Document And Entity Information
Document And Entity Information - shares | 6 Months Ended | |
Jun. 30, 2017 | Aug. 04, 2017 | |
Document Information [Line Items] | ||
Entity Registrant Name | CABLE ONE, INC. | |
Entity Central Index Key | 1,632,127 | |
Trading Symbol | cabo | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | Yes | |
Entity Common Stock, Shares Outstanding (in shares) | 5,725,853 | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2017 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q2 | |
Amendment Flag | false |
Consolidated Balance Sheets (Cu
Consolidated Balance Sheets (Current Period Unaudited) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 |
Current Assets: | ||
Cash and cash equivalents | $ 89,793 | $ 138,040 |
Accounts receivable, net | 45,812 | 32,526 |
Income tax receivable | 16,539 | 4,547 |
Prepaid assets | 13,256 | 10,824 |
Total Current Assets | 165,400 | 185,937 |
Property, plant and equipment, net | 803,383 | 619,621 |
Intangibles, net | 971,673 | 497,480 |
Goodwill | 178,374 | 84,928 |
Other assets | 5,664 | 9,305 |
Total Assets | 2,124,494 | 1,397,271 |
Current Liabilities: | ||
Accounts payable and accrued liabilities | 86,601 | 82,703 |
Deferred revenue | 36,795 | 22,190 |
Long-term debt - current portion | 11,250 | 6,250 |
Total Current Liabilities | 134,646 | 111,143 |
Long-term debt | 1,167,458 | 530,886 |
Deferred income taxes | 294,850 | 276,297 |
Accrued compensation and other liabilities | 24,392 | 24,434 |
Total Liabilities | 1,621,346 | 942,760 |
Commitments and contingencies (see Note 12) | ||
Stockholders' Equity | ||
Preferred stock ($0.01 par value; 4,000,000 shares authorized; none issued or outstanding) | ||
Common stock ($0.01 par value; 40,000,000 shares authorized; 5,887,899 shares issued; and 5,725,095 and 5,708,223 shares outstanding as of June 30, 2017 and December 31, 2016, respectively) | 59 | 59 |
Additional paid-in capital | 22,514 | 17,669 |
Retained earnings | 556,401 | 511,776 |
Accumulated other comprehensive loss | (442) | (446) |
Treasury stock, at cost (162,804 and 179,676 shares held as of June 30, 2017 and December 31, 2016, respectively) | (75,384) | (74,547) |
Total Stockholders' Equity | 503,148 | 454,511 |
Total Liabilities and Stockholders' Equity | $ 2,124,494 | $ 1,397,271 |
Consolidated Balance Sheets (C3
Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) - $ / shares | Jun. 30, 2017 | Dec. 31, 2016 |
Preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 4,000,000 | 4,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 40,000,000 | 40,000,000 |
Common stock, shares issued (in shares) | 5,887,899 | 5,887,899 |
Common stock, shares outstanding (in shares) | 5,725,095 | 5,708,223 |
Treasury stock, shares (in shares) | 162,804 | 179,676 |
Consolidated Statements of Oper
Consolidated Statements of Operations and Comprehensive Income (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Revenues | $ 241,042 | $ 204,557 | $ 448,469 | $ 407,362 |
Costs and expenses | ||||
Operating (excluding depreciation and amortization) | 83,849 | 75,672 | 152,932 | 152,100 |
Selling, general and administrative | 51,194 | 43,482 | 96,927 | 87,375 |
Depreciation and amortization | 46,890 | 34,689 | 85,295 | 69,382 |
(Gain) loss on disposal of assets | 462 | 157 | (5,686) | 565 |
Total operating costs and expenses | 182,395 | 154,000 | 329,468 | 309,422 |
Income from operations | 58,647 | 50,557 | 119,001 | 97,940 |
Interest expense | (11,782) | (7,549) | (19,389) | (15,104) |
Other income (expense), net | (322) | 183 | (35) | 693 |
Income before income taxes | 46,543 | 43,191 | 99,577 | 83,529 |
Provision for income taxes | 17,967 | 16,558 | 37,787 | 29,852 |
Net income | 28,576 | 26,633 | 61,790 | 53,677 |
Other comprehensive gain (loss), net of tax | 2 | (28) | 4 | (55) |
Comprehensive income | $ 28,578 | $ 26,605 | $ 61,794 | $ 53,622 |
Net income per common share: | ||||
Basic (in dollars per share) | $ 5.03 | $ 4.64 | $ 10.88 | $ 9.30 |
Diluted (in dollars per share) | $ 4.97 | $ 4.62 | $ 10.76 | $ 9.27 |
Weighted average common shares outstanding: | ||||
Basic (in shares) | 5,678,394 | 5,743,465 | 5,677,411 | 5,769,859 |
Diluted (in shares) | 5,745,617 | 5,766,312 | 5,740,837 | 5,788,385 |
Consolidated Statement of Stock
Consolidated Statement of Stockholders' Equity (Unaudited) - 6 months ended Jun. 30, 2017 - USD ($) $ in Thousands | Dividends Paid to Shareholders [Member]Common Stock [Member] | Dividends Paid to Shareholders [Member]Additional Paid-in Capital [Member] | Dividends Paid to Shareholders [Member]Retained Earnings [Member] | Dividends Paid to Shareholders [Member]Treasury Stock [Member] | Dividends Paid to Shareholders [Member]AOCI Attributable to Parent [Member] | Dividends Paid to Shareholders [Member] | Common Stock [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] | Treasury Stock [Member] | AOCI Attributable to Parent [Member] | Total |
Balance (in shares) at Dec. 31, 2016 | 5,708,223 | |||||||||||
Balance at Dec. 31, 2016 | $ 59 | $ 17,669 | $ 511,776 | $ (74,547) | $ (446) | $ 454,511 | ||||||
Net income | 61,790 | 61,790 | ||||||||||
Changes in pension, net of tax | 4 | 4 | ||||||||||
Equity-based compensation (in shares) | ||||||||||||
Equity-based compensation | 4,845 | 4,845 | ||||||||||
Issuance of restricted stock awards, net of forfeitures (in shares) | 18,238 | |||||||||||
Issuance of restricted stock awards, net of forfeitures | ||||||||||||
Repurchases of common stock (in shares) | (700) | (700) | ||||||||||
Repurchases of common stock | (399) | $ (399) | ||||||||||
Withholding tax for equity awards (in shares) | (666) | (666) | ||||||||||
Withholding tax for equity awards | (438) | $ (438) | ||||||||||
Dividends paid to stockholders | $ (17,165) | $ (17,165) | ||||||||||
Balance (in shares) at Jun. 30, 2017 | 5,725,095 | |||||||||||
Balance at Jun. 30, 2017 | $ 59 | $ 22,514 | $ 556,401 | $ (75,384) | $ (442) | $ 503,148 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2016 | |
Cash flows from operating activities: | ||
Net income | $ 61,790 | $ 53,677 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 85,295 | 69,382 |
Amortization of debt issuance costs | 1,191 | 809 |
Equity-based compensation | 4,845 | 6,466 |
Write-off of debt issuance costs | 613 | |
Deferred income taxes | 7,832 | (3,330) |
(Gain) loss on disposal of assets | (5,686) | 565 |
Changes in operating assets and liabilities: | ||
Accounts receivable, net | 1,741 | 3,612 |
Income tax receivable | (11,992) | |
Prepaid assets | (1,248) | (1,388) |
Accounts payable and accrued liabilities | (14,073) | (4,974) |
Deferred revenue | 89 | (160) |
Income taxes payable | (23) | |
