2018 Q1 Form 10-Q Financial Statement
#000156459018010329 Filed on May 02, 2018
Income Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
Revenue | $684.0M | $532.1M |
YoY Change | 28.56% | 15.16% |
Cost Of Revenue | $64.66M | $58.43M |
YoY Change | 10.67% | -0.73% |
Gross Profit | $216.1M | $184.7M |
YoY Change | 17.0% | 0.75% |
Gross Profit Margin | 31.59% | 34.71% |
Selling, General & Admin | $112.9M | $98.10M |
YoY Change | 15.09% | 2.62% |
% of Gross Profit | 52.25% | 53.12% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $8.000M | $7.000M |
YoY Change | 14.29% | 0.0% |
% of Gross Profit | 3.7% | 3.79% |
Operating Expenses | $119.1M | $103.5M |
YoY Change | 15.07% | 2.17% |
Operating Profit | $85.47M | $69.03M |
YoY Change | 23.82% | -28.33% |
Interest Expense | -$4.700M | -$13.30M |
YoY Change | -64.66% | -209.92% |
% of Operating Profit | -5.5% | -19.27% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $82.78M | $67.00M |
YoY Change | 23.56% | -28.81% |
Income Tax | $28.01M | $27.29M |
% Of Pretax Income | 33.83% | 40.74% |
Net Earnings | $54.78M | $39.70M |
YoY Change | 37.97% | -28.08% |
Net Earnings / Revenue | 8.01% | 7.46% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | $1.015M | $702.7K |
COMMON SHARES | ||
Basic Shares Outstanding | 55.89M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $35.40M | $52.90M |
YoY Change | -33.08% | -63.92% |
Cash & Equivalents | $35.43M | $52.90M |
Short-Term Investments | ||
Other Short-Term Assets | $34.90M | $27.00M |
YoY Change | 29.26% | -65.03% |
Inventory | $59.73M | $45.52M |
Prepaid Expenses | ||
Receivables | $263.9M | $188.6M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $394.0M | $314.0M |
YoY Change | 25.51% | -20.75% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $79.76M | $75.01M |
YoY Change | 6.33% | 8.94% |
Goodwill | $226.0M | $213.9M |
YoY Change | 5.66% | 0.57% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | $45.10M | $11.60M |
YoY Change | 288.79% | |
Other Assets | $10.98M | $9.946M |
YoY Change | 10.4% | -22.49% |
Total Long-Term Assets | $458.0M | $404.4M |
YoY Change | 13.25% | 1.64% |
TOTAL ASSETS | ||
Total Short-Term Assets | $394.0M | $314.0M |
Total Long-Term Assets | $458.0M | $404.4M |
Total Assets | $852.0M | $718.3M |
YoY Change | 18.61% | -9.53% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $34.38M | $30.63M |
YoY Change | 12.25% | 31.44% |
Accrued Expenses | $122.6M | $138.5M |
YoY Change | -11.51% | -7.55% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $115.0M | $0.00 |
YoY Change | ||
Long-Term Debt Due | $10.00M | $10.00M |
YoY Change | 0.0% | 0.0% |
Total Short-Term Liabilities | $368.8M | $271.5M |
YoY Change | 35.86% | -10.88% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $60.84M | $70.57M |
YoY Change | -13.79% | -19.35% |
Other Long-Term Liabilities | $22.61M | $25.73M |
YoY Change | -12.11% | -0.36% |
Total Long-Term Liabilities | $83.45M | $96.30M |
YoY Change | -13.34% | -15.02% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $368.8M | $271.5M |
Total Long-Term Liabilities | $83.45M | $96.30M |
Total Liabilities | $452.3M | $367.8M |
YoY Change | 22.98% | -12.01% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | ||
YoY Change | ||
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $366.3M | $348.4M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $852.0M | $718.3M |
YoY Change | 18.61% | -9.53% |
Cashflow Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $54.78M | $39.70M |
YoY Change | 37.97% | -28.08% |
Depreciation, Depletion And Amortization | $8.000M | $7.000M |
YoY Change | 14.29% | 0.0% |
Cash From Operating Activities | $2.900M | $29.60M |
YoY Change | -90.2% | -58.31% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$3.000M | -$3.300M |
YoY Change | -9.09% | 43.48% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$300.0K | -$1.700M |
YoY Change | -82.35% | -950.0% |
Cash From Investing Activities | -$3.300M | -$5.000M |
YoY Change | -34.0% | 150.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 14.70M | -8.800M |
YoY Change | -267.05% | -5.38% |
NET CHANGE | ||
Cash From Operating Activities | 2.900M | 29.60M |
Cash From Investing Activities | -3.300M | -5.000M |
Cash From Financing Activities | 14.70M | -8.800M |
Net Change In Cash | 14.30M | 15.80M |
YoY Change | -9.49% | -73.53% |
FREE CASH FLOW | ||
Cash From Operating Activities | $2.900M | $29.60M |
Capital Expenditures | -$3.000M | -$3.300M |
Free Cash Flow | $5.900M | $32.90M |
YoY Change | -82.07% | -55.12% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q1 | us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
324000 | |
us-gaap |
Interest Revenue Expense Net
InterestRevenueExpenseNet
|
-3499000 | ||
CY2018Q1 | us-gaap |
Long Term Investments
LongTermInvestments
|
45141000 | |
CY2018Q1 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
6711000 | |
CY2017Q3 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
5932000 | |
CY2017Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
11777000 | |
CY2018Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
