2016 Q3 Form 10-Q Financial Statement
#000160626816000363 Filed on November 10, 2016
Income Statement
Concept | 2016 Q3 | 2015 Q3 |
---|---|---|
Revenue | $158.1M | $91.27M |
YoY Change | 73.22% | 33.79% |
Cost Of Revenue | $122.8M | $61.00M |
YoY Change | 101.31% | 17.53% |
Gross Profit | $35.30M | $30.30M |
YoY Change | 16.5% | 84.76% |
Gross Profit Margin | 22.33% | 33.2% |
Selling, General & Admin | $18.00M | $15.50M |
YoY Change | 16.13% | 46.23% |
% of Gross Profit | 50.99% | 51.16% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $500.0K | $7.557M |
YoY Change | -93.38% | 83.73% |
% of Gross Profit | 1.42% | 24.94% |
Operating Expenses | $149.1M | $84.02M |
YoY Change | 77.5% | 26.13% |
Operating Profit | $8.960M | $7.250M |
YoY Change | 23.59% | 351.15% |
Interest Expense | $1.270M | $800.0K |
YoY Change | 58.75% | 30.08% |
% of Operating Profit | 14.17% | 11.03% |
Other Income/Expense, Net | -$1.030M | -$795.0K |
YoY Change | 29.56% | 38.26% |
Pretax Income | $7.930M | $6.455M |
YoY Change | 22.85% | 525.48% |
Income Tax | $1.129M | $580.0K |
% Of Pretax Income | 14.24% | 8.99% |
Net Earnings | $183.0K | $1.314M |
YoY Change | -86.07% | 23.85% |
Net Earnings / Revenue | 0.12% | 1.44% |
Basic Earnings Per Share | $0.01 | $0.42 |
Diluted Earnings Per Share | -$0.02 | $0.31 |
COMMON SHARES | ||
Basic Shares Outstanding | 12.98M shares | 3.097M shares |
Diluted Shares Outstanding | 14.11M shares | 14.23M shares |
Balance Sheet
Concept | 2016 Q3 | 2015 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $26.60M | $14.40M |
YoY Change | 84.72% | 92.0% |
Cash & Equivalents | $16.91M | $7.355M |
Short-Term Investments | $9.700M | $7.100M |
Other Short-Term Assets | $10.72M | $4.503M |
YoY Change | 138.0% | -26.35% |
Inventory | $3.725M | $5.230M |
Prepaid Expenses | $1.515M | $420.0K |
Receivables | $79.74M | $50.28M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $159.7M | $99.92M |
YoY Change | 59.87% | 12.67% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.866M | $4.422M |
YoY Change | 10.04% | -0.34% |
Goodwill | $79.56M | $18.39M |
YoY Change | 332.72% | |
Intangibles | $24.48M | $1.971M |
YoY Change | 1141.91% | |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $8.136M | $735.0K |
YoY Change | 1006.94% | 260.29% |
Total Long-Term Assets | $178.0M | $60.53M |
YoY Change | 194.04% | 81.3% |
TOTAL ASSETS | ||
Total Short-Term Assets | $159.7M | $99.92M |
Total Long-Term Assets | $178.0M | $60.53M |
Total Assets | $337.7M | $160.5M |
YoY Change | 110.49% | 31.44% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $34.96M | $28.73M |
YoY Change | 21.69% | -14.73% |
Accrued Expenses | $31.74M | $10.41M |
YoY Change | 204.97% | 139.34% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $13.40M | $0.00 |
YoY Change | ||
Long-Term Debt Due | $62.71M | $31.31M |
YoY Change | 100.33% | 52.71% |
Total Short-Term Liabilities | $160.8M | $79.58M |
YoY Change | 102.01% | 27.42% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $6.542M | $22.23M |
YoY Change | -70.57% | |
Other Long-Term Liabilities | $59.70M | $23.20M |
YoY Change | 157.33% | 9.95% |
Total Long-Term Liabilities | $6.542M | $22.23M |
YoY Change | -70.57% | 5.34% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $160.8M | $79.58M |
Total Long-Term Liabilities | $6.542M | $22.23M |
Total Liabilities | $227.0M | $125.9M |
YoY Change | 80.34% | 50.65% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$681.0K | -$224.0K |
YoY Change | 204.02% | -121.11% |
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $22.93M | $11.85M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $337.7M | $160.5M |
YoY Change | 110.49% | 31.44% |
Cashflow Statement
Concept | 2016 Q3 | 2015 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $183.0K | $1.314M |
YoY Change | -86.07% | 23.85% |
Depreciation, Depletion And Amortization | $500.0K | $7.557M |
YoY Change | -93.38% | 83.73% |
Cash From Operating Activities | $12.44M | $3.990M |
YoY Change | 211.78% | -129.15% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $310.0K | $370.0K |
YoY Change | -16.22% | -54.32% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$32.00M | -$41.56M |
YoY Change | -23.0% | |
Cash From Investing Activities | -$32.32M | -$41.93M |
YoY Change | -22.92% | 5076.54% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 23.92M | 40.29M |
YoY Change | -40.63% | 159.94% |
NET CHANGE | ||
Cash From Operating Activities | 12.44M | 3.990M |
Cash From Investing Activities | -32.32M | -41.93M |
Cash From Financing Activities | 23.92M | 40.29M |
Net Change In Cash | 4.040M | 2.350M |
YoY Change | 71.91% | 135.0% |
FREE CASH FLOW | ||
Cash From Operating Activities | $12.44M | $3.990M |
Capital Expenditures | $310.0K | $370.0K |
Free Cash Flow | $12.13M | $3.620M |