Other assets and liabilities, net | 462 | 944 |
Net cash provided by operating activities | 130,859 | 125,580 |
Cash flows from investing activities: | ||
Purchase of business, net of cash acquired | (728,783) | |
Capital expenditures | (76,430) | (65,023) |
Change in accrued expenses related to capital expenditures | (1,505) | (10,958) |
Proceeds from sales of property, plant and equipment | 10,912 | 459 |
Net cash used in investing activities | (795,806) | (75,522) |
Cash flows from financing activities: | ||
Proceeds from issuance of long-term debt | 750,000 | |
Payment of debt issuance costs | (15,224) | |
Payments on long-term debt | (95,008) | (1,258) |
Repurchases of common stock | (399) | (46,511) |
Payment of withholding tax for equity awards | (438) | |
Dividends paid to stockholders | (17,165) | (17,303) |
Cash overdraft | (5,066) | (1,444) |
Net cash provided by (used in) financing activities | 616,700 | (66,516) |
Change in cash and cash equivalents | (48,247) | (16,458) |
Cash and cash equivalents, beginning of period | 138,040 | 119,199 |
Cash and cash equivalents, end of period | 89,793 | 102,741 |
Supplemental cash flow disclosures: | ||
Cash paid for interest | 14,031 | 14,248 |
Cash paid for income taxes | $ 41,947 | $ 32,615 |
Note 1 - Description of Busines
Note 1 - Description of Business and Basis of Presentation | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Significant Accounting Policies [Text Block] | 1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION Description of Business. 21 July 1, 2015, June 30, 2017, 640,337 384,004 138,286 May 1, 2017, $741.0 2 Unless otherwise stated or the context otherwise indicates, all references in this Quarterly Report on Form 10 Basis of Presentation. 10 01 X 1934, 10 December 31, 2016. may not The December 31, 2016 not Certain reclassifications have been made to prior period amounts to conform to the current period presentation. Principles of Consolidation. Segment Reporting. 280 Segment Reporting 280 one Use of Estimates. may Change in Accounting Estimate. first 2017. $5.1 second 2017 second 2016 $11.0 six June 30, 2017 Recently Adopted and Issued Accounting Pronouncements. May 2017, No. 2017 09, Compensation – Stock Compensation (Topic 718 2017 09 718. December 15, 2017, In January 2017, No. 2017 04, Intangibles - Goodwill and Other (Topic 350 2017 04 2 350 not may two December 15, 2019, 2017 04 not no not In January 2017, No. 2017 01, Business Combinations (Topic 805 2017 01 December 15, 2017. In August 2016, No. 2016 15, Statement of Cash Flows (Topic 230 : Classification of Certain Cash Receipts and Cash Payments one 2016 15 first 2018, In March 2016, No. 2016 09, Compensation - Stock Compensation (Topic 718 2016 09 first 2017. The Company also established an accounting policy election to assume zero 2016 09 not In February 2016, No. 2016 02, Leases (Topic 842 2016 02 2016 02 first 2019, In May 2014, No. 2014 09, Revenue from Contracts with Customers (Topic 606 2014 09 2016, first 2018. two may not not |
Note 2 - NewWave Acquisition
Note 2 - NewWave Acquisition | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Business Combination Disclosure [Text Block] | 2 . NEWWAVE ACQUISITION On January 18, 2017, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) margin expansion as well as the potential to realize cost synergies . The Company paid a purchase price of $741.0 May 1, 2017. 6 The Company accounted for the NewWave acquisition as a business combination pursuant to ASC 805 Business Combinations not three six June 30, 2017, $3.2 $4.7 In accordance with ASC 805, no one Provisional Allocation Assets Cash and cash equivalents $ 12,220 Accounts receivable 15,027 Prepaid assets 1,184 Property, plant and equipment 192,234 Intangibles 476,300 Other assets 370 Total 697,335 Liabilities Accounts payable and accrued liabilities 24,542 Deferred revenue 14,516 Deferred income taxes 10,720 Total 49,778 Net assets acquired 647,557 Purchase price consideration 741,003 Goodwill recognized $ 93,446 Acquired intangible assets consist of the following (dollars in thousands): Provisional Estimated F air Value Provisional Estimated Weighted Average Useful Life (in years) Franchise agreements $ 320,000 Indefinite Customer relationships $ 155,000 14 Trademark and trade name $ 1,300 1 The total weighted average amortization period for the acquired intangibles is 13.9 The acquisition produced $93.4 $178.4 June 30, 2017. not not For the period from May 1, 2017 June 30, 2017, $32.2 $2.1 $2.1 The following unaudited pro forma combined results of operations for the three six June 30, 2017 2016 January 1, 2016 Three Months Ended June 30, Six Months Ended June 30, 2017 2016 2017 2016 Revenues $ 257,195 $ 249,790 $ 512,385 $ 496,950 Net income $ 30,585 $ 23,922 $ 63,525 $ 47,550 Net income per common share: Basic $ 5.39 $ 4.17 $ 11.19 $ 8.24 Diluted $ 5.32 $ 4.15 $ 11.07 $ 8.21 The unaudited pro forma combined results of operations is provided for informational purposes only and is not January 1, 2016 may |
Note 3 - Revenues
Note 3 - Revenues | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Revenue Disclosure [Text Block] | 3 . REVENUES The Company’s revenues by product line were as follows (in thousands): Three Months Ended June 30, Six Months Ended June 30, 201 7 201 6 2017 2016 Residential Data $ 103,155 $ 86,031 $ 193,356 $ 169,470 Video 84,873 74,016 157,328 148,869 Voice 11,417 10,944 21,284 22,258 Business services 32,543 24,491 59,505 48,318 Advertising sales 5,970 6,616 11,592 13,619 Other 3,084 2,459 5,404 4,828 Total revenues $ 241,042 $ 204,557 $ 448,469 $ 407,362 The amount of franchise fees recorded on a gross basis and included in residential video revenues above was $4.0 $3.6 three June 30, 2017 2016, $7.5 $7.2 six June 30, 2017 2016, |
Note 4 - Property, Plant and Eq
Note 4 - Property, Plant and Equipment | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Property, Plant and Equipment Disclosure [Text Block] | 4 . PROPERTY, PLANT AND EQUIPMENT Property, plant and equipment consisted of the following (in thousands): June 30 , 201 7 December 31, 2016 Cable distribution systems $ 1,243,192 $ 1,048,790 Customer premise equipment 201,360 181,852 Other equipment and fixtures 380,871 359,957 Buildings and leasehold improvements 94,426 88,592 Capitalized software 87,752 83,815 Construction in progress 53,335 64,822 Land 11,591 9,612 Total property, plant and equipment 2,072,527 1,837,440 Less accumulated depreciation (1,269,144 ) (1,217,819 ) Property, plant and equipment, net $ 803,383 $ 619,621 Depreciation expense was $44.8 $34.7 three June 30, 2017 2016, $83.2 $69.3 six June 30, 2017 2016, The Company's previous headquarters building and adjoining property were held for sale at December 31, 2016. January 2017, $10.1 $6.6 $4.6 June 30, 2017. |
