2017 Q1 Form 10-Q Financial Statement
#000143774917008587 Filed on May 10, 2017
Income Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
Revenue | $1.045B | $1.071B |
YoY Change | -2.43% | -10.28% |
Cost Of Revenue | $856.9M | $887.6M |
YoY Change | -3.46% | -11.24% |
Gross Profit | $187.9M | $183.3M |
YoY Change | 2.53% | -5.35% |
Gross Profit Margin | 17.99% | 17.11% |
Selling, General & Admin | $150.4M | $162.5M |
YoY Change | -7.42% | 6.44% |
% of Gross Profit | 80.04% | 88.64% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $38.72M | $39.07M |
YoY Change | -0.89% | 15.06% |
% of Gross Profit | 20.61% | 21.32% |
Operating Expenses | $150.4M | $162.5M |
YoY Change | -7.42% | 6.44% |
Operating Profit | $24.85M | $8.181M |
YoY Change | 203.74% | -73.03% |
Interest Expense | $2.791M | $4.239M |
YoY Change | -34.16% | 44.13% |
% of Operating Profit | 11.23% | 51.82% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $22.06M | $3.942M |
YoY Change | 459.56% | -85.61% |
Income Tax | $7.579M | $1.547M |
% Of Pretax Income | 34.36% | 39.24% |
Net Earnings | $14.48M | $2.395M |
YoY Change | 504.55% | -85.73% |
Net Earnings / Revenue | 1.39% | 0.22% |
Basic Earnings Per Share | $0.37 | $0.06 |
Diluted Earnings Per Share | $0.36 | $0.06 |
COMMON SHARES | ||
Basic Shares Outstanding | 39.41M | 40.55M |
Diluted Shares Outstanding | 40.70M | 41.05M |
Balance Sheet
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $89.10M | $72.70M |
YoY Change | 22.56% | 53.7% |
Cash & Equivalents | $89.07M | $72.66M |
Short-Term Investments | ||
Other Short-Term Assets | $22.30M | $30.90M |
YoY Change | -27.83% | -22.94% |
Inventory | $872.9M | $1.030B |
Prepaid Expenses | ||
Receivables | $165.2M | $150.4M |
Other Receivables | $14.10M | $11.80M |
Total Short-Term Assets | $1.164B | $1.295B |
YoY Change | -10.18% | -9.2% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.125B | $1.150B |
YoY Change | -2.21% | 17.8% |
Goodwill | $290.2M | $286.0M |
YoY Change | 1.46% | |
Intangibles | ||
YoY Change | ||
Long-Term Investments | $6.200M | $6.700M |
YoY Change | -7.46% | -2.9% |
Other Assets | $54.85M | $58.65M |
YoY Change | -6.48% | 7.41% |
Total Long-Term Assets | $1.476B | $1.501B |
YoY Change | -1.69% | 14.43% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.164B | $1.295B |
Total Long-Term Assets | $1.476B | $1.501B |
Total Assets | $2.640B | $2.797B |
YoY Change | -5.62% | 2.12% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $99.50M | $103.7M |
YoY Change | -4.05% | -14.65% |
Accrued Expenses | $76.81M | $79.50M |
YoY Change | -3.39% | 22.13% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $684.6M | $826.0M |
YoY Change | -17.12% | -9.49% |
Long-Term Debt Due | $131.6M | $150.4M |
YoY Change | -12.48% | 0.8% |
Total Short-Term Liabilities | $1.023B | $1.201B |
YoY Change | -14.76% | -7.14% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $459.8M | $485.8M |
YoY Change | -5.35% | 0.63% |
Other Long-Term Liabilities | $8.249M | $5.321M |
YoY Change | 55.03% | 26.69% |
Total Long-Term Liabilities | $468.1M | $491.1M |
YoY Change | -4.7% | 0.85% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.023B | $1.201B |
Total Long-Term Liabilities | $468.1M | $491.1M |
Total Liabilities | $1.491B | $1.692B |
YoY Change | -11.84% | -13.43% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $654.9M | $602.2M |
YoY Change | 8.75% | |
Common Stock | $321.2M | $293.6M |
YoY Change | 9.38% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $94.44M | $43.37M |
YoY Change | 117.77% | |
Treasury Stock Shares | ||
Shareholders Equity | $881.4M | $852.2M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.640B | $2.797B |
YoY Change | -5.62% | 2.12% |
Cashflow Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $14.48M | $2.395M |
YoY Change | 504.55% | -85.73% |
Depreciation, Depletion And Amortization | $38.72M | $39.07M |
YoY Change | -0.89% | 15.06% |
Cash From Operating Activities | $37.53M | $101.2M |
YoY Change | -62.92% | -204.76% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $39.21M | $53.88M |
YoY Change | -27.23% | -34.66% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$5.160M | -$676.0K |
YoY Change | 663.31% | -138.78% |
Cash From Investing Activities | -$32.45M | -$52.60M |
YoY Change | -38.31% | -52.14% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $7.560M | $0.00 |
YoY Change | -100.0% | |
Debt Paid & Issued, Net | $38.11M | $42.50M |
YoY Change | -10.33% | -5.73% |
Cash From Financing Activities | 1.971M | -40.80M |
YoY Change | -104.83% | -165.49% |
NET CHANGE | ||
Cash From Operating Activities | 37.53M | 101.2M |
Cash From Investing Activities | -32.45M | -52.60M |
Cash From Financing Activities | 1.971M | -40.80M |
Net Change In Cash | 7.047M | 7.800M |
YoY Change | -9.65% | -105.41% |
FREE CASH FLOW | ||
Cash From Operating Activities | $37.53M | $101.2M |
Capital Expenditures | $39.21M | $53.88M |
Free Cash Flow | -$1.684M | $47.32M |
YoY Change | -103.56% | -126.43% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q1 | rusha |
Cost Of Products Sold Parts And Service Sales
CostOfProductsSoldPartsAndServiceSales
|
224466000 | |
CY2016Q1 | rusha |
Cost Of Products Sold Parts And Service Sales
CostOfProductsSoldPartsAndServiceSales
|
218243000 | |
CY2017Q1 | rusha |
Excess Tax Benefit Expense From Share Based Compensation Financing Activities
ExcessTaxBenefitExpenseFromShareBasedCompensationFinancingActivities
|
||
CY2016Q1 | rusha |
Excess Tax Benefit Expense From Share Based Compensation Financing Activities
ExcessTaxBenefitExpenseFromShareBasedCompensationFinancingActivities
|
-1007000 | |
CY2017Q1 | rusha |
Fair Value Measurement With Unobservable Inputs Reconciliation Nonrecurring Basis Asset Gain Loss Included In Earnings
FairValueMeasurementWithUnobservableInputsReconciliationNonrecurringBasisAssetGainLossIncludedInEarnings
|
||
CY2017Q1 | rusha |
Finance And Insurance Net
FinanceAndInsuranceNet
|
3929000 | |
CY2016Q1 | rusha |
Finance And Insurance Net
FinanceAndInsuranceNet
|
4499000 | |
CY2017Q1 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
17400000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
82026000 | |
CY2017Q1 | rusha |
Floor Plan Notes Payable
FloorPlanNotesPayable
|
684595000 | |
CY2016Q4 | rusha |
Floor Plan Notes Payable
FloorPlanNotesPayable
|
646945000 | |
CY2017Q1 | rusha |
Income Taxes Refunded Paid Net
IncomeTaxesRefundedPaidNet
|
6201000 | |
CY2016Q1 | rusha |
Income Taxes Refunded Paid Net
IncomeTaxesRefundedPaidNet
|
-15015000 | |
CY2017Q1 | rusha |
Increase Decrease In Floor Plan Notes Payable Trade Net
IncreaseDecreaseInFloorPlanNotesPayableTradeNet
|
18552000 | |
CY2016Q1 | rusha |
Increase Decrease In Floor Plan Notes Payable Trade Net
IncreaseDecreaseInFloorPlanNotesPayableTradeNet
|
-1789000 | |
CY2017Q1 | rusha |
