2017 Q3 Form 10-Q Financial Statement
#000156459017015136 Filed on August 03, 2017
Income Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
Revenue | $1.184B | $1.032B |
YoY Change | 14.77% | 14.24% |
Cost Of Revenue | $842.0M | $725.8M |
YoY Change | 16.01% | 13.12% |
Gross Profit | $342.0M | $305.8M |
YoY Change | 11.84% | 16.94% |
Gross Profit Margin | 28.89% | 29.64% |
Selling, General & Admin | $278.5M | $242.2M |
YoY Change | 14.99% | 17.06% |
% of Gross Profit | 81.43% | 79.2% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $23.50M | $20.00M |
YoY Change | 17.5% | 11.73% |
% of Gross Profit | 6.87% | 6.54% |
Operating Expenses | $278.5M | $242.3M |
YoY Change | 14.94% | 17.11% |
Operating Profit | $63.50M | $63.50M |
YoY Change | 0.0% | 16.73% |
Interest Expense | -$5.100M | -$3.700M |
YoY Change | 37.84% | 0.0% |
% of Operating Profit | -8.03% | -5.83% |
Other Income/Expense, Net | $100.0K | $90.00K |
YoY Change | 11.11% | -47.37% |
Pretax Income | $58.50M | $59.90M |
YoY Change | -2.34% | 17.71% |
Income Tax | $17.50M | $22.70M |
% Of Pretax Income | 29.91% | 37.9% |
Net Earnings | $41.00M | $37.20M |
YoY Change | 10.22% | 16.3% |
Net Earnings / Revenue | 3.46% | 3.61% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | $293.9K | $245.5K |
COMMON SHARES | ||
Basic Shares Outstanding | 149.2M | |
Diluted Shares Outstanding | 139.5M | 151.5M |
Balance Sheet
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $14.80M | $78.40M |
YoY Change | -81.12% | -40.61% |
Cash & Equivalents | $14.81M | $78.44M |
Short-Term Investments | ||
Other Short-Term Assets | $23.40M | $20.00M |
YoY Change | 17.0% | -53.6% |
Inventory | $218.4M | $189.2M |
Prepaid Expenses | ||
Receivables | $19.80M | $17.70M |
Other Receivables | $0.00 | $5.654M |
Total Short-Term Assets | $276.4M | $305.3M |
YoY Change | -9.46% | -15.64% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $681.1M | $549.7M |
YoY Change | 23.9% | 13.98% |
Goodwill | $368.1M | |
YoY Change | ||
Intangibles | $198.3M | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $7.800M | $23.73M |
YoY Change | -67.14% | 24.26% |
Total Long-Term Assets | $1.254B | $1.140B |
YoY Change | 10.0% | 7.26% |
TOTAL ASSETS | ||
Total Short-Term Assets | $276.4M | $305.3M |
Total Long-Term Assets | $1.254B | $1.140B |
Total Assets | $1.530B | $1.445B |
YoY Change | 5.89% | 1.44% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $181.9M | $175.2M |
YoY Change | 3.8% | 26.34% |
Accrued Expenses | $85.10M | $71.90M |
YoY Change | 18.36% | 11.47% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $14.90M | $6.300M |
YoY Change | 136.51% | -56.85% |
Total Short-Term Liabilities | $281.8M | $253.4M |
YoY Change | 11.21% | 16.35% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $434.7M | $275.9M |
YoY Change | 57.56% | -0.29% |
Other Long-Term Liabilities | $124.0M | $109.5M |
YoY Change | 13.24% | 14.66% |
Total Long-Term Liabilities | $558.7M | $385.4M |
YoY Change | 44.97% | 3.55% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $281.8M | $253.4M |
Total Long-Term Liabilities | $558.7M | $385.4M |
Total Liabilities | $877.9M | $650.9M |
YoY Change | 34.87% | 7.07% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $204.6M | |
YoY Change | ||
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $652.4M | $794.2M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $1.530B | $1.445B |
YoY Change | 5.89% | 1.44% |
Cashflow Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $41.00M | $37.20M |
YoY Change | 10.22% | 16.3% |
Depreciation, Depletion And Amortization | $23.50M | $20.00M |
YoY Change | 17.5% | 11.73% |
Cash From Operating Activities | $65.40M | $50.00M |
YoY Change | 30.8% | -14.09% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$60.60M | -$51.50M |
YoY Change | 17.67% | 124.89% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | $0.00 |
YoY Change | ||
Cash From Investing Activities | -$60.50M | -$51.40M |
YoY Change | 17.7% | 125.44% |
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 | -11.30M | -65.80M |
YoY Change | -82.83% | 10866.67% |
NET CHANGE | ||
Cash From Operating Activities | 65.40M | 50.00M |
Cash From Investing Activities | -60.50M | -51.40M |
Cash From Financing Activities | -11.30M | -65.80M |
Net Change In Cash | -6.400M | -67.20M |
YoY Change | -90.48% | -293.1% |
FREE CASH FLOW | ||
Cash From Operating Activities | $65.40M | $50.00M |
Capital Expenditures | -$60.60M | -$51.50M |
Free Cash Flow | $126.0M | $101.5M |
YoY Change | 24.14% | 25.15% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.56 | ||
CY2017 | us-gaap |
Net Income Loss
NetIncomeLoss
|
124306000 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.62 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.55 | ||
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
149170000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
136933000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
149931000 | ||
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
139493000 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
151498000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
139847000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
152322000 | ||
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
822992000 | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
5955000 | ||
us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
120000000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
6239000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
46142000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
38813000 | ||
us-gaap |
Accretion Expense Including Asset Retirement Obligations
AccretionExpenseIncludingAssetRetirementObligations
|
94000 | ||
us-gaap |
Accretion Expense Including Asset Retirement Obligations
AccretionExpenseIncludingAssetRetirementObligations
|
176000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
231000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
231000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-356000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-57000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
6239000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
6325000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
18039000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
13590000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-4106000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-3015000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
13940000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
23731000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1549000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-3334000 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
2450000 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
4961000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
31234000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
24768000 | ||
us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
2051000 | ||
us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
-2038000 | ||
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-6238000 | ||