Note 5 - Goodwill and Intangibl
Note 5 - Goodwill and Intangible Assets | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Goodwill and Intangible Assets Disclosure [Text Block] | 5 . GOODWILL AND INTANGIBLE ASSETS The carrying amount of goodwill at June 30, 2017 December 31, 2016 $178.4 $84.9 May 1, 2017. not Intangible assets (excluding goodwill) consisted of the following (dollars in thousands): June 30, 2017 Useful Gross Net Life Carrying Accumulated Carrying Range (years) Amount Amortization Amount Amortized Intangible Assets Cable franchise renewals and access rights 1 - 25 $ 4,138 $ 3,840 $ 298 Customer relationships 14 $ 155,000 $ 1,845 $ 153,155 NewWave trademark and trade name 1 $ 1,300 $ 217 $ 1,083 Indefinite-Lived Intangible Assets (Excluding Goodwill) Franchise agreements $ 817,137 December 31, 2016 Useful Gross Net Life Carrying Accumulated Carrying Range (years) Amount Amortization Amount Amortized Intangible Assets Cable franchise renewals and access rights 1 - 25 $ 4,138 $ 3,794 $ 344 Indefinite-Lived Intangible Assets (Excluding Goodwill) Franchise agreements $ 497,136 |
Note 6 - Long-term Debt
Note 6 - Long-term Debt | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Long-term Debt [Text Block] | 6 . LONG-TERM DEBT The carrying amount of long-term debt as of June 30, 2017 December 31, 2016 June 30 , 201 7 December 31, 201 6 Notes $ 450,000 $ 450,000 Senior Credit Facilities 750,000 95,000 Capital lease obligation 276 284 Total debt 1,200,276 545,284 Less unamortized debt issuance costs (21,568 ) (8,148 ) Less current portion of long-term debt (11,250 ) (6,250 ) Total Long-term debt $ 1,167,458 $ 530,886 Senior Unsecured Notes. June 17, 2015, $450 5.75% 2022 June 15, 2022 June 15 th December 15 th The Notes have not not 1933, may not 144A The Notes were issued pursuant to an indenture (the “Indenture”) dated as of June 17, 2015. Senior Credit Facilities. June 30, 2015, five $200 five $100 Borrowings under the Original Credit Facilities bore interest, at the Company’s option, at a rate per annum determined by reference to either the London Interbank Offered Rate (“LIBOR”) or an adjusted base rate, in each case plus an applicable interest rate margin. The applicable interest rate margin with respect to LIBOR borrowings was a rate per annum between 1.50% 2.25% 0.50% 1.25%, 0.25% 0.40% The Revolving Credit Facility also gives the Company the ability to issue letters of credit, which reduce the amount available for borrowing under the Revolving Credit Facility. Letter of credit issuances under the Revolving Credit Facility of $2.8 June 30, 2017 1.625% $197.2 June 30, 2017. On May 1, 2017, $750 The New Loans consist of (a) a five $250 seven $500 The interest margins applicable to the New Loans under the Amended and Restated Credit Agreement are, at the Company’s option, equal to either LIBOR or a base rate, plus an applicable margin equal to, ( x 2.25% 1.50% 1.25% 0.50% 2.25% 1.25% may 2.5% first 5.0% second 7.5% third 10.0% fourth fifth 1.0% 1.0% six not As of June 30, 2017, $250 $500 2.93% 3.43% In connection with the New Loans, the Company incurred $15.2 $0.6 June 30, 2017. $21.6 $8.1 June 30, 2017 December 31, 2016, The Company may, $425 no 1.80 1.00. first The Company was in compliance with all debt covenants as of June 30, 2017. As of June 30, 2017, Years Ending December 31 , Amount 2017 (remaining months) $ 5,633 2018 14,392 2019 20,642 2020 26,892 2021 30,017 Thereafter 1,102,700 Total $ 1,200,276 |
Note 7 - Fair Value Measurement
Note 7 - Fair Value Measurements | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Fair Value Disclosures [Text Block] | 7 . FAIR VALUE MEASUREMENTS The Company’s deferred compensation liabilities were $17.9 $18.2 June 30, 2017 December 31, 2016, not 2 The carrying amounts and fair values of the Company’s money market and commercial paper investments and long-term debt (including the current portion) as of June 30, 2017 June 30, 2017 Carrying Fair Amount Value Assets: Money market investments $ 32,248 $ 32,248 Commercial paper $ 39,957 $ 39,942 Long-term debt, including current portion : Notes $ 450,000 $ 473,625 Senior Credit Facilities $ 750,000 $ 750,000 Money market investments are included in Cash and cash equivalents in the Consolidated Balance Sheets. Commercial paper investments with original maturities of 90 1 2 2 2 |
Note 8 - Treasury Stock
Note 8 - Treasury Stock | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Treasury Stock [Text Block] | 8 . TREASURY STOCK Share Repurchase Program. July 1, 2015, $250 600,000 may June 30, 2017, 165,633 $73.1 first 2017, 700 $0.4 first Restricted Stock Tax Withholding. three six June 30, 2017 $0.1 million and $0.4 149 666 162,804 June 30, 2017 |
Note 9 - Equity-based Compensat
Note 9 - Equity-based Compensation | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | 9 . EQUITY-BASED COMPENSATION On June 5, 2015, 2015 2015 July 1, 2015. May 2, 2017, 2015 “2015 2015 2015 2015 one 2015 1 2 3 4 5 6 7 8 9 2015 162 1986, 2015 no may 2015 May 2, 2027. The 2015 may 2015 334,870, 2015 May 2, 2017, no 329,962 may June 30, 2017, 331,552 2015 Restricted Stock Awards. three four first December 12, 2016 ( not 2015 January 2, 2018. three 2015 2015 May 2, 2017) The compensation arrangements for the Company’s non-employee directors as of June 30, 2017 $75,000 $125,000 first one 2017 2017 June 30, 2017, 3,175 Restricted shares, RSUs and DEUs are collectively referred to as “restricted stock.” A summary of restricted stock activities for the six June 30, 2017 Weighted Average Grant Date Restricted Fair Value Stock Per Share Outstanding as of December 31, 2016 38,425 $ 402.21 Granted 15,660 $ 624.42 Granted due to performance achievement 5,006 $ 433.66 Forfeited (3,992 ) $ 418.58 Vested (1,693 ) $ 436.29 Outstanding as of June 30, 2017 53,406 $ 466.62 Vested and unissued as of June 30, 2017 3,175 $ 436.06 Compensation expense associated with restricted stock is recognized on a straight-line basis over the vesting period. The expense recognized each period is dependent upon the Company’s estimate of the number of shares that will ultimately vest. Equity-based compensation expense for restricted stock was $1.6 million and $3.3 three six June 30, 2017, June 30, 2017, $9.8 million of unrecognized compensation expense related to restricted stock, which is expected to be recognized over a weighted average period of 1.3 Stock Appreciation Rights. four first 2015 2015 May 2, 2017) A summary of SAR activity is as follows: Stock Appreciation Rights Weighted Average Exercise Price Weighted Average Fair Aggregate