2018 Q2 Form 10-Q Financial Statement
#000143774918015082 Filed on August 09, 2018
Income Statement
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
Revenue | $1.349B | $1.204B |
YoY Change | 12.07% | 17.25% |
Cost Of Revenue | $1.105B | $994.5M |
YoY Change | 11.16% | 17.55% |
Gross Profit | $243.4M | $209.1M |
YoY Change | 16.41% | 15.84% |
Gross Profit Margin | 18.04% | 17.37% |
Selling, General & Admin | $178.7M | $159.4M |
YoY Change | 12.11% | 9.09% |
% of Gross Profit | 73.41% | 76.22% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $49.90M | $39.00M |
YoY Change | 27.95% | -1.02% |
% of Gross Profit | 20.5% | 18.65% |
Operating Expenses | $178.7M | $159.4M |
YoY Change | 12.11% | 9.09% |
Operating Profit | $43.43M | $37.41M |
YoY Change | 16.09% | 73.41% |
Interest Expense | $4.494M | $2.824M |
YoY Change | 59.14% | -24.95% |
% of Operating Profit | 10.35% | 7.55% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $38.93M | $34.58M |
YoY Change | 12.58% | 94.19% |
Income Tax | $9.543M | $12.58M |
% Of Pretax Income | 24.51% | 36.39% |
Net Earnings | $29.39M | $22.00M |
YoY Change | 33.59% | 103.37% |
Net Earnings / Revenue | 2.18% | 1.83% |
Basic Earnings Per Share | $0.75 | $0.55 |
Diluted Earnings Per Share | $0.72 | $0.54 |
COMMON SHARES | ||
Basic Shares Outstanding | 39.40M | 39.64M |
Diluted Shares Outstanding | 40.69M | 40.84M |
Balance Sheet
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $148.3M | $123.8M |
YoY Change | 19.79% | 33.55% |
Cash & Equivalents | $148.3M | $123.8M |
Short-Term Investments | ||
Other Short-Term Assets | $19.10M | $21.30M |
YoY Change | -10.33% | -31.95% |
Inventory | $1.127B | $916.6M |
Prepaid Expenses | ||
Receivables | $201.2M | $142.6M |
Other Receivables | $17.40M | $16.70M |
Total Short-Term Assets | $1.513B | $1.221B |
YoY Change | 23.89% | -6.26% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.167B | $1.119B |
YoY Change | 4.3% | -3.33% |
Goodwill | $291.4M | $290.2M |
YoY Change | 0.41% | 0.0% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | $6.000M | $6.400M |
YoY Change | -6.25% | 0.0% |
Other Assets | $39.62M | $55.50M |
YoY Change | -28.6% | -1.41% |
Total Long-Term Assets | $1.504B | $1.471B |
YoY Change | 2.25% | -2.6% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.513B | $1.221B |
Total Long-Term Assets | $1.504B | $1.471B |
Total Assets | $3.016B | $2.692B |
YoY Change | 12.06% | -4.3% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $150.9M | $114.1M |
YoY Change | 32.25% | -4.04% |
Accrued Expenses | $88.68M | $88.95M |
YoY Change | -0.31% | 5.8% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $868.0M | $692.1M |
YoY Change | 25.42% | -16.62% |
Long-Term Debt Due | $155.7M | $137.3M |
YoY Change | 13.42% | 1.85% |
Total Short-Term Liabilities | $1.312B | $1.078B |
YoY Change | 21.78% | -10.53% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $434.7M | $443.5M |
YoY Change | -1.97% | -10.71% |
Other Long-Term Liabilities | $11.54M | $9.298M |
YoY Change | 24.16% | 39.92% |
Total Long-Term Liabilities | $446.3M | $452.8M |
YoY Change | -1.43% | -10.04% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.312B | $1.078B |
Total Long-Term Liabilities | $446.3M | $452.8M |
Total Liabilities | $1.759B | $1.530B |
YoY Change | 14.92% | -10.39% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $863.0M | $676.9M |
YoY Change | 27.49% | 10.41% |
Common Stock | $363.9M | $331.1M |
YoY Change | 9.92% | 11.5% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $166.8M | $113.1M |
YoY Change | 47.5% | -277.63% |
Treasury Stock Shares | ||
Shareholders Equity | $1.060B | $894.9M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $3.016B | $2.692B |
YoY Change | 12.06% | -4.3% |
Cashflow Statement
Concept | 2018 Q2 | 2017 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $29.39M | $22.00M |
YoY Change | 33.59% | 103.37% |
Depreciation, Depletion And Amortization | $49.90M | $39.00M |
YoY Change | 27.95% | -1.02% |
Cash From Operating Activities | $72.30M | $93.20M |
YoY Change | -22.42% | -23.48% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$68.00M | -$40.40M |
YoY Change | 68.32% | -34.2% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $2.600M | $1.600M |
YoY Change | 62.5% | -194.12% |
Cash From Investing Activities | -$65.40M | -$38.80M |
YoY Change | 68.56% | -38.51% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 9.700M | -19.80M |
YoY Change | -148.99% | -48.7% |
NET CHANGE | ||
Cash From Operating Activities | 72.30M | 93.20M |
Cash From Investing Activities | -65.40M | -38.80M |
Cash From Financing Activities | 9.700M | -19.80M |
Net Change In Cash | 16.60M | 34.60M |
YoY Change | -52.02% | 72.14% |
FREE CASH FLOW | ||
Cash From Operating Activities | $72.30M | $93.20M |
Capital Expenditures | -$68.00M | -$40.40M |
Free Cash Flow | $140.3M | $133.6M |
YoY Change | 5.01% | -27.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q2 | rusha |
Cost Of Revenue Lease And Rental
CostOfRevenueLeaseAndRental
|
48663000 | |
CY2017Q2 | rusha |
Cost Of Revenue Lease And Rental
CostOfRevenueLeaseAndRental
|
44206000 | |
rusha |
Cost Of Revenue Lease And Rental
CostOfRevenueLeaseAndRental
|
97091000 | ||
rusha |
Cost Of Revenue Lease And Rental
CostOfRevenueLeaseAndRental
|
88510000 | ||
CY2018Q2 | rusha |
Floor Plan Notes Payable
FloorPlanNotesPayable
|
867992000 | |
CY2017Q4 | rusha |
Floor Plan Notes Payable
FloorPlanNotesPayable
|
778561000 | |
rusha |
Increase Decrease In Floor Plan Notes Payable Trade Net
IncreaseDecreaseInFloorPlanNotesPayableTradeNet
|
71303000 | ||
rusha |
Increase Decrease In Floor Plan Notes Payable Trade Net
IncreaseDecreaseInFloorPlanNotesPayableTradeNet
|
20994000 | ||
rusha |
Increase Decrease In Floor Plan Payable Net
IncreaseDecreaseInFloorPlanPayableNet