10980000 | |
CY2018Q1 | us-gaap |
Assets
Assets
|
852024000 | |
CY2018Q1 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
24587000 | |
CY2018Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
34379000 | |
CY2018Q1 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
115002000 | |
CY2017Q3 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
66723000 | |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
368815000 | |
CY2018Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
60836000 | |
CY2018Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
22613000 | |
CY2018Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
33500000 | |
CY2018Q1 | us-gaap |
Limited Partners Capital Account
LimitedPartnersCapitalAccount
|
385909000 | |
CY2018Q1 | us-gaap |
General Partners Capital Account
GeneralPartnersCapitalAccount
|
-743000 | |
CY2018Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-18906000 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
35429000 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
79761000 | |
CY2018Q1 | us-gaap |
Goodwill
Goodwill
|
225978000 | |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
95874000 | |
CY2018Q1 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
250000 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
52458000 | |
CY2018Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
263939000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
57979000 | ||
CY2017Q1 | us-gaap |
Interest Revenue Expense Net
InterestRevenueExpenseNet
|
-1712000 | |
us-gaap |
Interest Revenue Expense Net
InterestRevenueExpenseNet
|
-4470000 | ||
CY2018Q1 | us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
307000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
102269000 | ||
CY2017Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
96603000 | |
CY2018Q1 | us-gaap |
Inventory Net
InventoryNet
|
59726000 | |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
59596000 | |
CY2018Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
28235000 | |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
8443000 | |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
394040000 | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
124394000 | ||
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
791776000 | ||
CY2018Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
61069000 | |
CY2017Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
56567000 | |
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
85473000 | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
131169000 | ||
CY2018Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
684031000 | |
CY2017Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
532052000 | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
173347000 | ||
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1120865000 | ||
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
916170000 | ||
CY2018Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
403293000 | |
CY2017Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
288941000 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
15444000 | ||
CY2018Q1 | us-gaap |
Partners Capital
PartnersCapital
|
366260000 | |
CY2018Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
622962000 | |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
852024000 | |
CY2017Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
475485000 | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
989696000 | ||
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
646073000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
13287000 | ||
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
488534000 | ||
CY2018Q1 | us-gaap |
Cost Of Services
CostOfServices
|
64659000 | |
CY2017Q1 | us-gaap |
Cost Of Services
CostOfServices
|
58426000 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
82783000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11909000 | ||
us-gaap |
Cost Of Services
CostOfServices
|
134214000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
111453000 | ||
us-gaap |
Cost Of Services
CostOfServices
|
124913000 | ||
CY2018Q1 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-11609000 | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
636000 | ||
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5556000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
12872000 | ||
CY2018Q1 | us-gaap |
Other Operating Income
OtherOperatingIncome
|
1532000 | |
CY2017Q1 | us-gaap |
Other Operating Income
OtherOperatingIncome
|
1285000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
98134000 | ||
us-gaap |
Other Operating Income
OtherOperatingIncome
|
2295000 | ||
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
616000 | ||
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
66996000 | |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
27292000 | |
CY2017Q1 | us-gaap |
Net Income Loss Allocated To Limited Partners
NetIncomeLossAllocatedToLimitedPartners
|
39471000 | |
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax
