2018 Q3 Form 10-Q Financial Statement
#000160626818000110 Filed on November 02, 2018
Income Statement
Concept | 2018 Q3 | 2017 Q3 | 2016 Q4 |
---|---|---|---|
Revenue | $258.5M | $215.5M | $168.7M |
YoY Change | 19.92% | 36.33% | 77.95% |
Cost Of Revenue | $193.4M | $160.4M | $96.40M |
YoY Change | 20.6% | 30.6% | 47.85% |
Gross Profit | $65.07M | $55.16M | $72.30M |
YoY Change | 17.95% | 56.27% | 143.43% |
Gross Profit Margin | 25.17% | 25.59% | 42.86% |
Selling, General & Admin | $25.70M | $25.60M | $29.80M |
YoY Change | 0.39% | 42.22% | 67.42% |
% of Gross Profit | 39.5% | 46.41% | 41.22% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $1.000M | $800.0K | $15.79M |
YoY Change | 25.0% | 60.0% | 110.25% |
% of Gross Profit | 1.54% | 1.45% | 21.84% |
Operating Expenses | $233.0M | $197.4M | $39.20M |
YoY Change | 18.02% | 32.4% | 54.94% |
Operating Profit | $25.45M | $18.09M | $33.10M |
YoY Change | 40.72% | 101.88% | 652.27% |
Interest Expense | $2.762M | $2.863M | -$5.400M |
YoY Change | -3.53% | 125.43% | 500.0% |
% of Operating Profit | 10.85% | 15.83% | -16.31% |
Other Income/Expense, Net | -$2.809M | -$2.695M | |
YoY Change | 4.23% | 161.65% | |
Pretax Income | $22.65M | $15.39M | $27.70M |
YoY Change | 47.11% | 94.11% | 691.43% |
Income Tax | $3.818M | $2.451M | $3.600M |
% Of Pretax Income | 16.86% | 15.92% | 13.0% |
Net Earnings | $6.767M | $2.347M | $7.700M |
YoY Change | 188.33% | 1182.51% | |
Net Earnings / Revenue | 2.62% | 1.09% | 4.56% |
Basic Earnings Per Share | $0.35 | $0.11 | |
Diluted Earnings Per Share | $0.35 | $0.11 | $2.65 |
COMMON SHARES | |||
Basic Shares Outstanding | 13.39M shares | 13.24M shares | |
Diluted Shares Outstanding | 13.39M shares | 13.39M shares |
Balance Sheet
Concept | 2018 Q3 | 2017 Q3 | 2016 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $78.90M | $22.30M | $34.60M |
YoY Change | 253.81% | -16.17% | 176.8% |
Cash & Equivalents | $42.80M | $11.25M | $18.96M |
Short-Term Investments | $36.10M | $11.00M | $15.70M |
Other Short-Term Assets | $31.07M | $17.32M | $12.18M |
YoY Change | 79.39% | 61.63% | 202.63% |
Inventory | $4.077M | $5.688M | $3.752M |
Prepaid Expenses | $1.353M | $1.361M | |
Receivables | $134.2M | $111.3M | $112.5M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $286.0M | $201.2M | $198.0M |
YoY Change | 42.13% | 25.95% | 92.82% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $5.383M | $8.623M | $4.706M |
YoY Change | -37.57% | 77.21% | 5.14% |
Goodwill | $120.3M | $120.2M | $79.15M |
YoY Change | 0.16% | 51.03% | 330.64% |
Intangibles | $28.25M | $40.56M | $21.40M |
YoY Change | -30.36% | 65.7% | 214.61% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $11.08M | $11.81M | $8.658M |
YoY Change | -6.26% | 45.21% | 219.6% |
Total Long-Term Assets | $195.3M | $238.3M | $169.8M |
YoY Change | -18.02% | 33.86% | 185.06% |
TOTAL ASSETS | |||
Total Short-Term Assets | $286.0M | $201.2M | $198.0M |
Total Long-Term Assets | $195.3M | $238.3M | $169.8M |
Total Assets | $481.3M | $439.5M | $367.7M |
YoY Change | 9.52% | 30.12% | 126.68% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $55.50M | $53.87M | $52.31M |
YoY Change | 3.03% | 54.06% | 75.94% |
Accrued Expenses | $45.52M | $32.83M | $36.62M |
YoY Change | 38.63% | 3.43% | 199.05% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $10.50M | $13.30M | $22.10M |
YoY Change | -21.05% | -0.75% | |
Long-Term Debt Due | $10.54M | $20.78M | $73.37M |
YoY Change | -49.29% | -66.87% | 163.86% |
Total Short-Term Liabilities | $121.0M | $123.5M | $184.1M |
YoY Change | -2.06% | -23.15% | 118.62% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $122.0M | $88.60M | $5.000M |
YoY Change | 37.7% | 1254.33% | -76.11% |
Other Long-Term Liabilities | $26.60M | $56.80M | $62.40M |
YoY Change | -53.17% | -4.86% | 172.49% |
Total Long-Term Liabilities | $122.0M | $88.60M | $5.000M |
YoY Change | 37.7% | 1254.33% | -76.11% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $121.0M | $123.5M | $184.1M |
Total Long-Term Liabilities | $122.0M | $88.60M | $5.000M |
Total Liabilities | $269.6M | $268.9M | $251.5M |
YoY Change | 0.23% | 18.46% | 95.09% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $6.940M | $1.164M | $4.711M |
YoY Change | 496.22% | -270.93% | -444.88% |
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $0.00 | ||
YoY Change | |||
Treasury Stock Shares | 99.45K shares | 89.45K shares | 0.000 shares |
Shareholders Equity | $48.31M | $36.10M | $44.25M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $481.3M | $439.5M | $367.7M |
YoY Change | 9.52% | 30.12% | 126.68% |
Cashflow Statement
Concept | 2018 Q3 | 2017 Q3 | 2016 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $6.767M | $2.347M | $7.700M |
YoY Change | 188.33% | 1182.51% | |
Depreciation, Depletion And Amortization | $1.000M | $800.0K | $15.79M |
YoY Change | 25.0% | 60.0% | 110.25% |
Cash From Operating Activities | $5.440M | $14.63M | $6.150M |
YoY Change | -62.82% | 17.6% | -1.6% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$60.00K | $1.070M | $500.0K |
YoY Change | -105.61% | 245.16% | -1.96% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $240.0K | $12.64M | -$1.680M |