YoY Change | 235.08% | -124.97% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-09-30 | ||
spke |
Paymentfor Contingent Consideration Liability Investing Activities
PaymentforContingentConsiderationLiabilityInvestingActivities
|
1343000 | USD | |
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
11000 | USD | |
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
64000 | USD | |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001606268 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Spark Energy, Inc. | ||
dei |
Trading Symbol
TradingSymbol
|
SPKE | ||
spke |
Adjustmentsto Additional Paidin Capital Disgorgementof Short Swing Profit
AdjustmentstoAdditionalPaidinCapitalDisgorgementofShortSwingProfit
|
941000 | USD | |
spke |
Adjustmentsto Additional Paidin Capital Tax Benefit On Payable Due To Affiliate On Tax Receivable
AdjustmentstoAdditionalPaidinCapitalTaxBenefitOnPayableDueToAffiliateOnTaxReceivable
|
4028000 | USD | |
spke |
Amortizationand Write Downof Financing Costs
AmortizationandWriteDownofFinancingCosts
|
295000 | USD | |
spke |
Amortizationand Write Downof Financing Costs
AmortizationandWriteDownofFinancingCosts
|
465000 | USD | |
CY2015Q3 | spke |
Asset Optimization Costof Revenues
AssetOptimizationCostofRevenues
|
28200000 | USD |
spke |
Asset Optimization Costof Revenues
AssetOptimizationCostofRevenues
|
119400000 | USD | |
dei |
Document Type
DocumentType
|
10-Q | ||
spke |
Asset Optimization Revenue Gross
AssetOptimizationRevenueGross
|
120700000 | USD | |
CY2016Q3 | spke |
Asset Optimization Revenue Gross
AssetOptimizationRevenueGross
|
26000000 | USD |
spke |
Asset Optimization Revenue Gross
AssetOptimizationRevenueGross
|
89100000 | USD | |
spke |
Combinationof Entitiesunder Common Control Equity Contribution
CombinationofEntitiesunderCommonControlEquityContribution
|
0 | USD | |
spke |
Combinationof Entitiesunder Common Control Equity Contribution
CombinationofEntitiesunderCommonControlEquityContribution
|
6040000 | USD | |
CY2015Q3 | spke |
Combinationof Entitiesunder Common Control Pro Forma Net Income Loss
CombinationofEntitiesunderCommonControlProFormaNetIncomeLoss
|
2567000 | USD |
spke |
Combinationof Entitiesunder Common Control Pro Forma Net Income Loss
CombinationofEntitiesunderCommonControlProFormaNetIncomeLoss
|
6503000 | USD | |
CY2016Q3 | spke |
Combinationof Entitiesunder Common Control Pro Forma Net Income Loss
CombinationofEntitiesunderCommonControlProFormaNetIncomeLoss
|
2878000 | USD |
spke |
Combinationof Entitiesunder Common Control Pro Forma Net Income Loss
CombinationofEntitiesunderCommonControlProFormaNetIncomeLoss
|
17071000 | USD | |
CY2015Q3 | spke |
Combinationof Entitiesunder Common Control Pro Forma Revenue
CombinationofEntitiesunderCommonControlProFormaRevenue
|
136590000 | USD |
spke |
Combinationof Entitiesunder Common Control Pro Forma Revenue
CombinationofEntitiesunderCommonControlProFormaRevenue
|
411357000 | USD | |
CY2016Q3 | spke |
Combinationof Entitiesunder Common Control Pro Forma Revenue
CombinationofEntitiesunderCommonControlProFormaRevenue
|
158094000 | USD |
spke |
Combinationof Entitiesunder Common Control Pro Forma Revenue
CombinationofEntitiesunderCommonControlProFormaRevenue
|
434997000 | USD | |
spke |
Conversionof Stock Exchange Ratio
ConversionofStockExchangeRatio
|
1 | ||
CY2016Q3 | spke |
Asset Optimization Costof Revenues
AssetOptimizationCostofRevenues
|
25900000 | USD |
spke |
Asset Optimization Costof Revenues
AssetOptimizationCostofRevenues
|
89100000 | USD | |
CY2015Q3 | spke |
Asset Optimization Revenue Gross
AssetOptimizationRevenueGross
|
27700000 | USD |
CY2015Q4 | spke |
Deferred Advertising Costs Current
DeferredAdvertisingCostsCurrent
|
13389000 | USD |
CY2016Q3 | spke |
Deferred Advertising Costs Current
DeferredAdvertisingCostsCurrent
|
15565000 | USD |
CY2015Q3 | spke |
Dilutive Securities Effecton Basic Earnings Per Common Share Common Stock Conversion
DilutiveSecuritiesEffectonBasicEarningsPerCommonShareCommonStockConversion
|
3605000 | USD |
spke |
Dilutive Securities Effecton Basic Earnings Per Common Share Common Stock Conversion
DilutiveSecuritiesEffectonBasicEarningsPerCommonShareCommonStockConversion
|
11734000 | USD | |
CY2016Q3 | spke |
Dilutive Securities Effecton Basic Earnings Per Common Share Common Stock Conversion
DilutiveSecuritiesEffectonBasicEarningsPerCommonShareCommonStockConversion
|
0 | USD |
spke |
Dilutive Securities Effecton Basic Earnings Per Common Share Common Stock Conversion
DilutiveSecuritiesEffectonBasicEarningsPerCommonShareCommonStockConversion
|
0 | USD | |
CY2015Q3 | spke |
Gain Losson Saleof Derivatives Settlements Not Designated
GainLossonSaleofDerivativesSettlementsNotDesignated
|
4163000 | USD |
spke |
Gain Losson Saleof Derivatives Settlements Not Designated
GainLossonSaleofDerivativesSettlementsNotDesignated
|
12887000 | USD | |