|
-448000 | |
us-gaap |
Net Income Loss Allocated To Limited Partners
NetIncomeLossAllocatedToLimitedPartners
|
57641000 | ||
CY2018Q1 | us-gaap |
Net Income Loss Per Outstanding Limited Partnership Unit Basic Net Of Tax
NetIncomeLossPerOutstandingLimitedPartnershipUnitBasicNetOfTax
|
0.81 | |
us-gaap |
Net Income Loss Per Outstanding Limited Partnership Unit Basic Net Of Tax
NetIncomeLossPerOutstandingLimitedPartnershipUnitBasicNetOfTax
|
1.26 | ||
us-gaap |
Net Income Loss Per Outstanding Limited Partnership Unit Basic Net Of Tax
NetIncomeLossPerOutstandingLimitedPartnershipUnitBasicNetOfTax
|
0.87 | ||
CY2018Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
55642000 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
55766000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
26493000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
40155000 | ||
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
54778000 | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
39704000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
84960000 | ||
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
-167000 | |
CY2018Q1 | us-gaap |
Net Income Loss Allocated To General Partners
NetIncomeLossAllocatedToGeneralPartners
|
-319000 | |
CY2017Q1 | us-gaap |
Net Income Loss Allocated To General Partners
NetIncomeLossAllocatedToGeneralPartners
|
-233000 | |
us-gaap |
Net Income Loss Allocated To General Partners
NetIncomeLossAllocatedToGeneralPartners
|
-494000 | ||
us-gaap |
Net Income Loss Allocated To General Partners
NetIncomeLossAllocatedToGeneralPartners
|
-338000 | ||
CY2018Q1 | us-gaap |
Net Income Loss Allocated To Limited Partners
NetIncomeLossAllocatedToLimitedPartners
|
54459000 | |
us-gaap |
Net Income Loss Allocated To Limited Partners
NetIncomeLossAllocatedToLimitedPartners
|
84466000 | ||
CY2017Q1 | us-gaap |
Net Income Loss Per Outstanding Limited Partnership Unit Basic Net Of Tax
NetIncomeLossPerOutstandingLimitedPartnershipUnitBasicNetOfTax
|
0.59 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
55888000 | |
CY2017Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax
|
-532000 | |
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-454000 | |
CY2017Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
316000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-141000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
634000 | ||
CY2018Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
54324000 | |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
40020000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
84819000 | ||
us-gaap |
Partners Capital Account Distributions
PartnersCapitalAccountDistributions
|
12604000 | ||
us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
12023000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
16060000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
13923000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3465000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1525000 | ||
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-27254000 | ||
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-7121000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
170530000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
111631000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
108000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-642000 | ||
CY2017Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
289000 | |
CY2018Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
10000000 | |
CY2018Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
122564000 | |
CY2018Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
62283000 | |
CY2018Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
28005000 | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-60275000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-35876000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-41217000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-26779000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
84463000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-23388000 | ||
sgu |
Cash And Cash Equivalents And Restricted Cash Period Increase Decrease
CashAndCashEquivalentsAndRestrictedCashPeriodIncreaseDecrease
|
-17029000 | ||
sgu |
Cash And Cash Equivalents And Restricted Cash Period Increase Decrease
CashAndCashEquivalentsAndRestrictedCashPeriodIncreaseDecrease
|
-86043000 | ||
CY2017Q3 | sgu |
Cash And Cash Equivalents And Restricted Cash At Carrying Value
CashAndCashEquivalentsAndRestrictedCashAtCarryingValue
|
52708000 | |
CY2016Q3 | sgu |
Cash And Cash Equivalents And Restricted Cash At Carrying Value
CashAndCashEquivalentsAndRestrictedCashAtCarryingValue
|
139188000 | |
CY2018Q1 | sgu |
Cash And Cash Equivalents And Restricted Cash At Carrying Value
CashAndCashEquivalentsAndRestrictedCashAtCarryingValue
|
35679000 | |
CY2017Q1 | sgu |
Cash And Cash Equivalents And Restricted Cash At Carrying Value
CashAndCashEquivalentsAndRestrictedCashAtCarryingValue
|