|
18128000 | ||
rusha |
Increase Decrease In Floor Plan Payable Net
IncreaseDecreaseInFloorPlanPayableNet
|
24186000 | ||
rusha |
Non Cash Common Stock Repurchased
NonCashCommonStockRepurchased
|
216000 | ||
rusha |
Non Cash Common Stock Repurchased
NonCashCommonStockRepurchased
|
1798000 | ||
CY2017Q2 | us-gaap |
Assets
Assets
|
2691799000 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
2890139000 | |
CY2018Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1512610000 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1375098000 | |
CY2018Q2 | us-gaap |
Assets Held For Sale Long Lived Fair Value Disclosure
AssetsHeldForSaleLongLivedFairValueDisclosure
|
6622000 | |
CY2018Q2 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
6622000 | |
CY2018Q2 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
11600000 | |
CY2018Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
148316000 | |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
124541000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
82026000 | |
CY2017Q3 | rusha |
Number Of Real Estate Properties Put Back Into Service
NumberOfRealEstatePropertiesPutBackIntoService
|
1 | |
CY2016 | rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
7 | |
CY2018Q1 | rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
1 | |
CY2018Q2 | rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
1 | |
CY2017 | rusha |
Number Of Real Estate Properties Sold During Period
NumberOfRealEstatePropertiesSoldDuringPeriod
|
7 | |
CY2017Q3 | rusha |
Real Estate Previously Held For Sale Put Back Into Service
RealEstatePreviouslyHeldForSalePutBackIntoService
|
1400000 | |
CY2018Q2 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
150904000 | |
CY2017Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
107906000 | |
CY2018Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
201197000 | |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
183875000 | |
CY2018Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
88677000 | |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
96132000 | |
CY2018Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
363440000 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
348044000 | |
CY2018Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
753000 | |
CY2017Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
662000 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
420000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
695000 | ||
CY2011 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
1000000 | |
CY2014 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
427000 | |
CY2017 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
469000 | |
CY2018Q2 | us-gaap |
Assets
Assets
|
3016463000 | |
CY2017Q4 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
9505000 | |
CY2018Q2 | us-gaap |
Available For Sale Securities Debt Securities Noncurrent
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent
|
6025000 | |
CY2017Q4 | us-gaap |
Available For Sale Securities Debt Securities Noncurrent
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent
|
6375000 | |
CY2018Q2 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
17137000 | |
CY2017Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
17119000 | |
CY2018Q2 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
57548000 | |
CY2017Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
66022000 | |
CY2018Q2 | us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
9700000 | |
CY2017Q2 | us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
800000 | |
us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
20700000 | ||
us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
1700000 | ||
CY2017Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
123807000 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
23775000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
41781000 | ||
CY2018Q2 | 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 | |
CY2018Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
457000 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
454000 | |
CY2018Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
29389000 | |
CY2017Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
22285000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
50428000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
36764000 | ||
CY2018Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1105454000 | |
CY2017Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
994451000 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2119240000 | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1851341000 | ||
CY2018Q2 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
32036000 | |
CY2017Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
27350000 | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
4750000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
2594000 | ||
CY2018Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
140061000 | |
CY2017Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
135311000 | |
CY2018Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
21693000 | |
CY2017Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
12444000 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
44601000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
24936000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
101020000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
77653000 | ||
CY2018Q2 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
17368000 | |
CY2017Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
11914000 | |
CY2018Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.75 | |
