2018 Q1 Form 10-Q Financial Statement
#000143774918009406 Filed on May 10, 2018
Income Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
Revenue | $1.241B | $1.045B |
YoY Change | 18.76% | -2.43% |
Cost Of Revenue | $1.014B | $856.9M |
YoY Change | 18.31% | -3.46% |
Gross Profit | $227.0M | $187.9M |
YoY Change | 20.8% | 2.53% |
Gross Profit Margin | 18.29% | 17.99% |
Selling, General & Admin | $171.7M | $150.4M |
YoY Change | 14.14% | -7.42% |
% of Gross Profit | 75.63% | 80.04% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $51.06M | $38.72M |
YoY Change | 31.85% | -0.89% |
% of Gross Profit | 22.49% | 20.61% |
Operating Expenses | $171.7M | $150.4M |
YoY Change | 14.14% | -7.42% |
Operating Profit | $32.39M | $24.85M |
YoY Change | 30.34% | 203.74% |
Interest Expense | $4.306M | $2.791M |
YoY Change | 54.28% | -34.16% |
% of Operating Profit | 13.29% | 11.23% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $28.08M | $22.06M |
YoY Change | 27.31% | 459.56% |
Income Tax | $7.044M | $7.579M |
% Of Pretax Income | 25.08% | 34.36% |
Net Earnings | $21.04M | $14.48M |
YoY Change | 45.31% | 504.55% |
Net Earnings / Revenue | 1.7% | 1.39% |
Basic Earnings Per Share | $0.53 | $0.37 |
Diluted Earnings Per Share | $0.51 | $0.36 |
COMMON SHARES | ||
Basic Shares Outstanding | 39.67M | 39.41M |
Diluted Shares Outstanding | 41.09M | 40.70M |
Balance Sheet
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $131.7M | $89.10M |
YoY Change | 47.81% | 22.56% |
Cash & Equivalents | $131.7M | $89.07M |
Short-Term Investments | ||
Other Short-Term Assets | $21.40M | $22.30M |
YoY Change | -4.04% | -27.83% |
Inventory | $1.045B | $872.9M |
Prepaid Expenses | ||
Receivables | $185.9M | $165.2M |
Other Receivables | $17.00M | $14.10M |
Total Short-Term Assets | $1.401B | $1.164B |
YoY Change | 20.39% | -10.18% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.152B | $1.125B |
YoY Change | 2.39% | -2.21% |
Goodwill | $291.4M | $290.2M |
YoY Change | 0.41% | 1.46% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | $6.400M | $6.200M |
YoY Change | 3.23% | -7.46% |
Other Assets | $48.99M | $54.85M |
YoY Change | -10.69% | -6.48% |
Total Long-Term Assets | $1.498B | $1.476B |
YoY Change | 1.52% | -1.69% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.401B | $1.164B |
Total Long-Term Assets | $1.498B | $1.476B |
Total Assets | $2.899B | $2.640B |
YoY Change | 9.84% | -5.62% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $123.8M | $99.50M |
YoY Change | 24.42% | -4.05% |
Accrued Expenses | $88.23M | $76.81M |
YoY Change | 14.87% | -3.39% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $805.5M | $684.6M |
YoY Change | 17.66% | -17.12% |
Long-Term Debt Due | $143.4M | $131.6M |
YoY Change | 8.94% | -12.48% |
Total Short-Term Liabilities | $1.206B | $1.023B |
YoY Change | 17.82% | -14.76% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $454.0M | $459.8M |
YoY Change | -1.27% | -5.35% |
Other Long-Term Liabilities | $11.04M | $8.249M |
YoY Change | 33.83% | 55.03% |
Total Long-Term Liabilities | $465.0M | $468.1M |
YoY Change | -0.65% | -4.7% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.206B | $1.023B |
Total Long-Term Liabilities | $465.0M | $468.1M |
Total Liabilities | $1.671B | $1.491B |
YoY Change | 12.02% | -11.84% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $833.6M | $654.9M |
YoY Change | 27.28% | 8.75% |
Common Stock | $356.9M | $321.2M |
YoY Change | 11.12% | 9.38% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $158.8M | $94.44M |
YoY Change | 68.17% | 117.77% |
Treasury Stock Shares | ||
Shareholders Equity | $1.032B | $881.4M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.899B | $2.640B |
YoY Change | 9.84% | -5.62% |
Cashflow Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $21.04M | $14.48M |
YoY Change | 45.31% | 504.55% |
Depreciation, Depletion And Amortization | $51.06M | $38.72M |
YoY Change | 31.85% | -0.89% |
Cash From Operating Activities | $117.7M | $37.53M |
YoY Change | 213.56% | -62.92% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $48.22M | $39.21M |
YoY Change | 22.97% | -27.23% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $1.098M | -$5.160M |
YoY Change | -121.28% | 663.31% |
Cash From Investing Activities | -$47.08M | -$32.45M |
YoY Change | 45.1% | -38.31% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $38.14M | $7.560M |
YoY Change | 404.46% | |
Debt Paid & Issued, Net | $46.28M | $38.11M |
YoY Change | 21.42% | -10.33% |
Cash From Financing Activities | -63.41M | 1.971M |
YoY Change | -3317.2% | -104.83% |
NET CHANGE | ||
Cash From Operating Activities | 117.7M | 37.53M |
Cash From Investing Activities | -47.08M | -32.45M |
Cash From Financing Activities | -63.41M | 1.971M |
Net Change In Cash | 7.171M | 7.047M |
YoY Change | 1.76% | -9.65% |
FREE CASH FLOW | ||
Cash From Operating Activities | $117.7M | $37.53M |
Capital Expenditures | $48.22M | $39.21M |
Free Cash Flow | $69.45M | -$1.684M |
YoY Change | -4224.05% | -103.56% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q1 | rusha |
Cost Of Revenue Lease And Rental
CostOfRevenueLeaseAndRental
|
48428000 | |
CY2017Q1 | rusha |
Cost Of Revenue Lease And Rental
CostOfRevenueLeaseAndRental
|
44304000 | |
CY2018Q1 | rusha |
Fair Value Measurement With Unobservable Inputs Reconciliation Nonrecurring Basis Asset Gain Loss Included In Earnings
FairValueMeasurementWithUnobservableInputsReconciliationNonrecurringBasisAssetGainLossIncludedInEarnings
|
56000 | |
CY2017Q1 | rusha |
Fair Value Measurement With Unobservable Inputs Reconciliation Nonrecurring Basis Asset Gain Loss Included In Earnings
FairValueMeasurementWithUnobservableInputsReconciliationNonrecurringBasisAssetGainLossIncludedInEarnings
|
||
CY2018Q1 | rusha |
Floor Plan Notes Payable
FloorPlanNotesPayable
|
805531000 | |
CY2017Q4 | rusha |
Floor Plan Notes Payable
FloorPlanNotesPayable
|
778561000 | |
CY2018Q1 | rusha |
Increase Decrease In Floor Plan Notes Payable Trade Net
IncreaseDecreaseInFloorPlanNotesPayableTradeNet
|
35380000 | |
CY2017Q1 | rusha |
Increase Decrease In Floor Plan Notes Payable Trade Net
IncreaseDecreaseInFloorPlanNotesPayableTradeNet
|
18552000 | |
CY2018Q1 | rusha |
Increase Decrease In Floor Plan Payable Net
IncreaseDecreaseInFloorPlanPayableNet
|
-8410000 | |
CY2017Q1 | rusha |
Increase Decrease In Floor Plan Payable Net
IncreaseDecreaseInFloorPlanPayableNet
|
19098000 | |
CY2017Q3 | rusha |
Number Of Real Estate Properties Put Back Into Service
NumberOfRealEstatePropertiesPutBackIntoService
|
1 | |
CY2016 | rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
4 | |
CY2017 | rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