53145000 | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
4486000 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-796000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
8118000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
6797000 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
-42184000 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
-53873000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
16967000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
36954000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6583000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
7786000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
132000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
132000 | ||
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
34542000 | ||
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
11474000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
224000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
7651000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
160104000 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
45102000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
5000000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
11200000 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
12604000 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
11719000 | ||
us-gaap |
Payments For Repurchase Of Equity
PaymentsForRepurchaseOfEquity
|
12023000 | ||
sgu |
Payments Of Customer Retainage
PaymentsOfCustomerRetainage
|
912000 | ||
sgu |
Payments Of Customer Retainage
PaymentsOfCustomerRetainage
|
409000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
60000 | ||
us-gaap |
Limited Liability Company Llc Or Limited Partnership Lp Members Or Limited Partners Ownership Interest
LimitedLiabilityCompanyLLCOrLimitedPartnershipLPMembersOrLimitedPartnersOwnershipInterest
|
0.994 | ||
us-gaap |
Limited Liability Company Llc Or Limited Partnership Lp Managing Member Or General Partner Ownership Interest
LimitedLiabilityCompanyLLCOrLimitedPartnershipLPManagingMemberOrGeneralPartnerOwnershipInterest
|
0.006 | ||
CY2018Q1 | us-gaap |
Available For Sale Securities Debt Securities
AvailableForSaleSecuritiesDebtSecurities
|
43900000 | |
CY2017Q3 | us-gaap |
Available For Sale Securities Debt Securities
AvailableForSaleSecuritiesDebtSecurities
|
11300000 | |
CY2017Q4 | sgu |
Cash Reserve Deposits To Irrevocable Trust
CashReserveDepositsToIrrevocableTrust
|
34200000 | |
sgu |
Operating Lease Expiration Year
OperatingLeaseExpirationYear
|
2032 | ||
CY2018Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
128200000 | |
CY2018Q1 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
2200000 | |
CY2018Q1 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
5500000 | |
us-gaap |
Derivative Nonmonetary Notional Amount Volume
DerivativeNonmonetaryNotionalAmountVolume
|
1000000 | ||
CY2018Q1 | us-gaap |
Derivative Amount Of Hedged Item
DerivativeAmountOfHedgedItem
|
0 | |
CY2018Q1 | us-gaap |
Energy Related Inventory Petroleum
EnergyRelatedInventoryPetroleum
|
37876000 | |
CY2017Q3 | us-gaap |
Energy Related Inventory Petroleum
EnergyRelatedInventoryPetroleum
|
37941000 | |
CY2018Q1 | us-gaap |
Other Inventories Spare Parts
OtherInventoriesSpareParts
|
21850000 | |
CY2017Q3 | us-gaap |
Other Inventories Spare Parts
OtherInventoriesSpareParts
|
21655000 | |
CY2017Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
201312000 | |
CY2018Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
126318000 | |
CY2017Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
121639000 | |
us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
2 | ||
CY2017Q3 | sgu |
Availability In Compliance With Fixed Charge Coverage Ratio
AvailabilityInComplianceWithFixedChargeCoverageRatio
|
166100000 | |
sgu |
Tax Cuts And Jobs Act Percentage Of Depreciation For Fixed Assets
TaxCutsAndJobsActPercentageOfDepreciationForFixedAssets
|
1.00 | ||
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
63000 | ||
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
379042000 | |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
283168000 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
378831000 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
273613000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
9600000 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
7800000 | ||
CY2017Q4 | sgu |
Tax Cuts And Jobs Act Incomplete Accounting Change In Tax Rate Deferred Tax Assets And Liabilities Provisional Income Tax Expense Benefit
TaxCutsAndJobsActIncompleteAccountingChangeInTaxRateDeferredTaxAssetsAndLiabilitiesProvisionalIncomeTaxExpenseBenefit
|
-11500000 | |
CY2018Q1 | sgu |
Tax Cuts And Jobs Act Incomplete Accounting Change In Tax Rate Deferred Tax Assets And Liabilities Decrease In Provisional Remeasurement Amount
TaxCutsAndJobsActIncompleteAccountingChangeInTaxRateDeferredTaxAssetsAndLiabilitiesDecreaseInProvisionalRemeasurementAmount
|
200000 | |
CY2018Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.338 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.238 | ||