CY2016Q3 | spke |
Gain Losson Saleof Derivatives Settlements Not Designated
GainLossonSaleofDerivativesSettlementsNotDesignated
|
-8869000 | USD |
spke |
Gain Losson Saleof Derivatives Settlements Not Designated
GainLossonSaleofDerivativesSettlementsNotDesignated
|
3427000 | USD | |
CY2015Q3 | spke |
Income Lossfrom Continuing Operationsbefore Income Tax Attributableto Noncontrolling Interest
IncomeLossfromContinuingOperationsbeforeIncomeTaxAttributabletoNoncontrollingInterest
|
5011000 | USD |
spke |
Income Lossfrom Continuing Operationsbefore Income Tax Attributableto Noncontrolling Interest
IncomeLossfromContinuingOperationsbeforeIncomeTaxAttributabletoNoncontrollingInterest
|
19058000 | USD | |
CY2016Q3 | spke |
Income Lossfrom Continuing Operationsbefore Income Tax Attributableto Noncontrolling Interest
IncomeLossfromContinuingOperationsbeforeIncomeTaxAttributabletoNoncontrollingInterest
|
6569000 | USD |
spke |
Income Lossfrom Continuing Operationsbefore Income Tax Attributableto Noncontrolling Interest
IncomeLossfromContinuingOperationsbeforeIncomeTaxAttributabletoNoncontrollingInterest
|
35356000 | USD | |
CY2015Q3 | spke |
Income Tax Expense Benefit Attributableto Noncontrolling Interest
IncomeTaxExpenseBenefitAttributabletoNoncontrollingInterest
|
450000 | USD |
spke |
Income Tax Expense Benefit Attributableto Noncontrolling Interest
IncomeTaxExpenseBenefitAttributabletoNoncontrollingInterest
|
99000 | USD | |
CY2016Q3 | spke |
Income Tax Expense Benefit Attributableto Noncontrolling Interest
IncomeTaxExpenseBenefitAttributabletoNoncontrollingInterest
|
-49000 | USD |
spke |
Income Tax Expense Benefit Attributableto Noncontrolling Interest
IncomeTaxExpenseBenefitAttributabletoNoncontrollingInterest
|
517000 | USD | |
spke |
Increase Decreasein Deferred Advertising Costs
IncreaseDecreaseinDeferredAdvertisingCosts
|
17725000 | USD | |
spke |
Increase Decreasein Deferred Advertising Costs
IncreaseDecreaseinDeferredAdvertisingCosts
|
10234000 | USD | |
CY2015Q3 | spke |
Incremental Common Shares Attributableto Dilutive Effectof Common Stock
IncrementalCommonSharesAttributabletoDilutiveEffectofCommonStock
|
10750000 | shares |
spke |
Incremental Common Shares Attributableto Dilutive Effectof Common Stock
IncrementalCommonSharesAttributabletoDilutiveEffectofCommonStock
|
10750000 | shares | |
CY2016Q3 | spke |
Incremental Common Shares Attributableto Dilutive Effectof Common Stock
IncrementalCommonSharesAttributabletoDilutiveEffectofCommonStock
|
0 | shares |
spke |
Incremental Common Shares Attributableto Dilutive Effectof Common Stock
IncrementalCommonSharesAttributabletoDilutiveEffectofCommonStock
|
0 | shares | |
spke |
Liabilities Dueto Tax Receivable Agreement
LiabilitiesDuetoTaxReceivableAgreement
|
0 | USD | |
spke |
Liabilities Dueto Tax Receivable Agreement
LiabilitiesDuetoTaxReceivableAgreement
|
29912000 | USD | |
CY2015Q3 | spke |
Net Asset Optimization Revenues Expenses
NetAssetOptimizationRevenuesExpenses
|
-545000 | USD |
spke |
Net Asset Optimization Revenues Expenses
NetAssetOptimizationRevenuesExpenses
|
1317000 | USD | |
CY2016Q3 | spke |
Net Asset Optimization Revenues Expenses
NetAssetOptimizationRevenuesExpenses
|
108000 | USD |
spke |
Net Asset Optimization Revenues Expenses
NetAssetOptimizationRevenuesExpenses
|
-42000 | USD | |
CY2015Q4 | spke |
Payable Tax Receivable Agreement Noncurrent
PayableTaxReceivableAgreementNoncurrent
|
20713000 | USD |
CY2016Q3 | spke |
Payable Tax Receivable Agreement Noncurrent
PayableTaxReceivableAgreementNoncurrent
|
50625000 | USD |
spke |
Paymentfor Contingent Consideration Liability Investing Activities
PaymentforContingentConsiderationLiabilityInvestingActivities
|
0 | USD | |
CY2015Q4 | spke |
Prepaid Expense Current Affiliates
PrepaidExpenseCurrentAffiliates
|
210000 | USD |
CY2016Q3 | spke |
Prepaid Expense Current Affiliates
PrepaidExpenseCurrentAffiliates
|
1000 | USD |
spke |
Proceedsfrom Disgorgementof Short Swing Profits
ProceedsfromDisgorgementofShortSwingProfits
|
0 | USD | |
CY2016Q3 | spke |
Proceedsfrom Disgorgementof Short Swing Profits
ProceedsfromDisgorgementofShortSwingProfits
|
300000 | USD |
spke |
Proceedsfrom Disgorgementof Short Swing Profits
ProceedsfromDisgorgementofShortSwingProfits
|
941000 | USD | |
spke |
Related Party Transaction Tax Receivable Agreement Net Cash Savings Percentage
RelatedPartyTransactionTaxReceivableAgreementNetCashSavingsPercentage
|
0.15 | ||
CY2015Q3 | spke |
Retail Gross Profit
RetailGrossProfit
|
26678000 | USD |
spke |
Retail Gross Profit
RetailGrossProfit
|
79229000 | USD | |
CY2016Q3 | spke |
Retail Gross Profit
RetailGrossProfit
|
45228000 | USD |
spke |
Retail Gross Profit
RetailGrossProfit
|
123610000 | USD | |
spke |
Tax Benefitfrom Tax Receivable Agreement
TaxBenefitfromTaxReceivableAgreement
|
0 | USD | |
spke |