3 | |
CY2018Q1 | rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
1 | |
CY2017Q3 | rusha |
Real Estate Previously Held For Sale Put Back Into Service
RealEstatePreviouslyHeldForSalePutBackIntoService
|
1400000 | |
CY2018Q1 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
123786000 | |
CY2017Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
107906000 | |
CY2018Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
185936000 | |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
183875000 | |
CY2018Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
88232000 | |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
96132000 | |
CY2018Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
356435000 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
348044000 | |
CY2018Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
87000 | |
CY2017Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
729000 | |
CY2011 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
1000000 | |
CY2014 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
427000 | |
CY2017 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
469000 | |
CY2018Q1 | us-gaap |
Assets
Assets
|
2899204000 | |
CY2017Q1 | us-gaap |
Assets
Assets
|
2639561000 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
2890139000 | |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
1400805000 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1375098000 | |
CY2018Q1 | us-gaap |
Assets Held For Sale Long Lived Fair Value Disclosure
AssetsHeldForSaleLongLivedFairValueDisclosure
|
7645000 | |
CY2018Q1 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
7645000 | |
CY2017Q4 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
9505000 | |
CY2018Q1 | us-gaap |
Available For Sale Securities Debt Securities Noncurrent
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent
|
6375000 | |
CY2017Q4 | us-gaap |
Available For Sale Securities Debt Securities Noncurrent
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent
|
6375000 | |
CY2018Q1 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
17399000 | |
CY2017Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
17119000 | |
CY2018Q1 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
60706000 | |
CY2017Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
66022000 | |
CY2018Q1 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
31100000 | |
CY2018Q1 | us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
11100000 | |
CY2017Q1 | us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
900000 | |
CY2017Q4 | us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
900000 | |
CY2018Q1 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
22000000 | |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
124541000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
82026000 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
131712000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
89073000 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
7171000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
7047000 | |
CY2018Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
457000 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
454000 | |
CY2018Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
21039000 | |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
14479000 | |
CY2018Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1013786000 | |
CY2017Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
856890000 | |
CY2018Q1 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
27388000 | |
CY2017Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
27350000 | |
CY2018Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
755000 | |
CY2017Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
1408000 | |
CY2018Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
136066000 | |
CY2017Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
135311000 | |
CY2018Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
22908000 | |
CY2017Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
12492000 | |
CY2018Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
51056000 | |
CY2017Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
38724000 | |
CY2018Q1 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
16993000 | |
CY2017Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
11914000 | |
CY2018Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.53 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.37 | |
CY2018Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.51 | |
CY2017Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.36 | |
CY2017Q4 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2018Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
|
22000 | |
CY2017Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
|
-1100000 | |
CY2018Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
12200000 | |
CY2018Q1 | us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
401000 | |
CY2017Q1 | us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
2073000 | |
CY2018Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-28000 | |
CY2017Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-163000 | |
CY2018Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-28000 | |
CY2017Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-163000 | |
CY2018Q1 | us-gaap |
Goodwill
Goodwill
|
291391000 | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
291391000 | |
CY2018Q1 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | |
CY2018Q1 | us-gaap |
Gross Profit
GrossProfit
|
226995000 | |
CY2017Q1 | us-gaap |
Gross Profit
GrossProfit
|
187907000 | |
CY2016 | us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
7500000 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
21039000 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
14479000 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
28083000 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
22058000 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
28083000 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
22058000 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.53 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.37 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.51 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.36 | |
CY2017 | us-gaap |
Income Tax Expense Benefit Continuing Operations Adjustment Of Deferred Tax Asset Liability
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability
|
-82900000 | |
CY2018Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
1500000 | |
CY2017Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
