2016 Q3 Form 10-Q Financial Statement
#000156459016022522 Filed on August 04, 2016
Income Statement
Concept | 2016 Q3 | 2015 Q2 |
---|---|---|
Revenue | $1.032B | $902.2M |
YoY Change | 14.24% | 21.29% |
Cost Of Revenue | $725.8M | $638.5M |
YoY Change | 13.12% | 22.84% |
Gross Profit | $305.8M | $263.6M |
YoY Change | 16.94% | 17.67% |
Gross Profit Margin | 29.64% | 29.22% |
Selling, General & Admin | $242.2M | $23.39M |
YoY Change | 17.06% | 1.26% |
% of Gross Profit | 79.2% | 8.87% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $20.00M | $16.90M |
YoY Change | 11.73% | 29.01% |
% of Gross Profit | 6.54% | 6.41% |
Operating Expenses | $242.3M | $23.39M |
YoY Change | 17.11% | 1.26% |
Operating Profit | $63.50M | $60.05M |
YoY Change | 16.73% | 8.05% |
Interest Expense | -$3.700M | -$4.400M |
YoY Change | 0.0% | -32.31% |
% of Operating Profit | -5.83% | -7.33% |
Other Income/Expense, Net | $90.00K | $112.0K |
YoY Change | -47.37% | 12.0% |
Pretax Income | $59.90M | $50.24M |
YoY Change | 17.71% | 2.21% |
Income Tax | $22.70M | $18.92M |
% Of Pretax Income | 37.9% | 37.66% |
Net Earnings | $37.20M | $31.32M |
YoY Change | 16.3% | 3.88% |
Net Earnings / Revenue | 3.61% | 3.47% |
Basic Earnings Per Share | $0.20 | |
Diluted Earnings Per Share | $245.5K | $0.20 |
COMMON SHARES | ||
Basic Shares Outstanding | 149.2M | 153.4M shares |
Diluted Shares Outstanding | 151.5M | 155.9M shares |
Balance Sheet
Concept | 2016 Q3 | 2015 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $78.40M | $97.30M |
YoY Change | -40.61% | -47.21% |
Cash & Equivalents | $78.44M | $97.26M |
Short-Term Investments | ||
Other Short-Term Assets | $20.00M | $43.90M |
YoY Change | -53.6% | 318.1% |
Inventory | $189.2M | $158.2M |
Prepaid Expenses | ||
Receivables | $17.70M | $18.70M |
Other Receivables | $5.654M | $0.00 |
Total Short-Term Assets | $305.3M | $318.1M |
YoY Change | -15.64% | -6.66% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $549.7M | $474.9M |
YoY Change | 13.98% | 18.94% |
Goodwill | $368.1M | $368.1M |
YoY Change | 0.0% | |
Intangibles | $198.3M | $193.5M |
YoY Change | -0.66% | |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $23.73M | $24.65M |
YoY Change | 24.26% | 81.55% |
Total Long-Term Assets | $1.140B | $1.061B |
YoY Change | 7.26% | 7.18% |
TOTAL ASSETS | ||
Total Short-Term Assets | $305.3M | $318.1M |
Total Long-Term Assets | $1.140B | $1.061B |
Total Assets | $1.445B | $1.379B |
YoY Change | 1.44% | 3.63% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $175.2M | $138.0M |
YoY Change | 26.34% | -13.33% |
Accrued Expenses | $71.90M | $61.30M |
YoY Change | 11.47% | 8.11% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $6.300M | $9.400M |
YoY Change | -56.85% | 61.04% |
Total Short-Term Liabilities | $253.4M | $208.8M |
YoY Change | 16.35% | -7.97% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $275.9M | $160.0M |
YoY Change | -0.29% | -47.11% |
Other Long-Term Liabilities | $109.5M | $89.80M |
YoY Change | 14.66% | 26.92% |
Total Long-Term Liabilities | $385.4M | $249.8M |
YoY Change | 3.55% | -33.07% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $253.4M | $208.8M |
Total Long-Term Liabilities | $385.4M | $249.8M |
Total Liabilities | $650.9M | $597.4M |
YoY Change | 7.07% | -16.94% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $204.6M | $211.0M |
YoY Change | 114.45% | |
Common Stock | $570.9M | |
YoY Change | 383051.68% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $794.2M | $781.9M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $1.445B | $1.379B |
YoY Change | 1.44% | 3.63% |
Cashflow Statement
Concept | 2016 Q3 | 2015 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $37.20M | $31.32M |
YoY Change | 16.3% | 3.88% |
Depreciation, Depletion And Amortization | $20.00M | $16.90M |
YoY Change | 11.73% | 29.01% |
Cash From Operating Activities | $50.00M | $52.80M |
YoY Change | -14.09% | -14.29% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$51.50M | -$40.70M |
YoY Change | 124.89% | 2.78% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | $0.00 |
YoY Change | ||
Cash From Investing Activities | -$51.40M | -$40.70M |
YoY Change | 125.44% | 3.04% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $65.00M | |
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -65.80M | -92.60M |
YoY Change | 10866.67% | -806.87% |
NET CHANGE | ||
Cash From Operating Activities | 50.00M | 52.80M |
Cash From Investing Activities | -51.40M | -40.70M |
Cash From Financing Activities | -65.80M | -92.60M |
Net Change In Cash | -67.20M | -80.50M |
YoY Change | -293.1% | -328.69% |
FREE CASH FLOW | ||
Cash From Operating Activities | $50.00M | $52.80M |
Capital Expenditures | -$51.50M | -$40.70M |
Free Cash Flow | $101.5M | $93.50M |