YoY Change | -98.1% | -139.5% | -221.74% |
Cash From Investing Activities | $310.0K | $11.58M | -$2.160M |
YoY Change | -97.32% | -135.83% | -345.45% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.350M | -29.01M | -1.920M |
YoY Change | -104.65% | -221.28% | -80.82% |
NET CHANGE | |||
Cash From Operating Activities | 5.440M | 14.63M | 6.150M |
Cash From Investing Activities | 310.0K | 11.58M | -2.160M |
Cash From Financing Activities | 1.350M | -29.01M | -1.920M |
Net Change In Cash | 7.100M | -2.800M | 2.070M |
YoY Change | -353.57% | -169.31% | -171.88% |
FREE CASH FLOW | |||
Cash From Operating Activities | $5.440M | $14.63M | $6.150M |
Capital Expenditures | -$60.00K | $1.070M | $500.0K |
Free Cash Flow | $5.500M | $13.56M | $5.650M |
YoY Change | -59.44% | 11.79% | -1.57% |
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
|
2018 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2018-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001606268 | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
true | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Spark Energy, Inc. | ||
dei |
Entity Small Business
EntitySmallBusiness
|
false | ||
dei |
Trading Symbol
TradingSymbol
|
SPKE | ||
spke |
Accretion Expense For Fair Value Of Earnout
AccretionExpenseForFairValueOfEarnout
|
3787000 | USD | |
spke |
Accretion Expense For Fair Value Of Earnout
AccretionExpenseForFairValueOfEarnout
|
0 | USD | |
CY2017Q3 | spke |
Accretion Related To Earnouts
AccretionRelatedToEarnouts
|
1127000 | USD |
spke |
Accretion Related To Earnouts
AccretionRelatedToEarnouts
|
3787000 | USD | |
CY2018Q3 | spke |
Accretion Related To Earnouts
AccretionRelatedToEarnouts
|
0 | USD |
spke |
Amortization And Write Down Of Financing Costs
AmortizationAndWriteDownOfFinancingCosts
|
750000 | USD | |
spke |
Amortization And Write Down Of Financing Costs
AmortizationAndWriteDownOfFinancingCosts
|
1243000 | USD | |
spke |
Tax Receivable Agreement Payment
TaxReceivableAgreementPayment
|
0 | USD | |
spke |
Tax Receivable Agreement Payment
TaxReceivableAgreementPayment
|
3577000 | USD | |
spke |
Accretion Related To Earnouts
AccretionRelatedToEarnouts
|
0 | USD | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.54375 | ||
CY2017Q3 | spke |
Income Tax Expense Benefit Attributableto Noncontrolling Interest
IncomeTaxExpenseBenefitAttributabletoNoncontrollingInterest
|
-1070000 | USD |
spke |
Increase Decreasein Deferred Advertising Costs
IncreaseDecreaseinDeferredAdvertisingCosts
|
18642000 | USD | |
spke |
Increase Decreasein Deferred Advertising Costs
IncreaseDecreaseinDeferredAdvertisingCosts
|
8949000 | USD | |
spke |
Income Tax Expense Benefit Attributableto Noncontrolling Interest
IncomeTaxExpenseBenefitAttributabletoNoncontrollingInterest
|
-1955000 | USD | |
CY2017Q3 | spke |
Incremental Common Shares Attributableto Dilutive Effectof Common Stock
IncrementalCommonSharesAttributabletoDilutiveEffectofCommonStock
|
0 | shares |
spke |
Incremental Common Shares Attributableto Dilutive Effectof Common Stock
IncrementalCommonSharesAttributabletoDilutiveEffectofCommonStock
|
0 | shares | |
CY2018Q3 | spke |
Income Tax Expense Benefit Attributableto Noncontrolling Interest
IncomeTaxExpenseBenefitAttributabletoNoncontrollingInterest
|
692000 | USD |
spke |
Income Tax Expense Benefit Attributableto Noncontrolling Interest
IncomeTaxExpenseBenefitAttributabletoNoncontrollingInterest
|
690000 | USD | |
CY2017Q3 | spke |
Asset Optimization Costof Revenues
AssetOptimizationCostofRevenues
|
32000000 | USD |
spke |
Asset Optimization Costof Revenues
AssetOptimizationCostofRevenues
|
133500000 | USD | |
CY2018Q3 | spke |
Asset Optimization Costof Revenues
AssetOptimizationCostofRevenues
|
28000000 | USD |
spke |
Income Loss From Continuing Operations Before Income Tax Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxAttributableToNoncontrollingInterest
|
830000 | USD | |
spke |
Asset Optimization Costof Revenues
AssetOptimizationCostofRevenues
|
135400000 | USD | |
CY2017Q3 | spke |
Asset Optimization Revenue Gross
AssetOptimizationRevenueGross
|
31700000 | USD |
spke |
Asset Optimization Revenue Gross
AssetOptimizationRevenueGross
|
132800000 | USD | |
CY2018Q3 | spke |
Asset Optimization Revenue Gross
AssetOptimizationRevenueGross
|
28300000 | USD |
spke |
Asset Optimization Revenue Gross
AssetOptimizationRevenueGross
|
139200000 | USD | |
spke |
Changein Tax Receivable Agreement Liability
ChangeinTaxReceivableAgreementLiability
|
0 | USD | |
spke |
Changein Tax Receivable Agreement Liability
ChangeinTaxReceivableAgreementLiability
|
-79000 | USD | |
spke |
Contributionof Acquisitionin Excessof Cash
ContributionofAcquisitioninExcessofCash
|
1019000 | USD | |
spke |
Contributionof Acquisitionin Excessof Cash
ContributionofAcquisitioninExcessofCash
|
0 | USD | |
CY2017Q3 | 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 | |
CY2018Q3 | 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 | |
CY2017Q3 | spke |
Gain Loss On Sale Of Derivatives Settlements Not Designated
GainLossOnSaleOfDerivativesSettlementsNotDesignated
|
7457000 | USD |
spke |
Gain Loss On Sale Of Derivatives Settlements Not Designated