Tax Benefitfrom Tax Receivable Agreement
TaxBenefitfromTaxReceivableAgreement
|
33124000 | USD | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
29732000 | USD |
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
34964000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
59936000 | USD |
CY2016Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
79744000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
12245000 | USD |
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
31744000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
28491000 | USD |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
29942000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
0 | USD |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-33000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
12565000 | USD |
CY2016Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
23476000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
243000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Restricted Stock Units Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationRestrictedStockUnitsRequisiteServicePeriodRecognition
|
186000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1737000 | USD | |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
1900000 | USD |
CY2016Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
1900000 | USD |
CY2015Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
195000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
295000 | USD | |
CY2016Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
231000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
465000 | USD | |
CY2015Q4 | us-gaap |
Assets
Assets
|
162234000 | USD |
CY2016Q3 | us-gaap |
Assets
Assets
|
337731000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
102680000 | USD |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
159745000 | USD |
us-gaap |
Business Combination Consideration Transferred Liabilities Incurred
BusinessCombinationConsiderationTransferredLiabilitiesIncurred
|
0 | USD | |
us-gaap |
Business Combination Consideration Transferred Liabilities Incurred
BusinessCombinationConsiderationTransferredLiabilitiesIncurred
|
18936000 | USD | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
0 | USD | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
843000 | USD | |
CY2015Q4 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
500000 | USD |
CY2015Q4 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
500000 | USD |
CY2016Q3 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
11325000 | USD |
CY2016Q3 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
11300000 | USD |
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
6012000 | USD | |
us-gaap |
Increase Decrease In Intangible Assets Current
IncreaseDecreaseInIntangibleAssetsCurrent
|
2776000 | USD | |
CY2015Q4 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
0 | USD |
CY2016Q3 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
7600000 | USD |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
6789000 | USD |
us-gaap |
Cost Of Services Energy Services
CostOfServicesEnergyServices
|
248593000 | USD | |
CY2016Q3 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
7611000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
41463000 | USD | |
CY2016Q1 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
1000000 | shares |
CY2016Q2 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
1725000 | shares |
CY2016Q2 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
500000 | shares |
CY2015Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
6339000 | USD |
us-gaap |
Cost Of Services Energy Services
CostOfServicesEnergyServices
|
176000000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Services Energy Services
CostOfServicesEnergyServices
|
122830000 | USD |
CY2016Q3 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
6542000 | USD |
CY2015Q3 | us-gaap |
Cost Of Services Energy Services
CostOfServicesEnergyServices
|
60967000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4359000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7355000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4474000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
16907000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
2996000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
12433000 | USD | |
CY2015Q4 | us-gaap |
Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
|
100000 | USD |
CY2016Q3 | us-gaap |
Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
|
1200000 | USD |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1314000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3884000 | USD | |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
178000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