Intrinsic Value ( in thousands ) Weighted Average Remaining Contractual Term (in y ears) Outstanding as of December 31, 2016 136,000 $ 426.80 $ 88.07 $ 26,510 8.7 Granted 21,572 $ 620.64 $ 138.01 $ - 9.5 Exercised (6,775 ) $ 422.31 $ 87.22 Forfeited (8,700 ) $ 422.31 $ 87.22 Outstanding as of June 30, 2017 142,097 $ 456.72 $ 95.74 $ 36,118 8.4 Vested and exercisable as of June 30, 2017 24,150 $ 422.81 $ 87.33 $ 6,957 8.2 The fair value of the SARs was measured based on the Black-Scholes model. The weighted average inputs used in the model for the six June 30, 2017 2017 Expected volatility 20.90 % Risk-free interest rate 2.14 % Expected term (in years) 6.25 Expected dividend yield 0.96 % Compensation expense associated with SARs is recognized on a straight-line basis over the vesting period. Equity-based compensation expense for SARs was $0.8 $1.5 three six June 30, 2017, June 30, 2017, $8.9 million of unrecognized compensation expense related to SARs, which is expected to be recognized over a weighted average period of 1.4 Compensation Expense . $2.4 $3.4 three June 30, 2017 2016, $4.8 $6.5 six June 30, 2017 2016, $3.7 million related to equity-based awards granted through June 30, 2017. $6.3 million as of June 30, 2017. |
Note 10 - Income Taxes
Note 10 - Income Taxes | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Income Tax Disclosure [Text Block] | 10 . INCOME TAXES The Company’s effective tax rate was 38.6% 38.3% three June 30, 2017 2016, 37.9% 35.7% six June 30, 2017 2016, six June 30, 2017 $2.2 first 2016, not |
Note 11 - Net Income Per Share
Note 11 - Net Income Per Share | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Earnings Per Share [Text Block] | 1 . NET INCOME PER SHARE Basic net income per common share is computed by dividing the net income allocable to common stockholders by the weighted average number of common shares outstanding during the period. Diluted income per share further includes any common shares available to be issued upon vesting or exercise of outstanding equity awards if such inclusion would be dilutive. The following table sets forth the computation of basic and diluted net income per common share (in thousands, except share and per share amounts): Three Months Ended June 30, Six Months Ended June 30, 201 7 201 6 2017 2016 Numerator: Net income $ 28,576 $ 26,633 $ 61,790 $ 53,677 Denominator: Weighted average common shares outstanding - basic 5,678,394 5,743,465 5,677,411 5,769,859 Effect of dilutive equity awards (1) 67,223 22,847 63,426 18,526 Weighted average common shares outstanding - diluted 5,745,617 5,766,312 5,740,837 5,788,385 Net income per share: Basic $ 5.03 $ 4.64 $ 10.88 $ 9.30 Diluted $ 4.97 $ 4.62 $ 10.76 $ 9.27 ( 1 SARs outstanding that were not 2,477 12,098 three June 30, 2017 2016, 1,438 6,830 six June 30, 2017 2016, |
Note 12 - Commitments and Conti
Note 12 - Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Commitments and Contingencies Disclosure [Text Block] | 1 2 . COMMITMENTS AND CONTINGENCIES Litigation and Legal Matters. no not not Regulation in the Cable Industry. 1996 GHC Agreements. June 16, 2015, $0.1 $0.3 three six June 30, 2017, |
Significant Accounting Policies
Significant Accounting Policies (Policies) | 6 Months Ended |
Jun. 30, 2017 | |
Accounting Policies [Abstract] | |
Basis of Accounting, Policy [Policy Text Block] | Basis of Presentation. 10 01 X 1934, 10 December 31, 2016. may not The December 31, 2016 not Certain reclassifications have been made to prior period amounts to conform to the current period presentation. |
Consolidation, Policy [Policy Text Block] | Principles of Consolidation. |
Segment Reporting, Policy [Policy Text Block] | Segment Reporting. 280 Segment Reporting 280 one |
Use of Estimates, Policy [Policy Text Block] | Use of Estimates. may Change in Accounting Estimate. first 2017. $5.1 second 2017 second 2016 $11.0 six June 30, 2017 |
New Accounting Pronouncements, Policy [Policy Text Block] | Recently Adopted and Issued Accounting Pronouncements. May 2017, No. 2017 09, Compensation – Stock Compensation (Topic 718 2017 09 718. December 15, 2017, In January 2017, No. 2017 04, Intangibles - Goodwill and Other (Topic 350 2017 04 2 350 not may two December 15, 2019, 2017 04 not no not In January 2017, No. 2017 01, Business Combinations (Topic 805 2017 01 December 15, 2017. In August 2016, No. 2016 15, Statement of Cash Flows (Topic 230 : Classification of Certain Cash Receipts and Cash Payments one 2016 15 first 2018, In March 2016, No. 2016 09, Compensation - Stock Compensation (Topic 718 2016 09 first 2017. The Company also established an accounting policy election to assume zero 2016 09 not In February 2016, No. 2016 02, Leases (Topic 842 2016 02 2016 02 first 2019, In May 2014, No. 2014 09, Revenue from Contracts with Customers (Topic 606 2014 09 2016, first 2018. two may not not |
Note 2 - NewWave Acquisition (T
Note 2 - NewWave Acquisition (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes Tables | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | Provisional Allocation Assets Cash and cash equivalents $ 12,220 Accounts receivable 15,027 Prepaid assets 1,184 Property, plant and equipment 192,234 Intangibles 476,300 Other assets 370 Total 697,335 Liabilities Accounts payable and accrued liabilities 24,542 Deferred revenue 14,516 Deferred income taxes 10,720 Total 49,778 Net assets acquired 647,557 Purchase price consideration 741,003 Goodwill recognized $ 93,446 |
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block] | Provisional Estimated F air Value Provisional Estimated Weighted Average Useful Life (in years) Franchise agreements $ 320,000 Indefinite Customer relationships $ 155,000 14 Trademark and trade name $ 1,300 1 |
Business Acquisition, Pro Forma Information [Table Text Block] | Three Months Ended June 30, Six Months Ended June 30, 2017 2016 2017 2016 Revenues $ 257,195 $ 249,790 $ 512,385 $ 496,950 Net income $ 30,585 $ 23,922 $ 63,525 $ 47,550 Net income per common share: Basic $ 5.39 $ 4.17 $ 11.19 $ 8.24 Diluted $ 5.32 $ 4.15 $ 11.07 $ 8.21 |
Note 3 - Revenues (Tables)
Note 3 - Revenues (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes Tables | |
Revenue from External Customers by Products and Services [Table Text Block] | Three Months Ended June 30, Six Months Ended June 30, 201 7 201 6 2017 2016 Residential Data $ 103,155 $ 86,031 $ 193,356 $ 169,470 Video 84,873 74,016 157,328 148,869 Voice 11,417 10,944 21,284 22,258 Business services 32,543 24,491 59,505 48,318 Advertising sales 5,970 6,616 11,592 13,619 Other 3,084 2,459 5,404 4,828 Total revenues $ 241,042 $ 204,557 $ 448,469 $ 407,362 |
Note 4 - Property, Plant and 22