GainLossOnSaleOfDerivativesSettlementsNotDesignated
|
18808000 | USD | |
CY2018Q3 | spke |
Gain Loss On Sale Of Derivatives Settlements Not Designated
GainLossOnSaleOfDerivativesSettlementsNotDesignated
|
922000 | USD |
spke |
Gain Loss On Sale Of Derivatives Settlements Not Designated
GainLossOnSaleOfDerivativesSettlementsNotDesignated
|
-5823000 | USD | |
CY2017Q3 | spke |
Income Loss From Continuing Operations Before Income Tax Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxAttributableToNoncontrollingInterest
|
9525000 | USD |
spke |
Income Loss From Continuing Operations Before Income Tax Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxAttributableToNoncontrollingInterest
|
21094000 | USD | |
CY2018Q3 | spke |
Income Loss From Continuing Operations Before Income Tax Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxAttributableToNoncontrollingInterest
|
13910000 | USD |
CY2018Q3 | 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 |
Loss Contingency Number Of Current Investigations
LossContingencyNumberOfCurrentInvestigations
|
2 | investigation | |
CY2017Q3 | spke |
Net Asset Optimization Revenues Expenses
NetAssetOptimizationRevenuesExpenses
|
-320000 | USD |
spke |
Net Asset Optimization Revenues Expenses
NetAssetOptimizationRevenuesExpenses
|
-681000 | USD | |
CY2018Q3 | spke |
Net Asset Optimization Revenues Expenses
NetAssetOptimizationRevenuesExpenses
|
348000 | USD |
spke |
Net Asset Optimization Revenues Expenses
NetAssetOptimizationRevenuesExpenses
|
3798000 | USD | |
CY2017Q4 | spke |
Payable Tax Receivable Agreement Noncurrent
PayableTaxReceivableAgreementNoncurrent
|
26355000 | USD |
CY2018Q3 | spke |
Payable Tax Receivable Agreement Noncurrent
PayableTaxReceivableAgreementNoncurrent
|
26067000 | USD |
spke |
Payments To Acquire Business Four Net Of Cash Acquired
PaymentsToAcquireBusinessFourNetOfCashAcquired
|
0 | USD | |
spke |
Payments To Acquire Business Four Net Of Cash Acquired
PaymentsToAcquireBusinessFourNetOfCashAcquired
|
8776000 | USD | |
spke |
Proceeds From Disgorgement Of Short Swing Profits
ProceedsFromDisgorgementOfShortSwingProfits
|
872000 | USD | |
CY2018Q3 | spke |
Proceeds From Disgorgement Of Short Swing Profits
ProceedsFromDisgorgementOfShortSwingProfits
|
0 | USD |
spke |
Proceeds From Disgorgement Of Short Swing Profits
ProceedsFromDisgorgementOfShortSwingProfits
|
244000 | USD | |
spke |
Related Party Transaction Tax Receivable Agreement Net Cash Savings Percentage
RelatedPartyTransactionTaxReceivableAgreementNetCashSavingsPercentage
|
0.15 | ||
CY2017Q3 | spke |
Retail Gross Profit
RetailGrossProfit
|
50570000 | USD |
spke |
Retail Gross Profit
RetailGrossProfit
|
158319000 | USD | |
CY2018Q3 | spke |
Retail Gross Profit
RetailGrossProfit
|
45795000 | USD |
CY2017Q4 | spke |
Taxes Payable Current Related Parties
TaxesPayableCurrentRelatedParties
|
5937000 | USD |
CY2018Q3 | spke |
Taxes Payable Current Related Parties
TaxesPayableCurrentRelatedParties
|
2508000 | USD |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
77510000 | USD |
CY2018Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
55496000 | USD |
us-gaap |
Dividends Preferred Stock Cash
DividendsPreferredStockCash
|
6081000 | USD | |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
158814000 | USD |
CY2018Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
134183000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
1243000 | USD | |
CY2017Q4 | us-gaap |
Assets
Assets
|
505949000 | USD |
spke |
Retail Gross Profit
RetailGrossProfit
|
134939000 | USD | |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
33679000 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
7769000 | USD | |
CY2018Q3 | us-gaap |
Assets
Assets
|
481277000 | USD |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
296738000 | USD |
CY2018Q3 | us-gaap |
Assets Current
AssetsCurrent
|
285955000 | USD |
us-gaap |
Business Combination Consideration Transferred Liabilities Incurred
BusinessCombinationConsiderationTransferredLiabilitiesIncurred
|
5400000 | USD | |
CY2017Q4 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
4000000 | USD |
CY2017Q4 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
4024000 | USD |
us-gaap |
Business Combination Consideration Transferred Liabilities Incurred
BusinessCombinationConsiderationTransferredLiabilitiesIncurred
|
0 | USD | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
-9423000 | USD | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
-63000 | USD | |
CY2018Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
45518000 | USD |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
33169000 | USD |
CY2018Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
36237000 | USD |
CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-11000 | USD |
CY2018Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-15000 | USD |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
26914000 | USD |
CY2018Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
25387000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
3596000 | USD | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
4023000 | USD |
CY2018Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