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-7395000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
8313000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
12340000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
179883000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
147940000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
117753000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
85081000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
30000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
662000 | ||
sfm |
Payments To Acquire Leasehold Interest For Use In Operation
PaymentsToAcquireLeaseholdInterestForUseInOperation
|
491000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-117723000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-84910000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
16358000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
32183000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
85000000 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
30000000 | ||
sfm |
Payments On Capital And Financing Lease Obligations
PaymentsOnCapitalAndFinancingLeaseObligations
|
2068000 | ||
sfm |
Payments On Capital And Financing Lease Obligations
PaymentsOnCapitalAndFinancingLeaseObligations
|
2130000 | ||
sfm |
Proceeds From Real Property Financing Lease Obligations
ProceedsFromRealPropertyFinancingLeaseObligations
|
1325000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
120000000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
124265000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
5932000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2053000 | ||
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
|
-59811000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-120655000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
2349000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-57625000 | ||
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
136069000 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
78444000 | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
9438000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
7297000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
19595000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
28575000 | ||
sfm |
Property And Equipment Acquired Through Capital Lease And Financing Obligations
PropertyAndEquipmentAcquiredThroughCapitalLeaseAndFinancingObligations
|
9774000 | ||
sfm |
Property And Equipment Acquired Through Capital Lease And Financing Obligations
PropertyAndEquipmentAcquiredThroughCapitalLeaseAndFinancingObligations
|
4655000 | ||
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions
|
4400000 | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions
|
8200000 | ||
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | ||
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | ||
CY2017Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
310000000 | |
CY2017Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
255000000 | |
us-gaap |
Line Of Credit Facility Commitment Fee Percentage
LineOfCreditFacilityCommitmentFeePercentage
|
0.0150 | ||
sfm |
Line Of Credit Facility Issuance Fee Percentage
LineOfCreditFacilityIssuanceFeePercentage
|
0.00125 | ||
us-gaap |
Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
|
2020-04-17 | ||
CY2017Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
255000000 | |
CY2017Q3 | us-gaap |
Line Of Credit
LineOfCredit
|
310000000 | |
us-gaap |
Line Of Credit Facility Periodic Payment Principal
LineOfCreditFacilityPeriodicPaymentPrincipal
|
30000000 | ||
CY2017Q3 | us-gaap |
Line Of Credit Facility Periodic Payment Principal
LineOfCreditFacilityPeriodicPaymentPrincipal
|
0 | |
CY2017 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
105000000 | |
CY2017Q3 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
25000000 | |
CY2017Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
1083000 | |
CY2016Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
2017000 | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
281000 | ||
CY2017 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
998000 | |
us-gaap |
Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
|
-187000 | ||
CY2017 | us-gaap |
Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
|
-64000 | |
CY2017Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
989000 | |
CY2017Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.300 | |
CY2016Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.379 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.310 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.379 | ||
CY2017Q3 | us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
1787328 | |
CY2016Q3 | us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
2547971 | |
us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
5887264 | ||
us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
4979692 | ||
CY2017Q3 | sfm |
Stock Repurchase Program Average Cost Per Share Acquired
StockRepurchaseProgramAverageCostPerShareAcquired
|
22.38 | |
CY2016Q3 | sfm |
Stock Repurchase Program Average Cost Per Share Acquired
StockRepurchaseProgramAverageCostPerShareAcquired
|
25.49 | |
sfm |
Stock Repurchase Program Average Cost Per Share Acquired
StockRepurchaseProgramAverageCostPerShareAcquired
|
20.38 | ||
sfm |
Stock Repurchase Program Average Cost Per Share Acquired
StockRepurchaseProgramAverageCostPerShareAcquired
|
24.95 | ||
CY2017Q3 | us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
40000000 | |
CY2016Q3 | us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
64957000 | |
us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
124265000 | ||
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
2428000 | |
CY2016Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
2289000 | |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
2693000 | ||
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
2321000 | ||
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3793000 | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3668000 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
6239000 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
6325000 | ||
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
1419000 | |
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
1394000 | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
2334000 | ||
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
2403000 | ||
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
2374000 | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
2274000 | |
us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
3905000 | ||
us-gaap |
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
|
3922000 | ||
CY2017Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
4329000 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
5552000 | |
CY2017Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
754000 | |
CY2017Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
1205000 | |
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
4729000 | |
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
22415000 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y2M12D |