CY2017Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.55 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.27 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.92 | ||
CY2018Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.72 | |
CY2017Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.54 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.23 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.90 | ||
CY2017Q4 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2018Q2 | us-gaap |
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
|
200000 | |
CY2017Q2 | us-gaap |
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
|
900000 | |
us-gaap |
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
|
200000 | ||
us-gaap |
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
|
2000000 | ||
us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
1534000 | ||
us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
5513000 | ||
CY2018Q2 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
396000 | |
CY2017Q2 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
132000 | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
368000 | ||
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-31000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
368000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-31000 | ||
CY2018Q2 | us-gaap |
Goodwill
Goodwill
|
291391000 | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
291391000 | |
us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | ||
CY2018Q2 | us-gaap |
Gross Profit
GrossProfit
|
243377000 | |
CY2017Q2 | us-gaap |
Gross Profit
GrossProfit
|
209072000 | |
us-gaap |
Gross Profit
GrossProfit
|
470372000 | ||
us-gaap |
Gross Profit
GrossProfit
|
396979000 | ||
CY2016 | us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
7500000 | |
CY2018Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
29389000 | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
21999000 | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
50428000 | ||
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
36478000 | ||
CY2018Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
38932000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
67015000 | ||
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
34583000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
56641000 | ||
CY2018Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
38932000 | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
34583000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
67015000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
56641000 | ||
CY2018Q2 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.75 | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.55 | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
1.27 | ||
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.92 | ||
CY2018Q2 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.72 | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.54 | |
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
1.23 | ||
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.90 | ||
CY2018Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
9543000 | |
CY2017Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
12584000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
16587000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
20163000 | ||
CY2017 | us-gaap |
Income Tax Expense Benefit Continuing Operations Adjustment Of Deferred Tax Asset Liability
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability
|
-82900000 | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
11977000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
17012000 | ||
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
41242000 | ||
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
14506000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-7671000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
4977000 | ||
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
4686000 | ||
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
11330000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
65639000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
52425000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
834000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1143000 | ||
CY2018Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
43426000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
75815000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-7067000 | ||
CY2018Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1291000 | |
CY2017Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1198000 | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1400000 | ||
CY2017Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
37407000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
62256000 | ||
CY2018Q2 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
58993000 | |
CY2017Q2 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
53048000 | |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
116517000 | ||
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
104292000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
22776000 | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1244000 | ||
CY2018Q2 | us-gaap |
Indefinite Lived Franchise Rights
IndefiniteLivedFranchiseRights
|
7000000 | |
CY2017Q4 | us-gaap |
Indefinite Lived Franchise Rights
IndefiniteLivedFranchiseRights
|
7000000 | |
CY2018Q2 | us-gaap |
Interest Expense
InterestExpense
|
4494000 | |
CY2017Q2 | us-gaap |
Interest Expense
InterestExpense
|
2824000 | |
us-gaap |
Interest Expense
InterestExpense
|
8800000 | ||
us-gaap |
Interest Expense
InterestExpense
|
5615000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