4324000 | USD |
CY2017Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
219000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
750000 | USD | |
CY2018Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
631000 | USD |
CY2018Q3 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
2980000 | USD |
CY2018Q3 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
3000000 | USD |
CY2017Q4 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
626000 | USD |
CY2017Q4 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
600000 | USD |
CY2018Q3 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
0 | USD |
CY2018Q3 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
0 | USD |
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
41000 | USD | |
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
-123000 | USD | |
CY2017Q4 | us-gaap |
Capitalized Contract Cost Net Current
CapitalizedContractCostNetCurrent
|
22123000 | USD |
CY2018Q3 | us-gaap |
Capitalized Contract Cost Net Current
CapitalizedContractCostNetCurrent
|
15600000 | USD |
CY2017Q4 | us-gaap |
Capitalized Contract Cost Net Noncurrent
CapitalizedContractCostNetNoncurrent
|
6949000 | USD |
CY2018Q3 | us-gaap |
Capitalized Contract Cost Net Noncurrent
CapitalizedContractCostNetNoncurrent
|
3466000 | USD |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
0 | USD | |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
470000 | USD | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
18960000 | USD |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11249000 | USD |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
29419000 | USD |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
42796000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-7711000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
13377000 | USD | |
CY2017Q4 | us-gaap |
Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
|
100000 | USD |
CY2018Q3 | us-gaap |
Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
|
0 | USD |
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2018Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2017Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.18125 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.54375 | ||
CY2018Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.18125 | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-749000 | USD | |
CY2017Q4 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
7701000 | USD |
CY2018Q3 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
12631000 | USD |
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
2342000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
5663000 | USD | |
CY2018Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
5627000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
779000 | USD | |
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
12929000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
28657000 | USD | |
CY2018Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
18874000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
912000 | USD | |
CY2017Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
160373000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
420771000 | USD | |
CY2018Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
193409000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
645954000 | USD | |
CY2017Q4 | us-gaap |
Deferred Finance Costs Current Net
DeferredFinanceCostsCurrentNet
|
1200000 | USD |
CY2018Q3 | us-gaap |
Deferred Finance Costs Current Net
DeferredFinanceCostsCurrentNet
|
1500000 | USD |
CY2017Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
1600000 | USD |
CY2018Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
1500000 | USD |
CY2017Q4 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
400000 | USD |
CY2018Q3 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
0 | USD |
CY2017Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
24185000 | USD |
CY2018Q3 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
24935000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
681000 | USD | |
CY2017Q3 | us-gaap |
Depreciation
Depreciation
|
800000 | USD |
us-gaap |
Depreciation
Depreciation
|
1800000 | USD | |
CY2018Q3 | us-gaap |
Depreciation
Depreciation
|
1000000 | USD |
us-gaap |
Depreciation
Depreciation
|
3100000 | USD | |
CY2017Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
11509000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
30435000 | USD | |
CY2018Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
13917000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
39797000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
30584000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
38538000 | USD | |
CY2017Q4 | us-gaap |
Derivative Assets Noncurrent
DerivativeAssetsNoncurrent
|
3309000 | USD |
CY2018Q3 | us-gaap |
Derivative Assets Noncurrent
DerivativeAssetsNoncurrent
|
1873000 | USD |
CY2017Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-2752000 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-34225000 | USD | |
CY2018Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