YoY Change | 25.15% | -7.61% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
148425408 | |
CY2016Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
23288000 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
78444000 | |
CY2016Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
20424000 | |
CY2016Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
134480000 | |
CY2016Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
19954000 | |
CY2016Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
1400000 | |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
189165000 | |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
305282000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
136069000 | |
CY2016Q3 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
17719000 | |
CY2016Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
50253000 | |
CY2016Q1 | us-gaap |
Inventory Net
InventoryNet
|
165434000 | |
CY2015Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-5481000 | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
124265000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
7297000 | ||
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
345215000 | |
CY2016Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
23734000 | |
CY2016Q3 | us-gaap |
Assets
Assets
|
1445129000 | |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1445129000 | |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
794208000 | |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
204602000 | |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
494067000 | |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
549726000 | |
CY2016Q1 | us-gaap |
Goodwill
Goodwill
|
368078000 | |
CY2016Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
19003000 | |
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
175235000 | |
CY2016Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
198601000 | |
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
822992000 | |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
245446000 | |
CY2016Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
198309000 | |
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
368078000 | |
CY2016Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
28679000 | |
CY2016Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
43189000 | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
148424200 | |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
148424200 | |
CY2016Q3 | us-gaap |
Cost Of Merchandise Sales Buying And Occupancy Costs
CostOfMerchandiseSalesBuyingAndOccupancyCosts
|
725841000 | |
CY2016Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
1031643000 | |
CY2016Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
90000 | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3668000 | |
CY2015Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1292000 | |
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
1394000 | |
CY2015Q2 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
504000 | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
2274000 | |
CY2015Q2 | us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
788000 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q3 | us-gaap |
Gross Profit
GrossProfit
|
305802000 | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
350000 | ||
sfm |
Payments On Financing Lease Obligations
PaymentsOnFinancingLeaseObligations
|
1780000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2053000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-57625000 | ||
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
130513000 | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
28575000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
32183000 | ||
sfm |
Property And Equipment Acquired Through Capital Lease And Financing Obligations
PropertyAndEquipmentAcquiredThroughCapitalLeaseAndFinancingObligations
|
4655000 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.379 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
100000000 | ||
us-gaap |
Repayments Of Secured Debt
RepaymentsOfSecuredDebt
|
261250000 | ||
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
1896000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
3687000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-120655000 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P2Y | ||
CY2016Q3 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
5654000 | |
CY2016Q1 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
4632000 | |
CY2016Q3 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
12057000 | |
CY2016Q1 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
10988000 | |
CY2016Q3 | us-gaap |
Accrued Vacation Current
AccruedVacationCurrent
|
10922000 | |
CY2016Q1 | us-gaap |
Accrued Vacation Current