6664000 | USD | |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
5875000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
22843000 | USD | |
CY2015Q2 | us-gaap |
Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
|
14.00 | |
CY2015Q4 | us-gaap |
Deferred Advertising Costs
DeferredAdvertisingCosts
|
3808000 | USD |
CY2016Q3 | us-gaap |
Deferred Advertising Costs
DeferredAdvertisingCosts
|
4531000 | USD |
CY2015Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
700000 | USD |
CY2016Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
600000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
872000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
1408000 | USD | |
CY2015Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
23380000 | USD |
CY2016Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
56101000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Current
DeferredTaxLiabilitiesCurrent
|
900000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
853000 | USD |
CY2016Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
0 | USD |
CY2015Q4 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
7421000 | USD |
CY2016Q3 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
8158000 | USD |
CY2015Q3 | us-gaap |
Depreciation
Depreciation
|
300000 | USD |
us-gaap |
Depreciation
Depreciation
|
1200000 | USD | |
CY2016Q3 | us-gaap |
Depreciation
Depreciation
|
500000 | USD |
us-gaap |
Depreciation
Depreciation
|
1400000 | USD | |
CY2015Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
7557000 | USD |
us-gaap |
Increase Decrease In Intangible Assets Current
IncreaseDecreaseInIntangibleAssetsCurrent
|
0 | USD | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
330000 | USD | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
562000 | USD | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
18379000 | USD |
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
79556000 | USD |
CY2016Q3 | us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
-467000 | USD |
us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
-358000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
17873000 | USD | |
CY2016Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
8295000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
23337000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
17873000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
32743000 | USD | |
CY2015Q4 | us-gaap |
Derivative Assets Noncurrent
DerivativeAssetsNoncurrent
|
0 | USD |
CY2016Q3 | us-gaap |
Derivative Assets Noncurrent
DerivativeAssetsNoncurrent
|
318000 | USD |
CY2015Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
61000 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-6118000 | USD | |
CY2016Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-609000 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2887000 | USD | |
CY2015Q4 | us-gaap |
Derivative Instruments And Hedges
DerivativeInstrumentsAndHedges
|
605000 | USD |
CY2016Q3 | us-gaap |
Derivative Instruments And Hedges
DerivativeInstrumentsAndHedges
|
1536000 | USD |
CY2015Q4 | us-gaap |
Derivative Instruments And Hedges Liabilities
DerivativeInstrumentsAndHedgesLiabilities
|
10620000 | USD |
CY2016Q3 | us-gaap |
Derivative Instruments And Hedges Liabilities
DerivativeInstrumentsAndHedgesLiabilities
|
13762000 | USD |
CY2015Q4 | us-gaap |
Derivative Instruments And Hedges Liabilities Noncurrent
DerivativeInstrumentsAndHedgesLiabilitiesNoncurrent
|
618000 | USD |
CY2016Q3 | us-gaap |
Derivative Instruments And Hedges Liabilities Noncurrent
DerivativeInstrumentsAndHedgesLiabilitiesNoncurrent
|
1467000 | USD |
CY2015Q3 | us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
-520000 | USD |
us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
-436000 | USD | |
CY2015Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
1840000 | USD |
CY2016Q3 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
2836000 | USD |
CY2015Q4 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
1962000 | USD |
CY2016Q3 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
2598000 | USD |
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.42 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.27 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.03 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.23 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.31 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.09 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.04 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.05 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.065 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.142 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
0 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
185000 | USD | |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