20463000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
16565000 | ||
CY2018Q2 | us-gaap |
Inventory Net
InventoryNet
|
1126613000 | |
CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
1033294000 | |
CY2018Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3016463000 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2890139000 | |
CY2018Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1312489000 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1172207000 | |
CY2018Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
155743000 | |
CY2017Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
145139000 | |
CY2018Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
434743000 | |
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
466389000 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-53661000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-17773000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-112547000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-71168000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
189983000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
130722000 | ||
CY2018Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
29389000 | |
CY2017Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
21999000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
50428000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
36478000 | ||
CY2018Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
39623000 | |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
57680000 | |
CY2018Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
11544000 | |
CY2017Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
9837000 | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
918000 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-4887000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
45906000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
24411000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
|||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
523000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
116218000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
79572000 | ||
CY2018Q2 | 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 | |
CY2018Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2018Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2018Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
12494000 | |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
11969000 | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
68269000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
51108000 | ||
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
1557000 | ||
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
12840000 | ||
us-gaap |
Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
|
350000 | ||
us-gaap |
Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
|
325000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
4239000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
3192000 | ||
CY2018Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1166814000 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1159595000 | |
CY2016Q4 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
8300000 | |
CY2018Q1 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
1900000 | |
CY2018Q2 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
1000000 | |
CY2017Q4 | us-gaap |
Real Estate Heldforsale
RealEstateHeldforsale
|
8300000 | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
6398000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
6647000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
89311000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
74326000 | ||
CY2018Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
862985000 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
812557000 | |
CY2018Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1289838000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
2473095000 | ||
CY2018Q2 | us-gaap |
Revenues
Revenues
|
1348831000 | |
us-gaap |
Revenues
Revenues
|
2589612000 | ||
CY2017Q2 | us-gaap |
Revenues
Revenues
|
1203523000 | |
us-gaap |
Revenues
Revenues
|
2248320000 | ||
CY2018Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
178654000 | |
CY2017Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
159353000 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
350324000 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
309756000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
13842000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
8660000 | ||
CY2018Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1060078000 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1040373000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
40967000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
40737000 | ||
CY2018Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39399000 | |
CY2017Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39641000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39567000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39493000 | ||
CY2018Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
166804000 | |
CY2017Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
120682000 | |
CY2018Q2 | us-gaap |
Unrecognized Tax Benefits Income Tax Penalties Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued
|
0 | |
CY2018Q2 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
|
166000 | |
CY2017Q4 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
|
166000 | |
CY2018Q2 | 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 | |
CY2018Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
40690000 | |
CY2017Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
40839000 |