18117000 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-1371000 | USD | |
CY2017Q4 | us-gaap |
Derivative Instruments And Hedges
DerivativeInstrumentsAndHedges
|
31191000 | USD |
CY2018Q3 | us-gaap |
Derivative Instruments And Hedges
DerivativeInstrumentsAndHedges
|
23427000 | USD |
CY2017Q4 | us-gaap |
Derivative Instruments And Hedges Liabilities
DerivativeInstrumentsAndHedgesLiabilities
|
1637000 | USD |
CY2018Q3 | us-gaap |
Derivative Instruments And Hedges Liabilities
DerivativeInstrumentsAndHedgesLiabilities
|
269000 | USD |
CY2017Q4 | us-gaap |
Derivative Instruments And Hedges Liabilities Noncurrent
DerivativeInstrumentsAndHedgesLiabilitiesNoncurrent
|
492000 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
7461000 | USD | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
203000 | shares | |
CY2018Q3 | us-gaap |
Derivative Instruments And Hedges Liabilities Noncurrent
DerivativeInstrumentsAndHedgesLiabilitiesNoncurrent
|
489000 | USD |
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
7233000 | USD | |
CY2017Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
3700000 | USD |
CY2017Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
3661000 | USD |
CY2018Q3 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
3800000 | USD |
CY2018Q3 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
3807000 | USD |
CY2017Q4 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
4600000 | USD |
CY2017Q4 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
4622000 | USD |
CY2018Q3 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
2836000 | USD |
CY2018Q3 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
2800000 | USD |
CY2017Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.11 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.27 | ||
CY2018Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.27 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.40 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.11 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.27 | ||
CY2018Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.27 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.40 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.155 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.395 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
-179000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
101000 | USD | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
3802000 | USD |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
5877000 | USD |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
5907000 | USD |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
10118000 | USD |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
11692000 | USD |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
16958000 | USD |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
54354000 | USD |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
20816000 | USD | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
-6189000 | USD | |
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
25566000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
69405000 | USD | |
CY2018Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
25695000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
83522000 | USD | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
120154000 | USD |
CY2018Q3 | us-gaap |
Goodwill
Goodwill
|
120343000 | USD |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
189000 | USD | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
15393000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
34010000 | USD | |
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
22645000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1525000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-123000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
489000 | USD | |
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2451000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
5265000 | USD | |
CY2018Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
3818000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
602000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-9301000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-11062000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-18056000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-21029000 | USD | |
us-gaap |
Increase Decrease In Due From Affiliates Current
IncreaseDecreaseInDueFromAffiliatesCurrent
|
2508000 | USD | |
us-gaap |
Increase Decrease In Due From Affiliates Current
IncreaseDecreaseInDueFromAffiliatesCurrent
|
390000 | USD | |
us-gaap |
Increase Decrease In Due To Affiliates Current
IncreaseDecreaseInDueToAffiliatesCurrent
|
1165000 | USD | |
us-gaap |
Increase Decrease In Due To Affiliates Current
IncreaseDecreaseInDueToAffiliatesCurrent
|
-1786000 | USD | |
us-gaap |
Increase Decrease In Intangible Assets Current
IncreaseDecreaseInIntangibleAssetsCurrent
|
32000 | USD | |
us-gaap |
Increase Decrease In Intangible Assets Current
IncreaseDecreaseInIntangibleAssetsCurrent
|
86000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1936000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-475000 | USD | |