Note 4 - Property, Plant and Equipment (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes Tables | |
Property, Plant and Equipment [Table Text Block] | June 30 , 201 7 December 31, 2016 Cable distribution systems $ 1,243,192 $ 1,048,790 Customer premise equipment 201,360 181,852 Other equipment and fixtures 380,871 359,957 Buildings and leasehold improvements 94,426 88,592 Capitalized software 87,752 83,815 Construction in progress 53,335 64,822 Land 11,591 9,612 Total property, plant and equipment 2,072,527 1,837,440 Less accumulated depreciation (1,269,144 ) (1,217,819 ) Property, plant and equipment, net $ 803,383 $ 619,621 |
Note 5 - Goodwill and Intangi23
Note 5 - Goodwill and Intangible Assets (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes Tables | |
Schedule of Intangible Assets and Goodwill [Table Text Block] | June 30, 2017 Useful Gross Net Life Carrying Accumulated Carrying Range (years) Amount Amortization Amount Amortized Intangible Assets Cable franchise renewals and access rights 1 - 25 $ 4,138 $ 3,840 $ 298 Customer relationships 14 $ 155,000 $ 1,845 $ 153,155 NewWave trademark and trade name 1 $ 1,300 $ 217 $ 1,083 Indefinite-Lived Intangible Assets (Excluding Goodwill) Franchise agreements $ 817,137 December 31, 2016 Useful Gross Net Life Carrying Accumulated Carrying Range (years) Amount Amortization Amount Amortized Intangible Assets Cable franchise renewals and access rights 1 - 25 $ 4,138 $ 3,794 $ 344 Indefinite-Lived Intangible Assets (Excluding Goodwill) Franchise agreements $ 497,136 |
Note 6 - Long-term Debt (Tables
Note 6 - Long-term Debt (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes Tables | |
Schedule of Long-term Debt Instruments [Table Text Block] | June 30 , 201 7 December 31, 201 6 Notes $ 450,000 $ 450,000 Senior Credit Facilities 750,000 95,000 Capital lease obligation 276 284 Total debt 1,200,276 545,284 Less unamortized debt issuance costs (21,568 ) (8,148 ) Less current portion of long-term debt (11,250 ) (6,250 ) Total Long-term debt $ 1,167,458 $ 530,886 |
Schedule of Maturities of Long-term Debt [Table Text Block] | Years Ending December 31 , Amount 2017 (remaining months) $ 5,633 2018 14,392 2019 20,642 2020 26,892 2021 30,017 Thereafter 1,102,700 Total $ 1,200,276 |
Note 7 - Fair Value Measureme25
Note 7 - Fair Value Measurements (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes Tables | |
Fair Value Inputs, Assets, Quantitative Information [Table Text Block] | June 30, 2017 Carrying Fair Amount Value Assets: Money market investments $ 32,248 $ 32,248 Commercial paper $ 39,957 $ 39,942 Long-term debt, including current portion : Notes $ 450,000 $ 473,625 Senior Credit Facilities $ 750,000 $ 750,000 |
Note 9 - Equity-based Compens26
Note 9 - Equity-based Compensation (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes Tables | |
Schedule of Share-based Compensation, Restricted Stock and Restricted Stock Units Activity [Table Text Block] | Weighted Average Grant Date Restricted Fair Value Stock Per Share Outstanding as of December 31, 2016 38,425 $ 402.21 Granted 15,660 $ 624.42 Granted due to performance achievement 5,006 $ 433.66 Forfeited (3,992 ) $ 418.58 Vested (1,693 ) $ 436.29 Outstanding as of June 30, 2017 53,406 $ 466.62 Vested and unissued as of June 30, 2017 3,175 $ 436.06 |
Schedule of Share-based Compensation, Stock Appreciation Rights Award Activity [Table Text Block] | Stock Appreciation Rights Weighted Average Exercise Price Weighted Average Fair Aggregate Intrinsic Value ( in thousands ) Weighted Average Remaining Contractual Term (in y ears) Outstanding as of December 31, 2016 136,000 $ 426.80 $ 88.07 $ 26,510 8.7 Granted 21,572 $ 620.64 $ 138.01 $ - 9.5 Exercised (6,775 ) $ 422.31 $ 87.22 Forfeited (8,700 ) $ 422.31 $ 87.22 Outstanding as of June 30, 2017 142,097 $ 456.72 $ 95.74 $ 36,118 8.4 Vested and exercisable as of June 30, 2017 24,150 $ 422.81 $ 87.33 $ 6,957 8.2 |
Schedule of Share-based Payment Award, Other than Options, Valuation Assumptions [Table Text Block] | 2017 Expected volatility 20.90 % Risk-free interest rate 2.14 % Expected term (in years) 6.25 Expected dividend yield 0.96 % |
Note 11 - Net Income Per Share
Note 11 - Net Income Per Share (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes Tables | |
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] | Three Months Ended June 30, Six Months Ended June 30, 201 7 201 6 2017 2016 Numerator: Net income $ 28,576 $ 26,633 $ 61,790 $ 53,677 Denominator: Weighted average common shares outstanding - basic 5,678,394 5,743,465 5,677,411 5,769,859 Effect of dilutive equity awards (1) 67,223 22,847 63,426 18,526 Weighted average common shares outstanding - diluted 5,745,617 5,766,312 5,740,837 5,788,385 Net income per share: Basic $ 5.03 $ 4.64 $ 10.88 $ 9.30 Diluted $ 4.97 $ 4.62 $ 10.76 $ 9.27 |
Note 1 - Description of Busin28
Note 1 - Description of Business and Basis of Presentation (Details Textual) $ in Millions | May 01, 2017USD ($) | Jun. 30, 2017USD ($) | Jun. 30, 2017USD ($) |
Number of States in which Entity Operates | 21 | 21 | |
Number of Reportable Segments | 1 | ||
Reduction in Expense Due to Change in Capitalized Labor Accounting Estimate [Member] | |||
Change in Accounting Estimate, Impact | $ 5.1 | $ 11 | |
New Wave [Member] | |||
Payments to Acquire Businesses, Gross | $ 741 |
Note 2 - NewWave Acquisition (D
Note 2 - NewWave Acquisition (Details Textual) - USD ($) $ in Thousands | May 01, 2017 | Jun. 30, 2017 | Jun. 30, 2017 | Jun. 30, 2017 | Dec. 31, 2016 |
Goodwill | $ 178,374 | $ 178,374 | $ 178,374 | $ 84,928 | |
New Wave [Member] | |||||
Payments to Acquire Businesses, Gross | $ 741,000 | ||||
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life | 13 years 328 days | ||||
Goodwill, Acquired During Period | 93,400 | ||||
Goodwill | $ 93,446 | ||||
Business Combination, Pro Forma Information, Revenue of Acquiree since Acquisition Date, Actual | 32,200 | ||||
Business Combination, Pro Forma Information, Earnings or Loss of Acquiree since Acquisition Date, Actual | 2,100 | ||||
Amortization of Intangible Assets | $ 2,100 | ||||
New Wave [Member] | Selling, General and Administrative Expenses [Member] | |||||
Business Combination, Acquisition Related Costs | $ 3,200 | $ 4,700 |
Note 2 - NewWave Acquisition -
Note 2 - NewWave Acquisition - Allocation of Purchase Price Consideration (Details) - USD ($) $ in Thousands | Jun. 30, 2017 | May 01, 2017 | Dec. 31, 2016 |
Liabilities | |||
Goodwill | $ 178,374 | $ 84,928 | |
New Wave [Member] | |||
Assets | |||
Cash and cash equivalents | $ 12,220 | ||
Accounts receivable | 15,027 | ||
Prepaid assets | 1,184 | ||
Property, plant and equipment | 192,234 | ||
Intangibles | 476,300 | ||
