XML 23 R37.htm IDEA: XBRL DOCUMENT v3.2.0.727
Stock-based Compensation (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Sep. 30, 2014
Dec. 31, 2014
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                
Deferred tax assets (noncurrent) $ 323,784 $ 269,237     $ 323,784     $ 269,237
Total assets 4,526,970 3,837,672     4,526,970     3,837,672
Additional paid-in-capital 3,118,969 2,450,782     3,118,969     2,450,782
Retained earnings 487,308 216,644     487,308     216,644
Total stockholders' equity 3,338,458 2,550,251     3,338,458     2,550,251
Total liabilities and stockholders' equity 4,526,970 3,837,672     4,526,970     3,837,672
Selling, general, and administrative 174,588 175,307 $ 144,003 $ 96,730 333,579 $ 199,957 $ 343,960 519,267
Total operating expenses 653,758 586,526 537,324 437,610 1,239,817 871,788 1,409,112 1,995,638
Income from operations 344,859 215,803 188,464 228,090 628,412 419,652 608,116 823,919
Income before income taxes 327,996 189,723 181,823 208,803 604,519 389,689 571,512 761,235
Income tax expense 133,353 99,628 98,448 112,452 333,855 225,033 323,481 423,109
Net Income (Loss) Attributable to Parent $ 194,643 $ 90,095 $ 83,375 $ 96,351 $ 270,664 $ 164,656 $ 248,031 $ 338,126
Net income per share - basic $ 1.89 $ 0.89 $ 0.83 $ 0.96 $ 2.64 $ 1.65 $ 2.47 $ 3.36
Net income per share - diluted $ 1.69 $ 0.78 $ 0.73 $ 0.85 $ 2.35 $ 1.46 $ 2.19 $ 2.98
Non-cash compensation expense $ 94,257     $ 64,828 $ 198,016 $ 140,613    
Deferred taxes           (27,714)    
Adjustments to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities         $ (114,560) 225,283    
Previously Reported                
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                
Deferred tax assets (noncurrent)   $ 266,869           $ 266,869
Total assets   3,871,827           3,871,827
Additional paid-in-capital   2,404,118           2,404,118
Retained earnings   255,382           255,382
Total stockholders' equity   2,542,325           2,542,325
Total liabilities and stockholders' equity   3,871,827           3,871,827
Selling, general, and administrative   143,743 $ 149,748 102,414   211,264 $ 361,012 504,755
Total operating expenses   554,962 543,069 443,294   883,095 1,426,164 1,981,126
Income from operations   247,367 182,719 222,406   408,345 591,064 838,431
Income before income taxes   221,287 176,078 203,119   378,382 554,460 775,747
Income tax expense   111,111 96,358 110,384   220,204 316,562 427,673
Net Income (Loss) Attributable to Parent   $ 110,176 $ 79,720 $ 92,735   $ 158,178 $ 237,898 $ 348,074
Net income per share - basic   $ 1.09 $ 0.79 $ 0.92   $ 1.58 $ 2.37 $ 3.46
Net income per share - diluted   $ 0.96 $ 0.70 $ 0.82   $ 1.40 $ 2.10 $ 3.07
Non-cash compensation expense           $ 151,920    
Deferred taxes           (32,543)    
Revision Adjustment                
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                
Deferred tax assets (noncurrent)   $ 22,152           $ 22,152
Total assets   22,152           22,152
Additional paid-in-capital   60,890           60,890
Retained earnings   (38,738)           (38,738)
Total stockholders' equity   22,152           22,152
Total liabilities and stockholders' equity   22,152           22,152
Selling, general, and administrative   31,564 $ (5,745) $ (5,684)   (11,307) $ (17,052) 14,512
Total operating expenses   31,564 (5,745) (5,684)   (11,307) (17,052) 14,512
Income from operations   (31,564) 5,745 5,684   11,307 17,052 (14,512)
Income before income taxes   (31,564) 5,745 5,684   11,307 17,052 (14,512)
Income tax expense   (11,483) 2,090 2,068   4,829 6,919 (4,564)
Net Income (Loss) Attributable to Parent   $ (20,081) $ 3,655 $ 3,616   $ 6,478 $ 10,133 $ (9,948)
Net income per share - basic   $ (0.20) $ 0.04 $ 0.04   $ 0.07 $ 0.10 $ (0.10)
Net income per share - diluted   $ (0.18) $ 0.03 $ 0.03   $ 0.06 $ 0.09 $ (0.09)
Non-cash compensation expense           $ (11,307)    
Deferred taxes           $ 4,829    
Revised                
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                
Deferred tax assets (noncurrent)   $ 289,021           $ 289,021
Total assets   3,893,979           3,893,979
Additional paid-in-capital   2,465,008           2,465,008
Retained earnings   216,644           216,644
Total stockholders' equity   2,564,477           2,564,477
Total liabilities and stockholders' equity   $ 3,893,979           $ 3,893,979