7825000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
10117000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
2895000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
5892000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
10337000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
12913000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
49979000 | USD |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
15120000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-2978000 | USD | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
18693000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-568000 | USD | |
us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-1534000 | USD | |
CY2015Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
15493000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
43909000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-21147000 | USD | |
us-gaap |
Increase Decrease In Due From Affiliates Current
IncreaseDecreaseInDueFromAffiliatesCurrent
|
216000 | USD | |
CY2016Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
18009000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
55188000 | USD | |
us-gaap |
Increase Decrease In Due From Affiliates Current
IncreaseDecreaseInDueFromAffiliatesCurrent
|
997000 | USD | |
us-gaap |
Increase Decrease In Due To Affiliates Current
IncreaseDecreaseInDueToAffiliatesCurrent
|
849000 | USD | |
us-gaap |
Increase Decrease In Due To Affiliates Current
IncreaseDecreaseInDueToAffiliatesCurrent
|
636000 | USD | |
us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-1783000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
1606000 | USD | |
CY2016Q3 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
240000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
340000 | USD | |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
61177000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
6455000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
24442000 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
7930000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
48388000 | USD | |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
580000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1599000 | USD | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1129000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
6852000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
157000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
3783000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-14610000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-6490000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-18566000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-1612000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
256000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-733000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-11110000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
923000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
-707000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
0 | USD | |
CY2015Q3 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
351000 | shares |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
118000 | shares | |
CY2016Q3 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
505000 | shares |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
505000 | shares | |
CY2015Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
34000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
27000 | shares | |
CY2016Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
59000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
111000 | shares | |
CY2015Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
6627000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
19042000 | USD |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6802000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
24478000 | USD |
CY2015Q3 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
5000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
326000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-15035000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
39675000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-42819000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-34175000 | USD | |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
800000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
1415000 | USD | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
1270000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
2855000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
1061000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
1450000 | USD | |
CY2015Q4 | us-gaap |
Minority Interest
MinorityInterest
|
