XML 67 R38.htm IDEA: XBRL DOCUMENT v3.3.0.814
Stock-based Compensation (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]            
Deferred tax assets (noncurrent) $ 346,243 $ 269,237   $ 346,243   $ 269,237
Total assets 5,182,915 3,837,672   5,182,915   3,837,672
Additional paid-in-capital 2,880,109 2,450,782   2,880,109   2,450,782
Retained earnings 697,706 216,644   697,706   216,644
Total stockholders' equity 3,296,867 2,550,251   3,296,867   2,550,251
Total liabilities and stockholders' equity 5,182,915 3,837,672   5,182,915   3,837,672
Selling, general, and administrative 209,993 175,307 $ 144,003 543,572 $ 343,960 519,267
Total operating expenses 745,000 586,526 537,324 1,984,817 1,409,112 1,995,638
Income from operations 392,422 215,803 188,464 1,020,834 608,116 823,919
Income before income taxes 393,289 189,723 181,823 997,808 571,512 761,235
Income tax expense 182,891 99,628 98,448 516,746 323,481 423,109
Net Income (Loss) Attributable to Parent $ 210,398 $ 90,095 $ 83,375 $ 481,062 $ 248,031 $ 338,126
Net income per share - basic $ 2.04 $ 0.89 $ 0.83 $ 4.68 $ 2.47 $ 3.36
Net income per share - diluted $ 1.82 $ 0.78 $ 0.73 $ 4.18 $ 2.19 $ 2.98
Non-cash compensation expense $ 102,600   $ 68,100 $ 300,657 $ 208,732  
Deferred taxes         (43,547)  
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   361,012 504,755
Total operating expenses   554,962 543,069   1,426,164 1,981,126
Income from operations   247,367 182,719   591,064 838,431
Income before income taxes   221,287 176,078   554,460 775,747
Income tax expense   111,111 96,358   316,562 427,673
Net Income (Loss) Attributable to Parent   $ 110,176 $ 79,720   $ 237,898 $ 348,074
Net income per share - basic   $ 1.09 $ 0.79   $ 2.37 $ 3.46
Net income per share - diluted   $ 0.96 $ 0.70   $ 2.10 $ 3.07
Non-cash compensation expense         $ 225,784  
Deferred taxes         (50,466)  
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)   (17,052) 14,512
Total operating expenses   31,564 (5,745)   (17,052) 14,512
Income from operations   (31,564) 5,745   17,052 (14,512)
Income before income taxes   (31,564) 5,745   17,052 (14,512)
Income tax expense   (11,483) 2,090   6,919 (4,564)
Net Income (Loss) Attributable to Parent   $ (20,081) $ 3,655   $ 10,133 $ (9,948)
Net income per share - basic   $ (0.20) $ 0.04   $ 0.10 $ (0.10)
Net income per share - diluted   $ (0.18) $ 0.03   $ 0.09 $ (0.09)
Non-cash compensation expense         $ (17,052)  
Deferred taxes         $ 6,919  
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