us-gaap |
Income Tax Expense Benefit Continuing Operations Adjustment Of Deferred Tax Asset Liability
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability
|
-11236000 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.409 | ||
sgu |
Effective Income Tax Rate Continuing Operations Excluding Impact Of Net Deferred Tax Liability
EffectiveIncomeTaxRateContinuingOperationsExcludingImpactOfNetDeferredTaxLiability
|
0.339 | ||
CY2018Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-1989000 | |
CY2017Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
24112000 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
206079000 | |
CY2018Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
185838000 | |
CY2017Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
75717000 | |
CY2018Q1 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
186302000 | |
CY2017Q3 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
76300000 | |
CY2018Q1 | sgu |
Long Term Debt Noncurrent Fair Value
LongTermDebtNoncurrentFairValue
|
61300000 | |
CY2017Q3 | sgu |
Long Term Debt Noncurrent Fair Value
LongTermDebtNoncurrentFairValue
|
66300000 | |
CY2017Q3 | us-gaap |
Derivative Amount Of Hedged Item
DerivativeAmountOfHedgedItem
|
100000 | |
CY2018Q1 | us-gaap |
Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
|
7100000 | |
CY2017Q3 | us-gaap |
Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
|
48000000 | |
CY2018Q1 | sgu |
Availability In Compliance With Fixed Charge Coverage Ratio
AvailabilityInComplianceWithFixedChargeCoverageRatio
|
177900000 | |
us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-761000 | ||
us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
33034000 | ||
CY2018Q1 | sgu |
Deferred Income Tax Expense
DeferredIncomeTaxExpense
|
29778000 | |
CY2017Q1 | sgu |
Deferred Income Tax Expense
DeferredIncomeTaxExpense
|
3180000 | |
sgu |
Deferred Income Tax Expense
DeferredIncomeTaxExpense
|
38490000 | ||
sgu |
Deferred Income Tax Expense
DeferredIncomeTaxExpense
|
7121000 | ||
CY2018Q1 | us-gaap |
Income Tax Expense Benefit Continuing Operations Adjustment Of Deferred Tax Asset Liability
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability
|
216000 | |
CY2018Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
29994000 | |
CY2017Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
3180000 | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
27254000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
7121000 | ||
CY2018Q1 | us-gaap |
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
|
0 | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
479000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
3862000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
4415000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
4224000 | ||
CY2018Q1 | sgu |
Dilutive Impact Of Theoretical Distribution
DilutiveImpactOfTheoreticalDistribution
|
9444000 | |
CY2017Q1 | sgu |
Dilutive Impact Of Theoretical Distribution
DilutiveImpactOfTheoreticalDistribution
|
6607000 | |
sgu |
Dilutive Impact Of Theoretical Distribution
DilutiveImpactOfTheoreticalDistribution
|
14423000 | ||
sgu |
Dilutive Impact Of Theoretical Distribution
DilutiveImpactOfTheoreticalDistribution
|
9115000 | ||
CY2018Q1 | sgu |
Limited Partners Interest In Net Income Loss Dilutive
LimitedPartnersInterestInNetIncomeLossDilutive
|
45015000 | |
CY2017Q1 | sgu |
Limited Partners Interest In Net Income Loss Dilutive
LimitedPartnersInterestInNetIncomeLossDilutive
|
32864000 | |
sgu |
Limited Partners Interest In Net Income Loss Dilutive
LimitedPartnersInterestInNetIncomeLossDilutive
|
70043000 | ||
sgu |
Limited Partners Interest In Net Income Loss Dilutive
LimitedPartnersInterestInNetIncomeLossDilutive
|
48526000 | ||
CY2018Q1 | sgu |
Income Loss From Operations Per Outstanding Limited Partnership Unit Basic And Diluted
IncomeLossFromOperationsPerOutstandingLimitedPartnershipUnitBasicAndDiluted
|
0.98 | |
CY2017Q1 | sgu |
Income Loss From Operations Per Outstanding Limited Partnership Unit Basic And Diluted
IncomeLossFromOperationsPerOutstandingLimitedPartnershipUnitBasicAndDiluted
|
0.71 | |
sgu |
Income Loss From Operations Per Outstanding Limited Partnership Unit Basic And Diluted
IncomeLossFromOperationsPerOutstandingLimitedPartnershipUnitBasicAndDiluted
|
1.51 | ||
sgu |
Income Loss From Operations Per Outstanding Limited Partnership Unit Basic And Diluted
IncomeLossFromOperationsPerOutstandingLimitedPartnershipUnitBasicAndDiluted
|
1.03 | ||
CY2018Q1 | sgu |
Dilutive Impact Of Theoretical Distribution Of Earnings
DilutiveImpactOfTheoreticalDistributionOfEarnings
|
-0.17 | |
CY2017Q1 | sgu |
Dilutive Impact Of Theoretical Distribution Of Earnings
DilutiveImpactOfTheoreticalDistributionOfEarnings
|
-0.12 | |
sgu |
Dilutive Impact Of Theoretical Distribution Of Earnings
DilutiveImpactOfTheoreticalDistributionOfEarnings
|
-0.25 | ||
sgu |
Dilutive Impact Of Theoretical Distribution Of Earnings
DilutiveImpactOfTheoreticalDistributionOfEarnings
|
-0.16 |