Other assets | 370 | ||
Total | 697,335 | ||
Liabilities | |||
Accounts payable and accrued liabilities | 24,542 | ||
Deferred revenue | 14,516 | ||
Deferred income taxes | 10,720 | ||
Total | 49,778 | ||
Net assets acquired | 647,557 | ||
Purchase price consideration | 741,003 | ||
Goodwill | $ 93,446 |
Note 2 - NewWave Acquisition 31
Note 2 - NewWave Acquisition - Acquired Intangible Assets (Details) - New Wave [Member] $ in Millions | May 01, 2017USD ($) |
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life | 13 years 328 days |
Customer Relationships [Member] | |
Acquired intangible assets | $ 155 |
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life | 14 years |
Trademarks and Trade Names [Member] | |
Acquired intangible assets | $ 1.3 |
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life | 1 year |
Franchise Rights [Member] | |
Acquired intangible assets | $ 320 |
Note 2 - NewWave Acquisition 32
Note 2 - NewWave Acquisition - Pro Forma Information (Details) - New Wave [Member] - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Revenues | $ 257,195 | $ 249,790 | $ 512,385 | $ 496,950 |
Net income | $ 30,585 | $ 23,922 | $ 63,525 | $ 47,550 |
Basic (in dollars per share) | $ 5.39 | $ 4.17 | $ 11.19 | $ 8.24 |
Diluted (in dollars per share) | $ 5.32 | $ 4.15 | $ 11.07 | $ 8.21 |
Note 3 - Revenues (Details Text
Note 3 - Revenues (Details Textual) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Franchise Costs | $ 4 | $ 3.6 | $ 7.5 | $ 7.2 |
Note 3 - Revenues - Revenues by
Note 3 - Revenues - Revenues by Product Line (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Advertising sales | $ 5,970 | $ 6,616 | $ 11,592 | $ 13,619 |
Other | 3,084 | 2,459 | 5,404 | 4,828 |
Total revenues | 241,042 | 204,557 | 448,469 | 407,362 |
Data [Member] | ||||
Revenues | 103,155 | 86,031 | 193,356 | 169,470 |
Video [Member] | ||||
Revenues | 84,873 | 74,016 | 157,328 | 148,869 |
Voice [Member] | ||||
Revenues | 11,417 | 10,944 | 21,284 | 22,258 |
Commercial [Member] | ||||
Revenues | $ 32,543 | $ 24,491 | $ 59,505 | $ 48,318 |
Note 4 - Property, Plant and 35
Note 4 - Property, Plant and Equipment (Details Textual) - USD ($) $ in Millions | 1 Months Ended | 3 Months Ended | 6 Months Ended | ||
Jan. 31, 2017 | Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Depreciation | $ 44.8 | $ 34.7 | $ 83.2 | $ 69.3 | |
Other Assets [Member] | |||||
Disposal Group, Including Discontinued Operation, Property, Plant and Equipment | $ 4.6 | $ 4.6 | |||
Headquarters Building and Adjoining Property [Member] | |||||
Proceeds from Sale of Property Held-for-sale | $ 10.1 | ||||
Gain (Loss) on Disposition of Property Plant Equipment | $ 6.6 |
Note 4 - Property, Plant and 36
Note 4 - Property, Plant and Equipment - Schedule of Property, Plant and Equipment (Details) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 |
Property, plant and equipment gross | $ 2,072,527 | $ 1,837,440 |
Less accumulated depreciation | (1,269,144) | (1,217,819) |
Property, plant and equipment, net | 803,383 | 619,621 |
Other Capitalized Property Plant and Equipment [Member] | ||
Property, plant and equipment gross | 1,243,192 | 1,048,790 |
Equipment [Member] | ||
Property, plant and equipment gross | 201,360 | 181,852 |
Furniture and Fixtures [Member] | ||
Property, plant and equipment gross | 380,871 | 359,957 |
Building and Leasehold Improvements[Member] | ||
Property, plant and equipment gross | 94,426 | 88,592 |
Software and Software Development Costs [Member] | ||
Property, plant and equipment gross | 87,752 | 83,815 |
Construction in Progress [Member] | ||
Property, plant and equipment gross | 53,335 | 64,822 |
Land [Member] | ||
Property, plant and equipment gross | $ 11,591 | $ 9,612 |
Note 5 - Goodwill and Intangi37
Note 5 - Goodwill and Intangible Assets (Details Textual) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 |
Goodwill | $ 178,374 | $ 84,928 |
Note 5 - Goodwill and Intangi38
Note 5 - Goodwill and Intangible Assets - Intangible Assets (Details) - USD ($) $ in Thousands | 6 Months Ended | 12 Months Ended |
Jun. 30, 2017 | Dec. 31, 2016 | |
Franchise Rights [Member] | ||
Gross Carrying Amount, Indefinite-lived Intangible Assets | $ 817,137 | $ 497,136 |
Use Rights [Member] | ||
Gross Carrying Amount | 4,138 | 4,138 |
Accumulated Amortization | 3,840 | 3,794 |
Net Carrying Amount | 298 | $ 344 |
Customer Relationships [Member] | ||
Gross Carrying Amount | 155,000 | |
Accumulated Amortization | 1,845 | |
Net Carrying Amount | $ 153,155 | |
Useful Life (Year) | 14 years | |
Trademarks and Trade Names [Member] | ||
Gross Carrying Amount | $ 1,300 | |
Accumulated Amortization | 217 | |
Net Carrying Amount | $ 1,083 | |
Useful Life (Year) | 1 year | |
Minimum [Member] | Use Rights [Member] | ||
Useful Life (Year) | 1 year | 1 year |
Maximum [Member] | Use Rights [Member] | ||
Useful Life (Year) | 25 years | 25 years |
Note 6 - Long-term Debt (Detail
Note 6 - Long-term Debt (Details Textual) $ in Thousands | May 01, 2017USD ($) | Jun. 30, 2015USD ($) | Jun. 30, 2017USD ($) | Jun. 30, 2016USD ($) | Dec. 31, 2016USD ($) | Jun. 17, 2015USD ($) |
Debt Issuance Costs, Net | $ 21,568 | $ 8,148 | ||||
Write off of Deferred Debt Issuance Cost | 613 | |||||
Secured Debt [Member] | ||||||
Debt Instrument, Face Amount | $ 750,000 | |||||
Debt Issuance Costs, Net | 15,200 | |||||
Write off of Deferred Debt Issuance Cost | $ 600 | |||||
Optional Additional Available Credit Facilities | $ 425,000 | |||||
Debt Instrument, Covenant, Maximum First Lien Net Leverage Ratio | 1.8 | |||||
Secured Debt [Member] | Incremental Term Loan A [Member] | ||||||
Debt Instrument, Interest Rate, Effective Percentage | 2.93% | |||||
Debt Instrument, Face Amount | $ 250,000 | |||||
Debt Instrument, Term | 5 years | |||||
Long-term Debt, Gross | $ 250,000 | |||||
Long Term Debt, Amortization Rate, First Twelve Months | 2.50% | |||||
Long Term Debt, Amortization Rate, Year Two | 5.00% | |||||
Long Term Debt, Amortization Rate, Year Three | 7.50% | |||||
Long Term Debt, Amortization Rate, Year Four | 10.00% | |||||
Long Term Debt, Amortization Rate, Year Five | 10.00% | |||||
Secured Debt [Member] | Incremental Term Loan B [Member] | ||||||
Debt Instrument, Interest Rate, Effective Percentage | 3.43% | |||||
Debt Instrument, Face Amount | $ 500,000 | |||||
Debt Instrument, Term | 7 years | |||||
Debt Instrument, Prepayment Penalty, Prepaid within Six Months, Percent | 1.00% | |||||
Long-term Debt, Gross | $ 500,000 | |||||
Debt Instrument, Amortization Percent on a Quarterly Basis | 1.00% | |||||
Secured Debt [Member] | London Interbank Offered Rate (LIBOR) [Member] | Incremental Term Loan B [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||||