us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
22000 | USD | |
us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-5140000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-1170000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-459000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
664000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-92000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1536000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
10999000 | USD | |
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
157000 | shares |
CY2018Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares | |
CY2017Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
18653000 | USD |
CY2018Q3 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
18360000 | USD |
CY2017Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
34839000 | USD |
CY2018Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
28247000 | USD |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
2863000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
8760000 | USD | |
CY2018Q3 | us-gaap |
Interest Expense
InterestExpense
|
2762000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
7323000 | USD | |
CY2017Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
168000 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
102000 | USD | |
CY2018Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-47000 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
707000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
4113000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
5955000 | USD | |
CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
4470000 | USD |
CY2018Q3 | us-gaap |
Inventory Net
InventoryNet
|
4077000 | USD |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
303473000 | USD |
CY2018Q3 | us-gaap |
Liabilities
Liabilities
|
269554000 | USD |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
505949000 | USD |
CY2018Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
481277000 | USD |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
151027000 | USD |
CY2018Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
120998000 | USD |
CY2017Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
7500000 | USD |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1097000 | USD | |
CY2018Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
0 | USD |
CY2017Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
145744000 | USD |
CY2018Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
132535000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
20943000 | USD |
CY2018Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
10535000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
124801000 | USD |
CY2018Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
122000000 | USD |
CY2017Q4 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
117750000 | USD |
CY2018Q3 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
112000000 | USD |
CY2017Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
7051000 | USD |
CY2018Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
0 | USD |
CY2017Q4 | us-gaap |
Minority Interest
MinorityInterest
|
125055000 | USD |
CY2018Q3 | us-gaap |
Minority Interest
MinorityInterest
|
94368000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
23701000 | USD | |
us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
7119000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
8933000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-4783000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-78687000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-23693000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
62043000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
41853000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2347000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
5696000 | USD | |
CY2018Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
5609000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
783000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
10595000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
23049000 | USD | |
CY2018Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
13218000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
140000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss Attributable To Parent Diluted
NetIncomeLossAttributableToParentDiluted
|
1415000 | USD |
us-gaap |
Net Income Loss Attributable To Parent Diluted
NetIncomeLossAttributableToParentDiluted
|
3590000 | USD | |
CY2018Q3 | us-gaap |
Net Income Loss Attributable To Parent Diluted
NetIncomeLossAttributableToParentDiluted
|
3582000 | USD |
us-gaap |
Net Income Loss Attributable To Parent Diluted
NetIncomeLossAttributableToParentDiluted
|
-5298000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1415000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
3590000 | USD | |
CY2018Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
3582000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-5298000 | USD | |