21981000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
3665000 | USD |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
3725000 | USD |
CY2016Q3 | us-gaap |
Minority Interest
MinorityInterest
|
87787000 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
337731000 | USD |
us-gaap |
Liabilities Assumed1
LiabilitiesAssumed1
|
0 | USD | |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
26284000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
6140000 | USD | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
128915000 | USD |
us-gaap |
Liabilities Assumed1
LiabilitiesAssumed1
|
5000000 | USD | |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
227014000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
162234000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
50903000 | USD | |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
4023000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
84188000 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
160769000 | USD |
CY2015Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
27806000 | USD |
CY2016Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
49269000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
48737000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
69256000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
27806000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
62714000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
20931000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
6542000 | USD |
CY2015Q4 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
14592000 | USD |
CY2016Q3 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
0 | USD |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
61643000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1314000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
3884000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
183000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
6697000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
4561000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
18959000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
6618000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
34839000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Attributable To Parent Diluted
NetIncomeLossAttributableToParentDiluted
|
4399000 | USD |
us-gaap |
Net Income Loss Attributable To Parent Diluted
NetIncomeLossAttributableToParentDiluted
|
15182000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss Attributable To Parent Diluted
NetIncomeLossAttributableToParentDiluted
|
-284000 | USD |
us-gaap |
Net Income Loss Attributable To Parent Diluted
NetIncomeLossAttributableToParentDiluted
|
6339000 | USD | |
CY2015Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-795000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1089000 | USD | |
CY2016Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1030000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-2515000 | USD | |
us-gaap |
Notes Issued1
NotesIssued1
|
0 | USD | |
us-gaap |
Notes Issued1
NotesIssued1
|
3023000 | USD | |
CY2015Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
0 | USD |
CY2016Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
13445000 | USD |
CY2015Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
84017000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
237782000 | USD | |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
149134000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
327118000 | USD | |
CY2016Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
10717000 | USD |
CY2015Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
1323000 | USD |
CY2016Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
3662000 | USD |
CY2015Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
1612000 | USD |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
7250000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
25531000 | USD | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
8960000 | USD |
CY2016Q3 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
0 | USD |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
21000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
314000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
6611000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
34799000 | USD | |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2709000 | USD |
CY2016Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
8136000 | USD |
CY2015Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
0 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-12000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-73000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