Secured Debt [Member] | London Interbank Offered Rate (LIBOR) [Member] | Minimum [Member] | Incremental Term Loan A [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 1.50% | |||||
Secured Debt [Member] | London Interbank Offered Rate (LIBOR) [Member] | Maximum [Member] | Incremental Term Loan A [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||||
Secured Debt [Member] | Base Rate [Member] | Incremental Term Loan B [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 1.25% | |||||
Secured Debt [Member] | Base Rate [Member] | Minimum [Member] | Incremental Term Loan A [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 0.50% | |||||
Secured Debt [Member] | Base Rate [Member] | Maximum [Member] | Incremental Term Loan A [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 1.25% | |||||
Senior Unsecured Notes Due 2022 [Member] | ||||||
Debt Instrument, Face Amount | $ 450,000 | |||||
Debt Instrument, Interest Rate, Stated Percentage | 5.75% | |||||
Senior Credit Facilities Due 2020 [Member] | JPMorgan Chase Bank [Member] | ||||||
Letters of Credit Outstanding, Amount | $ 2,800 | |||||
Senior Credit Facilities Due 2020 [Member] | JPMorgan Chase Bank [Member] | Minimum [Member] | ||||||
Line of Credit Facility, Commitment Fee Percentage | 0.25% | |||||
Senior Credit Facilities Due 2020 [Member] | JPMorgan Chase Bank [Member] | Maximum [Member] | ||||||
Line of Credit Facility, Commitment Fee Percentage | 0.40% | |||||
Senior Credit Facilities Due 2020 [Member] | JPMorgan Chase Bank [Member] | London Interbank Offered Rate (LIBOR) [Member] | Minimum [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 1.50% | |||||
Senior Credit Facilities Due 2020 [Member] | JPMorgan Chase Bank [Member] | London Interbank Offered Rate (LIBOR) [Member] | Maximum [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||||
Senior Credit Facilities Due 2020 [Member] | JPMorgan Chase Bank [Member] | Base Rate [Member] | Minimum [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 0.50% | |||||
Senior Credit Facilities Due 2020 [Member] | JPMorgan Chase Bank [Member] | Base Rate [Member] | Maximum [Member] | ||||||
Debt Instrument, Basis Spread on Variable Rate | 1.25% | |||||
Senior Credit Facilities Due 2020 [Member] | Revolving Credit Facility [Member] | JPMorgan Chase Bank [Member] | ||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 200,000 | |||||
Line of Credit Facility, Remaining Borrowing Capacity | $ 197,200 | |||||
Debt Instrument, Term | 5 years | |||||
Senior Credit Facilities Due 2020 [Member] | Secured Debt [Member] | JPMorgan Chase Bank [Member] | ||||||
Debt Instrument, Term | 5 years | |||||
Long-term Debt, Gross | $ 100,000 | |||||
Senior Credit Facilities Due 2020 [Member] | Letter of Credit [Member] | JPMorgan Chase Bank [Member] | ||||||
Debt Instrument, Interest Rate, Effective Percentage | 1.625% |
Note 6 - Long-term Debt - Sched
Note 6 - Long-term Debt - Schedule of Long-term Debt (Details) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 |
Capital lease obligation | $ 276 | $ 284 |
Total debt | 1,200,276 | 545,284 |
Less unamortized debt issuance costs | (21,568) | (8,148) |
Less current portion of long-term debt | (11,250) | (6,250) |
Total Long-term debt | 1,167,458 | 530,886 |
Senior Unsecured Notes Due 2022 [Member] | ||
Notes | 450,000 | 450,000 |
Senior Credit Facilities Due 2020 [Member] | Term Loan [Member] | ||
Long-term Debt, Gross | $ 750,000 | $ 95,000 |
Note 6 - Long-term Debt - Futur
Note 6 - Long-term Debt - Future Maturities (Details) $ in Thousands | Jun. 30, 2017USD ($) |
2017 (remaining months) | $ 5,633 |
2,018 | 14,392 |
2,019 | 20,642 |
2,020 | 26,892 |
2,021 | 30,017 |
Thereafter | 1,102,700 |
Total | $ 1,200,276 |
Note 7 - Fair Value Measureme42
Note 7 - Fair Value Measurements (Details Textual) - USD ($) $ in Millions | Jun. 30, 2017 | Dec. 31, 2016 |
Deferred Compensation Liability, Current and Noncurrent | $ 17.9 | $ 18.2 |
Note 7 - Fair Value Measureme43
Note 7 - Fair Value Measurements - Carrying Amounts and Fair Values (Details) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 |
Assets, carrying amount | $ 89,793 | $ 138,040 |
Notes [Member] | ||
Long-term debt, including current portion, fair value | 473,625 | |
Long-term debt, including current portion, carrying amount | 450,000 | |
Senior Credit Facilities Due 2020 [Member] | ||
Long-term debt, including current portion, fair value | 750,000 | |
Long-term debt, including current portion, carrying amount | 750,000 | |
Money Market Funds [Member] | ||
Assets, carrying amount | 32,248 | |
Assets, fair value | 32,248 | |
Commercial Paper [Member] | ||
Assets, carrying amount | 39,957 | |
Assets, fair value | $ 39,942 |
Note 8 - Treasury Stock (Detail
Note 8 - Treasury Stock (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | 24 Months Ended | |||
Jun. 30, 2017 | Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Dec. 31, 2016 | Jul. 02, 2015 | |
Stock Repurchase Program, Authorized Amount | $ 250,000 | |||||
Stock Repurchase Program, Number of Shares Authorized to be Repurchased | 600,000 | |||||
Treasury Stock, Shares, Acquired | 700 | 165,633 | ||||
Treasury Stock, Value, Acquired, Cost Method | $ 399 | $ 73,100 | ||||
Payments Related to Tax Withholding for Share-based Compensation | $ 100 | $ 438 | ||||
Shares Paid for Tax Withholding for Share Based Compensation | 149 | 666 | ||||
Treasury Stock, Shares | 162,804 | 162,804 | 162,804 | 179,676 |
Note 9 - Equity-based Compens45
Note 9 - Equity-based Compensation (Details Textual) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2017USD ($)shares | Jun. 30, 2016USD ($) | Jun. 30, 2017USD ($)shares | Jun. 30, 2016USD ($) | Jun. 05, 2015shares | |
Employee Service Share-based Compensation, Tax Benefit from Compensation Expense | $ 3,700,000 | ||||
Deferred Tax Assets, Tax Deferred Expense, Compensation and Benefits, Share-based Compensation Cost | $ 6,300,000 | 6,300,000 | |||
Allocated Share-based Compensation Expense | 2,400,000 | $ 3,400,000 | $ 4,800,000 | $ 6,500,000 | |
Restricted Stock Units (RSUs) [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period | 3 years | ||||
Allocated Share-based Compensation Expense | 1,600,000 | $ 3,300,000 | |||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Not yet Recognized, Share-based Awards Other than Options | 9,800,000 | $ 9,800,000 | |||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 1 year 109 days | ||||
Share-based Compensation Arrangements by Share-based Payment Award, Vesting Period, Number of Installments | 4 | ||||
Annual Retainer | 75,000 | $ 75,000 | |||
Additional Annual Retainer | $ 125,000 | $ 125,000 | |||
