XML 40 R37.htm IDEA: XBRL DOCUMENT v2.4.1.9
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2014
Earnings Per Common Share  
Schedule of components of basic and diluted earnings per share

 

The components of basic and diluted earnings per share are as follows (in thousands, except per share amounts):

                                                                                                                                                                                    

 

 

Year Ended December 31,

 

 

 

2014

 

2013

 

2012

 

Numerator:

 

 

 

 

 

 

 

 

 

 

Net income

 

$

340,074 

 

$

174,560 

 

$

304,442 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Denominator:

 

 

 

 

 

 

 

 

 

 

Weighted average outstanding shares—basic

 

 

48,176 

 

 

50,076 

 

 

52,093 

 

Effect of dilutive securities(1):

 

 

 

 

 

 

 

 

 

 

Convertible notes

 

 

2,630 

 

 

1,736 

 

 

218 

 

Warrants

 

 

1,910 

 

 

276 

 

 

 

Stock options and employee stock purchase plan

 

 

1,439 

 

 

1,143 

 

 

969 

 

​  

​  

​  

​  

​  

​  

Weighted average shares—diluted

 

 

54,155 

 

 

53,231 

 

 

53,280 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

7.06 

 

$

3.49 

 

$

5.84 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Diluted

 

$

6.28 

 

$

3.28 

 

$

5.71 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stock options and warrants excluded from calculation(2)

 

 

9,273 

 

 

11,210 

 

 

11,862 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


(1)

Calculated using the treasury stock method.

(2)

Certain stock options and warrants have been excluded from the computation of diluted earnings per share because their impact would be anti-dilutive.

 

Stock Options  
Stock Option Plan  
Summary of assumptions to estimate the grant date fair value of stock options

 

Summary of assumptions to estimate the grant date fair value of stock options

 

                                                                                                                                                                                    

 

 

Year Ended December 31,

 

 

 

2014

 

2013

 

Expected volatility

 

 

32.6 

%

 

33.0 

%

Risk-free interest rate

 

 

1.7 

%

 

1.8 

%

Expected term of options (in years)

 

 

5.0 

 

 

5.0 

 

Expected forfeiture rate

 

 

0.0 

%

 

0.0 

%

Expected dividend yield

 

 

0.0 

%

 

0.0 

%

 

 

Schedule of stock option activity

 

 

                                                                                                                                                                                    

 

 

Options

 

Weighted-
Average
Exercise
Price

 

Weighted
Average
Remaining
Contractual
Term
(in Years)

 

Aggregate
Intrinsic
Value
(in 000s)

 

Outstanding at January 1, 2014

 

 

4,749,449

 

$

56.06

 

 

 

 

 

 

 

Granted

 

 

723,869

 

 

129.49

 

 

 

 

 

 

 

Exercised

 

 

(1,414,369

)

 

34.16

 

 

 

 

 

 

 

Forfeited

 

 

(4,178

)

 

34.35

 

 

 

 

 

 

 

​  

​  

​  

​  

Outstanding and exercisable at December 31, 2014

 

 

4,054,771

 

$

76.83

 

 

6.4

 

$

213,505

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

    

Schedule of share-based compensation expense related to employee stock options

 

        Total share-based compensation expense relating to employee stock options is as follows (in thousands):

                                                                                                                                                                                    

 

 

Year Ended December 31,

 

 

 

2014

 

2013

 

2012

 

Selling, general and administrative

 

$

29,460

 

$

36,097

 

$

3,024

 

Related income tax benefit

 

 

(10,429

)

 

(13,566

)

 

(1,115

)

​  

​  

​  

​  

​  

​  

Share-based compensation expense, net of taxes

 

$

19,031

 

$

22,531

 

$

1,909

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Summary of employee and non-employee stock option exercise data

 

           Employee and non-employee stock option exercise data is summarized below (dollars in thousands):

                                                                                                                                                                                    

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2014

 

2013

 

2012

 

Number of options exercised

 

 

1,462,369 

 

 

876,115 

 

 

575,944 

 

Cash received from options exercised

 

$

50,168 

 

$

26,620 

 

$

14,290 

 

Total intrinsic value of options exercised

 

$

108,425 

 

$

37,530 

 

$

15,508 

 

Tax benefits realized from options exercised

 

$

30,845 

 

$

9,299 

 

$

3,054