0 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-12000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-73000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
4561000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
18959000 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
11691000 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
26283000 | USD | |
us-gaap |
Payments Of Ordinary Dividends
PaymentsOfOrdinaryDividends
|
3333000 | USD | |
us-gaap |
Payments Of Ordinary Dividends
PaymentsOfOrdinaryDividends
|
6012000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
265000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
1183000 | USD | |
us-gaap |
Payments To Acquire Business Two Net Of Cash Acquired
PaymentsToAcquireBusinessTwoNetOfCashAcquired
|
0 | USD | |
us-gaap |
Payments To Acquire Business Two Net Of Cash Acquired
PaymentsToAcquireBusinessTwoNetOfCashAcquired
|
30507000 | USD | |
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
41234000 | USD | |
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1255000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1763000 | USD | |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
700000 | USD |
CY2016Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1515000 | USD |
us-gaap |
Proceeds From Contributions From Parent
ProceedsFromContributionsFromParent
|
129000 | USD | |
us-gaap |
Proceeds From Contributions From Parent
ProceedsFromContributionsFromParent
|
0 | USD | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
7075000 | USD | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
158094000 | USD |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
13995000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
52225000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
47923000 | USD | |
CY2015Q3 | us-gaap |
Profit Loss
ProfitLoss
|
5875000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
22843000 | USD | |
CY2016Q3 | us-gaap |
Profit Loss
ProfitLoss
|
6801000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
41536000 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
32967000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
34808000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4476000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4866000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
6082000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
842000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
38000000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
44601000 | USD | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1366000 | USD |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-681000 | USD |
CY2015Q3 | us-gaap |
Revenues
Revenues
|
91267000 | USD |
us-gaap |
Revenues
Revenues
|
263313000 | USD | |
us-gaap |
Revenues
Revenues
|
378021000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1992000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4027000 | USD | |
us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
0 | USD | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
53994000 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
1062000 | USD | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11338000 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
22930000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
33319000 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
110717000 | USD |
us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
-6118000 | USD | |
us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
2887000 | USD | |
CY2015Q3 | us-gaap |
Utility Revenue
UtilityRevenue
|
91812000 | USD |
us-gaap |
Utility Revenue
UtilityRevenue
|
261996000 | USD | |
CY2016Q3 | us-gaap |
Utility Revenue
UtilityRevenue
|
157986000 | USD |
us-gaap |
Utility Revenue
UtilityRevenue
|
378063000 | USD | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
14232000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13948000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7055000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6050000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3097000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3053000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
6491000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5434000 | shares | |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-bottom:6px;padding-top:6px;text-align:left;font-size:11pt;"><font style="font-family:inherit;font-size:11pt;font-style:italic;">Reclassification</font></div><div style="line-height:120%;padding-bottom:6px;padding-top:6px;text-align:left;font-size:11pt;"><font style="font-family:inherit;font-size:11pt;">Certain amounts in the prior period financial statements have been reclassified to conform to the current period presentation. These reclassifications had no effect on reported earnings.</font></div></div> |