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-2695000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-8658000 | USD | |
CY2018Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-2809000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-6616000 | USD | |
us-gaap |
Notes Issued1
NotesIssued1
|
17851000 | USD | |
us-gaap |
Notes Issued1
NotesIssued1
|
0 | USD | |
CY2017Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
13443000 | USD |
CY2018Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
10535000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-11000 | USD | |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
197448000 | USD |
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
10587000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
520611000 | USD | |
CY2018Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
233021000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
769273000 | USD | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
18088000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
42668000 | USD | |
CY2018Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
25454000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
8141000 | USD | |
CY2017Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
20706000 | USD |
CY2018Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
31074000 | USD |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
11500000 | USD |
CY2018Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
11075000 | USD |
CY2017Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-13000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-88000 | USD | |
CY2018Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
47000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-11000 | USD | |
CY2017Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-13000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-88000 | USD | |
CY2018Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
47000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
22994000 | USD | |
CY2018Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
13247000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
133000 | USD | |
CY2017Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
2675000 | USD |
CY2018Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
856000 | USD |
CY2017Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
172000 | USD |
CY2018Q3 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
0 | USD |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
1004000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
1888000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
24270000 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
23701000 | USD | |
us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
1174000 | USD | |
us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
4987000 | USD | |
us-gaap |
Payments Of Ordinary Dividends
PaymentsOfOrdinaryDividends
|
7137000 | USD | |
us-gaap |
Payments Of Ordinary Dividends
PaymentsOfOrdinaryDividends
|
7233000 | USD | |
CY2017Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
1000000 | USD |
CY2018Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
500000 | USD |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2009000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2589000 | USD | |
us-gaap |
Payments To Acquire Business Three Net Of Cash Acquired
PaymentsToAcquireBusinessThreeNetOfCashAcquired
|
0 | USD | |
us-gaap |
Payments To Acquire Business Three Net Of Cash Acquired
PaymentsToAcquireBusinessThreeNetOfCashAcquired
|
14290000 | USD | |
us-gaap |
Payments To Acquire Business Two Net Of Cash Acquired
PaymentsToAcquireBusinessTwoNetOfCashAcquired
|
65785000 | USD | |
us-gaap |
Payments To Acquire Business Two Net Of Cash Acquired
PaymentsToAcquireBusinessTwoNetOfCashAcquired
|
0 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
11464000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1438000 | USD | |
CY2017Q3 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
932000 | USD |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
2106000 | USD | |
CY2018Q3 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
2027000 | USD |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
6081000 | USD | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Preferred Stock Redemption Amount
PreferredStockRedemptionAmount
|
50000000.0 | USD |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2018Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
1704339 | shares |
CY2018Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
3707256 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
1704339 | shares |
CY2018Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
3707256 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
41173000 | USD |
CY2018Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
90758000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Preferred Stock And Preference Stock
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
39000000 | USD |
CY2018Q1 | us-gaap |
Proceeds From Issuance Of Preferred Stock And Preference Stock
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