Increase Decrease In Floor Plan Payable Net
IncreaseDecreaseInFloorPlanPayableNet
|
19098000 | |
CY2016Q1 | rusha |
Increase Decrease In Floor Plan Payable Net
IncreaseDecreaseInFloorPlanPayableNet
|
-26982000 | |
rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
4 | ||
CY2017Q1 | rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
1 | |
CY2017Q1 | rusha |
Parts And Service Sales
PartsAndServiceSales
|
350106000 | |
CY2016Q1 | rusha |
Parts And Service Sales
PartsAndServiceSales
|
341939000 | |
CY2017Q1 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
99534000 | |
CY2016Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
97844000 | |
CY2017Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
165249000 | |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
156199000 | |
CY2017Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
76811000 | |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
83974000 | |
CY2017Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-286000 | |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-286000 | |
CY2017Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
320730000 | |
CY2016Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
309127000 | |
CY2017Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
729000 | |
CY2016Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2520000 | |
CY2011 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
1000000 | |
CY2014 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
427000 | |
CY2017Q1 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
||
CY2016Q1 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
7718000 | |
CY2017Q1 | us-gaap |
Assets
Assets
|
2639561000 | |
CY2016Q1 | us-gaap |
Assets
Assets
|
2796792000 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
2603047000 | |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
1163545000 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1111448000 | |
CY2017Q1 | us-gaap |
Assets Held For Sale Long Lived Fair Value Disclosure
AssetsHeldForSaleLongLivedFairValueDisclosure
|
12932000 | |
CY2017Q1 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
12932000 | |
CY2016Q4 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
13955000 | |
CY2017Q1 | us-gaap |
Available For Sale Securities Debt Securities Noncurrent
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent
|
6231000 | |
CY2016Q4 | us-gaap |
Available For Sale Securities Debt Securities Noncurrent
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent
|
6231000 | |
CY2017Q1 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
14623000 | |
CY2016Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
14449000 | |
CY2017Q1 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
67994000 | |
CY2016Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
70044000 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
64847000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
89073000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
72661000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
7047000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
7814000 | |
CY2017Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
445000 | |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
438000 | |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
14479000 | |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
2395000 | |
CY2017Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
588120000 | |
CY2016Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
623660000 | |
CY2017Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
856890000 | |
CY2016Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
887570000 | |
CY2017Q1 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
16217000 | |
CY2016Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
18418000 | |
CY2017Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
1408000 | |
CY2016Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-7585000 | |
CY2017Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
198739000 | |
CY2016Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
197331000 | |
CY2017Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
12492000 | |
CY2016Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
12647000 | |
CY2017Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
38724000 | |
CY2016Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
39073000 | |
CY2017Q1 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
14017000 | |
CY2016Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
10166000 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.37 | |
CY2016Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.06 | |
CY2017Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.36 | |
CY2016Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.06 | |
CY2017Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
11600000 | |
CY2017Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
||
CY2016Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
-1007000 | |
CY2017Q1 | us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
2073000 | |
CY2016Q1 | us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
7580000 | |
CY2017Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-163000 | |
CY2016Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
10000 | |
CY2017Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-163000 | |
CY2016Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
10000 | |
CY2017Q1 | us-gaap |
Goodwill
Goodwill
|
290191000 | |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
290191000 | |
CY2017Q1 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | |
CY2016Q1 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | |
CY2016 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | |
CY2017Q1 | us-gaap |
Gross Profit
GrossProfit
|
187907000 | |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
183270000 | |
CY2016Q1 | us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
7100000 | |
CY2016Q2 | us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
400000 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
14479000 | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
2395000 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
22058000 | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
3942000 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.37 | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.06 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.36 | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.06 | |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
7579000 | |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1547000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
