XML 80 R66.htm IDEA: XBRL DOCUMENT v3.8.0.1
Earnings (Loss) Per Share (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
[1]
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
[2]
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Numerator [Abstract]                      
Income from continuing operations attributable to Tivity Health, Inc. - numerator for earnings per share $ 8,624 $ 19,886 $ 17,240 $ 15,481 $ 12,125 $ 4,799 $ 19,962 $ 19,208 $ 61,230 $ 56,091 $ 43,634
Net income (loss) from discontinued operations attributable to Tivity Health, Inc. - numerator for earnings (loss) per share (141) 6,519 (3,673) (220) (5,225) 48,995 (195,558) (33,417) 2,485 (185,202) (74,581)
Net income (loss) attributable to Tivity Health, Inc. $ 8,483 $ 26,405 $ 13,567 $ 15,261 $ 6,900 $ 53,794 $ (175,596) $ (14,209) $ 63,715 $ (129,111) $ (30,947)
Denominator [Abstract]                      
Shares used for basic income (loss) per share (in shares)                 39,357 36,999 35,832
Effect of dilutive stock options and restricted stock units outstanding [Abstract]                      
Shares used for diluted income (loss) per share (in shares)                 42,547 38,075 36,854
Earnings (loss) per share attributable to Tivity Health, Inc. - basic [Abstract]                      
Continuing operations (in dollars per share) $ 0.22 [3] $ 0.50 [3] $ 0.44 [3] $ 0.40 [3] $ 0.31 [3] $ 0.13 [3] $ 0.55 [3] $ 0.53 [3] $ 1.56 $ 1.52 $ 1.22
Discontinued operations (in dollars per share) 0 [3] 0.17 [3] (0.09) [3] (0.01) [3] (0.14) [3] 1.32 [3] (5.41) [3] (0.93) [3] 0.06 (5.01) (2.08)
Net income (loss) (in dollars per share) 0.21 [3],[4] 0.67 [3],[4] 0.35 [3],[4] 0.39 [3],[4] 0.18 [3],[4] 1.45 [3],[4] (4.85) [3],[4] (0.39) [3],[4] 1.62 (3.49) (0.86)
Earnings (loss) per share attributable to Tivity Health, Inc. - diluted [Abstract]                      
Continuing operations (in dollars per share) 0.20 [3] 0.46 [3] 0.41 [3] 0.38 [3] 0.30 [3] 0.12 [3] 0.54 [3] 0.52 [3] 1.44 1.47 1.18
Discontinued operations (in dollars per share) 0 [3] 0.15 [3] (0.09) [3] (0.01) [3] (0.13) [3] 1.28 [3] (5.25) [3] (0.91) [3] 0.06 (4.86) (2.02)
Net income (loss) (in dollars per share) $ 0.20 [3],[4] $ 0.61 [3],[4] $ 0.32 [3],[4] $ 0.38 [3],[4] $ 0.17 [3],[4] $ 1.40 [3],[4] $ (4.72) [3],[4] $ (0.39) [3],[4] $ 1.50 $ (3.39) $ (0.84)
Non-Qualified Stock Options [Member]                      
Effect of dilutive stock options and restricted stock units outstanding [Abstract]                      
Effect of dilutive stock options and restricted stock units outstanding (in shares)                 436 344 568
Restricted Stock Units [Member]                      
Effect of dilutive stock options and restricted stock units outstanding [Abstract]                      
Effect of dilutive stock options and restricted stock units outstanding (in shares)                 549 538 364
Performance Stock Units [Member]                      
Effect of dilutive stock options and restricted stock units outstanding [Abstract]                      
Effect of dilutive stock options and restricted stock units outstanding (in shares)                 0 0 25
Market Stock Units [Member]                      
Effect of dilutive stock options and restricted stock units outstanding [Abstract]                      
Effect of dilutive stock options and restricted stock units outstanding (in shares)                 496 194 10
Warrants Related to Cash Convertible Notes [Member]                      
Effect of dilutive stock options and restricted stock units outstanding [Abstract]                      
Effect of dilutive stock options and restricted stock units outstanding (in shares)                 1,709    
CareFirst Warrants [Member]                      
Effect of dilutive stock options and restricted stock units outstanding [Abstract]                      
Effect of dilutive stock options and restricted stock units outstanding (in shares)                 0 0 55
Non-Qualified Stock Options [Member]                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Dilutive securities outstanding not included in the computation of earnings (loss) per share because their effect is anti-dilutive (in shares)                 4 708 903
Restricted Stock Units [Member]                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Dilutive securities outstanding not included in the computation of earnings (loss) per share because their effect is anti-dilutive (in shares)                 12 333 220
Performance Stock Units [Member]                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Dilutive securities outstanding not included in the computation of earnings (loss) per share because their effect is anti-dilutive (in shares)                 0 0 1
Market Stock Units [Member]                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Dilutive securities outstanding not included in the computation of earnings (loss) per share because their effect is anti-dilutive (in shares)                 6 2 0
Warrants Related to Cash Convertible Notes [Member]                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Dilutive securities outstanding not included in the computation of earnings (loss) per share because their effect is anti-dilutive (in shares)                 0 7,707 7,707
CareFirst Convertible Note [Member]                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Dilutive securities outstanding not included in the computation of earnings (loss) per share because their effect is anti-dilutive (in shares)                 0 0 892
CareFirst Warrants [Member]                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Dilutive securities outstanding not included in the computation of earnings (loss) per share because their effect is anti-dilutive (in shares)                 0 0 263
[1] The Tax Act was signed into law during the fourth quarter of 2017, and we incurred a non-cash charge of $7.4 million during the quarter related to both the re-measurement of our deferred tax assets to the lower tax rate and the requirement to recalculate the impact of repatriation of our foreign earnings, which occurred earlier in the year, under provisions of the new law.
[2] Income from continuing operations for the fourth quarter of 2016 includes the impact of a $2.2 million out of period adjustment to decrease depreciation expense included in continuing operations (with a corresponding increase to depreciation expense included in discontinued operations). This adjustment was recorded after having completed our asset separation analysis and related to the correction of our previous allocation of 2016 depreciation expense between continuing and discontinued operations. The previous interim periods in 2016 were not materially misstated, nor is the correction material to the interim results for the fourth quarter of 2016.
[3] We calculated earnings per share for each of the quarters based on the weighted average number of shares and dilutive securities outstanding for each period. Accordingly, the sum of the quarters may not necessarily be equal to the full year income per share.
[4] Figures may not add due to rounding.