48900000 | USD |
us-gaap |
Proceeds From Issuance Of Preferred Stock And Preference Stock
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
40312000 | USD | |
us-gaap |
Proceeds From Issuance Of Preferred Stock And Preference Stock
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
48490000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
139400000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
277800000 | USD | |
CY2017Q3 | us-gaap |
Profit Loss
ProfitLoss
|
12942000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
28745000 | USD | |
CY2018Q3 | us-gaap |
Profit Loss
ProfitLoss
|
18827000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
923000 | USD | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
41444000 | USD |
CY2018Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
41620000 | USD |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
8275000 | USD |
CY2018Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5383000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3436000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
8480000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
119664000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
281050000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
2149000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
6573000 | USD | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
11008000 | USD |
CY2018Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2885000 | USD |
CY2017Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
215856000 | USD |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
563960000 | USD | |
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
258127000 | USD |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
773616000 | USD | |
CY2017Q3 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
215856000 | USD |
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
563960000 | USD | |
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
258127000 | USD |
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
773616000 | USD | |
CY2017Q3 | us-gaap |
Revenues
Revenues
|
215536000 | USD |
us-gaap |
Revenues
Revenues
|
563279000 | USD | |
CY2017Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
99446 | shares |
CY2018Q3 | us-gaap |
Revenues
Revenues
|
258475000 | USD |
us-gaap |
Revenues
Revenues
|
777414000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4023000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3707000 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
-712000 | USD | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
36248000 | USD |
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
26597000 | USD |
CY2017Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
161303000 | USD |
CY2018Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
120965000 | USD |
CY2017Q4 | us-gaap |
Subordinated Long Term Debt
SubordinatedLongTermDebt
|
0 | USD |
CY2017Q4 | us-gaap |
Subordinated Long Term Debt
SubordinatedLongTermDebt
|
0 | USD |
CY2018Q3 | us-gaap |
Subordinated Long Term Debt
SubordinatedLongTermDebt
|
10000000 | USD |
CY2018Q3 | us-gaap |
Subordinated Long Term Debt
SubordinatedLongTermDebt
|
10000000 | USD |
CY2017Q4 | us-gaap |
Treasury Stock Common Value
TreasuryStockCommonValue
|
2011000 | USD |
CY2018Q3 | us-gaap |
Treasury Stock Common Value
TreasuryStockCommonValue
|
2011000 | USD |
CY2018Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
99446 | shares |
us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
-34225000 | USD | |
us-gaap |
Unrealized Gain Loss On Derivatives And Commodity Contracts
UnrealizedGainLossOnDerivativesAndCommodityContracts
|
-1371000 | USD | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13392000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13315000 | shares | |
CY2018Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13394000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13254000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
13235000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
13112000 | shares | |
CY2018Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
13394000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
13254000 | shares | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:16px;font-size:11pt;"><font style="font-family:inherit;font-size:11pt;font-style:italic;">Use of Estimates </font></div><div style="line-height:120%;padding-top:16px;font-size:11pt;"><font style="font-family:inherit;font-size:11pt;">The preparation of our condensed consolidated financial statements requires estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the interim financial statements and the reported amounts of revenues and expenses during the period. Actual results could materially differ from those estimates. Effects on the business, financial condition and results of operations resulting from revisions to estimates are recognized when the facts that give rise to the revision become known. The information furnished herein reflects all normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the condensed consolidated financial statements.</font></div></div> |