6201000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
12912000 | |
CY2018Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
7044000 | |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
7579000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
1690000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-7900000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-7163000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
38000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
-2201000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-5706000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
19376000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
2103000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
609000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
7140000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
12901000 | |
CY2018Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1427000 | |
CY2017Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1292000 | |
CY2018Q1 | us-gaap |
Indefinite Lived Franchise Rights
IndefiniteLivedFranchiseRights
|
7000000 | |
CY2017Q4 | us-gaap |
Indefinite Lived Franchise Rights
IndefiniteLivedFranchiseRights
|
7000000 | |
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
4306000 | |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
2791000 | |
CY2018Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
9943000 | |
CY2017Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
8211000 | |
CY2018Q1 | us-gaap |
Inventory Net
InventoryNet
|
1044710000 | |
CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
1033294000 | |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2899204000 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2890139000 | |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1205737000 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1172207000 | |
CY2018Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
143401000 | |
CY2017Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
145139000 | |
CY2018Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
453986000 | |
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
466389000 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-63411000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1971000 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-47082000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-32449000 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
117664000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
37525000 | |
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
21039000 | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
14479000 | |
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
32389000 | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
24849000 | |
CY2018Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
57524000 | |
CY2017Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
51244000 | |
CY2018Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
48987000 | |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
57680000 | |
CY2018Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
11040000 | |
CY2017Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
9837000 | |
CY2018Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
1098000 | |
CY2017Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-5160000 | |
CY2018Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
38137000 | |
CY2017Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
7560000 | |
CY2018Q1 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
||
CY2017Q1 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
523000 | |
CY2018Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
48215000 | |
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
39209000 | |
CY2018Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2018Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
13809000 | |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
11969000 | |
CY2018Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
32137000 | |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
25555000 | |
CY2018Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
501000 | |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
6851000 | |
CY2018Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
2231000 | |
CY2017Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1600000 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1151646000 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1159595000 | |
CY2016Q4 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
6100000 | |
CY2017Q4 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
2200000 | |
CY2018Q1 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
1900000 | |
CY2018Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
3224000 | |
CY2017Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
3337000 | |
CY2018Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
46278000 | |
CY2017Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
38113000 | |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
833596000 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
812557000 | |
CY2018Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1183257000 | |
CY2018Q1 | us-gaap |
Revenues
Revenues
|
1240781000 | |
CY2017Q1 | us-gaap |
Revenues
Revenues
|
1044797000 | |
CY2018Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
171670000 | |
CY2017Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
150403000 | |
CY2018Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
7893000 | |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4759000 | |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1031669000 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1040373000 | |
CY2018Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
158819000 | |
CY2017Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
120682000 | |
CY2018Q1 | us-gaap |
Unrecognized Tax Benefits Income Tax Penalties Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued
|
0 | |
CY2017Q4 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
|
166000 | |
CY2018Q1 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
|
166000 | |
CY2018Q1 | us-gaap |
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
|
2600000 | |
CY2017Q4 | us-gaap |
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
|
2600000 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
41092000 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
40701000 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39665000 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39409000 |