AccruedVacationCurrent
|
8916000 | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | ||
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | ||
CY2016Q3 | sfm |
Accounts Receivable From Vendors
AccountsReceivableFromVendors
|
10613000 | |
CY2016Q1 | sfm |
Accounts Receivable From Vendors
AccountsReceivableFromVendors
|
11649000 | |
CY2016Q3 | us-gaap |
Lease Incentive Receivable Current
LeaseIncentiveReceivableCurrent
|
1452000 | |
CY2016Q1 | us-gaap |
Lease Incentive Receivable Current
LeaseIncentiveReceivableCurrent
|
4143000 | |
CY2016Q3 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
4955000 | |
CY2016Q1 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
9728000 | |
CY2016Q3 | us-gaap |
Other Employee Related Liabilities Current
OtherEmployeeRelatedLiabilitiesCurrent
|
745000 | |
CY2016Q1 | us-gaap |
Other Employee Related Liabilities Current
OtherEmployeeRelatedLiabilitiesCurrent
|
1085000 | |
CY2016Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
160000000 | |
CY2016Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
160000000 | |
us-gaap |
Line Of Credit Facility Commitment Fee Percentage
LineOfCreditFacilityCommitmentFeePercentage
|
0.0125 | ||
sfm |
Line Of Credit Facility Issuance Fee Percentage
LineOfCreditFacilityIssuanceFeePercentage
|
0.00125 | ||
us-gaap |
Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
|
2020-04-17 | ||
CY2016Q3 | us-gaap |
Line Of Credit
LineOfCredit
|
160000000 | |
CY2016 | us-gaap |
Line Of Credit Facility Periodic Payment Principal
LineOfCreditFacilityPeriodicPaymentPrincipal
|
100000000 | |
CY2016Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
2017000 | |
CY2014Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
1785000 | |
CY2016 | us-gaap |
Restructuring Charges
RestructuringCharges
|
1144000 | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
657000 | ||
CY2016 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
1332000 | |
us-gaap |
Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
|
-20000 | ||
CY2016 | us-gaap |
Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
|
-420000 | |
CY2016Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
1380000 | |
CY2016Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.379 | |
CY2015Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.377 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.380 | ||
us-gaap |
Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
|
3700000 | ||
CY2016Q3 | us-gaap |
Related Party Transaction Purchases From Related Party
RelatedPartyTransactionPurchasesFromRelatedParty
|
2482000 | |
CY2015Q2 | us-gaap |
Related Party Transaction Purchases From Related Party
RelatedPartyTransactionPurchasesFromRelatedParty
|
1894000 | |
us-gaap |
Related Party Transaction Purchases From Related Party
RelatedPartyTransactionPurchasesFromRelatedParty
|
3787000 | ||
us-gaap |
Related Party Transaction Purchases From Related Party
RelatedPartyTransactionPurchasesFromRelatedParty
|
3310000 | ||
CY2016Q3 | us-gaap |
Accounts Payable Related Parties Current And Noncurrent
AccountsPayableRelatedPartiesCurrentAndNoncurrent
|
659000 | |
CY2015Q2 | us-gaap |
Accounts Payable Related Parties Current And Noncurrent
AccountsPayableRelatedPartiesCurrentAndNoncurrent
|
214000 | |
CY2015Q4 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
150000000 | |
us-gaap |
Stock Repurchase Program Period In Force1
StockRepurchaseProgramPeriodInForce1
|
P2Y | ||
CY2016Q3 | us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
2547971 | |
CY2016Q3 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
65000000 | |
CY2015Q2 | us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
0 | |
us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
0 | ||
CY2016Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
2289000 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
742718 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
7.43 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
26.10 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
6325000 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2434000 | ||
CY2016Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
2116000 | |
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
10886000 | |
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
26252000 | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
2403000 | ||
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
950000 | ||
us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
3922000 | ||
us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
1484000 | ||
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
5282000 | |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
5287000 | |
CY2016Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
1576000 |