1690000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-16520000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-7163000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-5567000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
-2201000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
2274000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
19376000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-49921000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
609000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-21384000 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
12901000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-5340000 | |
CY2017Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1292000 | |
CY2016Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
496000 | |
CY2017Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-2791000 | |
CY2016Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-4239000 | |
CY2017Q1 | us-gaap |
Interest Paid
InterestPaid
|
8211000 | |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
10265000 | |
CY2017Q1 | us-gaap |
Inventory Net
InventoryNet
|
872907000 | |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
840304000 | |
CY2017Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
44304000 | |
CY2016Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
45667000 | |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2639561000 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2603047000 | |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1023408000 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
993130000 | |
CY2017Q1 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
||
CY2016Q4 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
783000 | |
CY2017Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
131628000 | |
CY2016Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
130717000 | |
CY2017Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
459817000 | |
CY2016Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
472503000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
1971000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-40836000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-32449000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-52588000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
37525000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
101238000 | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
14479000 | |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2395000 | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
24849000 | |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
8181000 | |
CY2017Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
51244000 | |
CY2016Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
50887000 | |
CY2017Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
54848000 | |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
59372000 | |
CY2017Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
8249000 | |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
7214000 | |
CY2017Q1 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
3565000 | |
CY2016Q1 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
4970000 | |
CY2017Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-5160000 | |
CY2016Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-676000 | |
CY2017Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
7560000 | |
CY2016Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
||
CY2017Q1 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
523000 | |
CY2016Q1 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
||
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
39209000 | |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
53880000 | |
CY2017Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
9367000 | |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
8798000 | |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
25555000 | |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
32194000 | |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
6851000 | |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
2315000 | |
CY2017Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1600000 | |
CY2016Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
616000 | |
CY2017Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1124746000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1135805000 | |
CY2016Q4 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
6100000 | |
CY2017Q1 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
1000000 | |
CY2017Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
3337000 | |
CY2016Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
4853000 | |
CY2017Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
38113000 | |
CY2016Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
42503000 | |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
654907000 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
640428000 | |
CY2017Q1 | us-gaap |
Revenues
Revenues
|
1044797000 | |
CY2016Q1 | us-gaap |
Revenues
Revenues
|
1070840000 | |
CY2017Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
635953000 | |
CY2016Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
668545000 | |
CY2017Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
150403000 | |
CY2016Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
162452000 | |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4759000 | |
CY2016Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3597000 | |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
881354000 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
862825000 | |
CY2017Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
94442000 | |
CY2016Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
86882000 | |
CY2016Q4 | us-gaap |
Unrecognized Tax Benefits Income Tax Penalties Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued
|
0 | |
CY2017Q1 | us-gaap |
Unrecognized Tax Benefits Income Tax Penalties Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued
|
0 | |
CY2016 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Expense
UnrecognizedTaxBenefitsInterestOnIncomeTaxesExpense
|
145000 | |
CY2017Q1 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Expense
UnrecognizedTaxBenefitsInterestOnIncomeTaxesExpense
|
145000 | |
CY2016Q4 | us-gaap |
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
|
2400000 | |
CY2017Q1 | us-gaap |
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
|
2400000 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
40701000 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
41049000 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39409000 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
40553000 |