Restricted Stock Units (RSUs) [Member] | Non-employee Directors [Member | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period | 1 year | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Non-Option Equity Instruments, Vested and Deferred, Number | shares | 3,175 | 3,175 | |||
Stock Appreciation Rights (SARs) [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period | 4 years | ||||
Allocated Share-based Compensation Expense | $ 800,000 | $ 1,500,000 | |||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Not yet Recognized, Share-based Awards Other than Options | $ 8,900,000 | $ 8,900,000 | |||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 1 year 146 days | ||||
Share-based Compensation Arrangements by Share-based Payment Award, Vesting Period, Number of Installments | 4 | ||||
The 2015 Plan [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Available for Grant | shares | 331,552 | 331,552 | |||
The 2015 Plan [Member] | Maximum [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized | shares | 334,870 | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Maximum Number of Shares Authorized for Incentive Stock Options | shares | 329,962 |
Note 9 - Equity-based Compens46
Note 9 - Equity-based Compensation - Summary of Restricted Stock (Details) - Restricted Stock and Restricted Stock Units [Member] | 6 Months Ended |
Jun. 30, 2017$ / sharesshares | |
Unvested, restricted stock (in shares) | shares | 38,425 |
Unvested, restricted stock, weighted avergae grant date fair value (in dollars per share) | $ / shares | $ 402.21 |
Granted, stock appreciation rights (in shares) | shares | 15,660 |
Granted, weighted average fair value (in dollars per share) | $ / shares | $ 624.42 |
Granted due to performance achievement (in shares) | shares | 5,006 |
Granted due to performance achievement (in dollars per share) | $ / shares | $ 433.66 |
Forfeited, stock appreciation rights (in shares) | shares | (3,992) |
Forfeited, weighted average fair value (in dollars per share) | $ / shares | $ 418.58 |
Unvested, restricted stock, weighted avergae grant date fair value (in dollars per share) | $ / shares | $ 466.62 |
Vested and unissued, restricted stock (in shares) | shares | 3,175 |
Vested and unissued, weighted average grant date fair value (in dollars per share) | $ / shares | $ 436.06 |
Vested, restricted stock (in shares) | shares | (1,693) |
Vested, restricted stock, weighted avergae grant date fair value (in dollars per share) | $ / shares | $ 436.29 |
Unvested, restricted stock (in shares) | shares | 53,406 |
Note 9 - Equity-based Compens47
Note 9 - Equity-based Compensation - Summary of Stock Appreciation Rights (Details) - Stock Appreciation Rights (SARs) [Member] - USD ($) $ / shares in Units, $ in Thousands | 6 Months Ended | 12 Months Ended |
Jun. 30, 2017 | Dec. 31, 2016 | |
Outstanding, stock appreciation rights (in shares) | 136,000 | |
Outstanding, weighted average exercise price (in dollars per share) | $ 426.80 | |
Outstanding, Beginning Balance, weighted average fair value (in dollars per share) | 88.07 | |
Outstanding, Beginning Balance, weighted average fair value (in dollars per share) | $ 95.74 | $ 88.07 |
Outstanding, aggregate intrinsic value | $ 36,118 | $ 26,510 |
Weighted Average Remaining Contractual Term, Outstanding (Year) | 8 years 146 days | 8 years 255 days |
Granted, stock appreciation rights (in shares) | 21,572 | |
Granted, weighted average exercise price (in dollars per share) | $ 620.64 | |
Granted, weighted average fair value (in dollars per share) | $ 138.01 | |
Weighted Average Remaining Contractual Term, Granted (Year) | 9 years 182 days | |
Exercised, stock appreciation rights (in shares) | (6,775) | |
Exercised, weighted average exercise price (in dollars per share) | $ 422.31 | |
Exercised, weighted average fair value (in dollars per share) | 87.22 | |
Outstanding, weighted average exercise price (in dollars per share) | $ 456.72 | $ 426.80 |
Forfeited, stock appreciation rights (in shares) | (8,700) | |
Vested and exercisable, stock appreciation rights (in shares) | 24,150 | |
Forfeited, weighted average exercise price (in dollars per share) | $ 422.31 | |
Forfeited, weighted average fair value (in dollars per share) | 87.22 | |
Vested and exercisable, weighted average exercise price (in dollars per share) | 422.81 | |
Vested and exercisable, weighted average fair value (in dollars per share) | $ 87.33 | |
Vested and exercisable, aggregate intrinsic value | $ 6,957 | |
Outstanding, stock appreciation rights (in shares) | 142,097 | 136,000 |
Weighted Average Remaining Contractual Term, Vested and exercisable (Year) | 8 years 73 days |
Note 9 - Equity-based Compens48
Note 9 - Equity-based Compensation - Stock Appreciation Rights, Fair Value Assumptions (Details) - Stock Appreciation Rights (SARs) [Member] | 6 Months Ended |
Jun. 30, 2017 | |
Expected volatility | 20.90% |
Risk-free interest rate | 2.14% |
Expected term (in years) (Year) | 6 years 91 days |
Expected dividend yield | 0.96% |
Note 10 - Income Taxes (Details
Note 10 - Income Taxes (Details Textual) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Effective Income Tax Rate Reconciliation, Percent | 38.60% | 38.30% | 37.90% | 35.70% |
Income Tax Benefits Due to Certain Spin-off and State Tax Items | $ 2.2 |
Note 11 - Net Income Per Shar50
Note 11 - Net Income Per Share (Details Textual) - shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 2,477 | 12,098 | 1,438 | 6,830 |
Note 11 - Net Income Per Shar51
Note 11 - Net Income Per Share - Computation of Basic and Diluted Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | ||
Net income | $ 28,576 | $ 26,633 | $ 61,790 | $ 53,677 | |
Basic (in shares) | 5,678,394 | 5,743,465 | 5,677,411 | 5,769,859 | |
Effect of dilutive equity awards (in shares) | [1] | 67,223 | 22,847 | 63,426 | 18,526 |
Weighted average common shares outstanding - diluted (in shares) | 5,745,617 | 5,766,312 | 5,740,837 | 5,788,385 | |
Net income per common share: | |||||
Basic (in dollars per share) | $ 5.03 | $ 4.64 | $ 10.88 | $ 9.30 | |
Diluted (in dollars per share) | $ 4.97 | $ 4.62 | $ 10.76 | $ 9.27 | |
[1] | SARs outstanding that were not included in the diluted net income per share calculation because the effect would have been anti-dilutive were 2,477 and 12,098 for the three months ended June 30, 2017 and 2016, respectively, and 1,438 and 6,830 for the six months ended June 30, 2017 and 2016, respectively. |
Note 12 - Commitments and Con52
Note 12 - Commitments and Contingencies (Details Textual) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended |
Jun. 30, 2017 | Jun. 30, 2017 | |
GHC [Member] | ||
Employee Medical and Worker's Compensation Claims Expense | $ 0.1 | $ 0.3 |