000 | USD |
CY2015Q4 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
2500000 | USD |
CY2016Q3 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
2400000 | USD |
CY2015Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
190000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
180000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
187000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
180000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15532000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15507000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15235000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15182000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
15342000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
15327000 | 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 |