Document_and_Entity_Informatio
Document and Entity Information Document | 9 Months Ended | |
Sep. 28, 2013 | Oct. 21, 2013 | |
Entity Information [Line Items] | ||
Entity Registrant Name | CABELAS INC | |
Entity Central Index Key | 1267130 | |
Current Fiscal Year End Date | -16 | |
Entity Filer Category | Large Accelerated Filer | |
Document Type | 10-Q | |
Document Period End Date | 28-Sep-13 | |
Document Fiscal Year Focus | 2013 | |
Document Fiscal Period Focus | Q3 | |
Amendment Flag | FALSE | |
Entity Common Stock, Shares Outstanding | 70,597,670 | |
Entity Well-known Seasoned Issuer | No | |
Entity Voluntary Filers | No | |
Entity Current Reporting Status | Yes |
Condensed_Consolidated_Stateme
Condensed Consolidated Statements of Income (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Share data, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 |
Merchandise sales | $749,141 | $652,313 | $2,124,538 | $1,730,252 |
Financial Services revenue | 98,403 | 85,932 | 272,753 | 248,654 |
Other revenue | 3,284 | 2,933 | 12,839 | 13,030 |
Total revenues | 850,828 | 741,178 | 2,410,130 | 1,991,936 |
Merchandise costs (exclusive of depreciation and amortization) | 469,614 | 409,929 | 1,341,706 | 1,100,431 |
Cost of other revenue | 318 | 0 | 386 | 634 |
Total cost of revenue (exclusive of depreciation and amortization) | 469,932 | 409,929 | 1,342,092 | 1,101,065 |
Selling, distribution, and administrative expenses | 304,293 | 264,136 | 844,448 | 719,354 |
Impairment and restructuring charges | 0 | 0 | 937 | 0 |
Operating income | 76,603 | 67,113 | 222,653 | 171,517 |
Interest expense, net | -4,979 | -5,227 | -14,249 | -16,175 |
Other non-operating income, net | 1,028 | 1,288 | 3,675 | 4,139 |
Income before provision for income taxes | 72,652 | 63,174 | 212,079 | 159,481 |
Provision for income taxes | 22,766 | 20,389 | 67,801 | 54,000 |
Net income | $49,886 | $42,785 | $144,278 | $105,481 |
Earnings per basic share | $0.71 | $0.61 | $2.05 | $1.51 |
Earnings per diluted share | $0.70 | $0.60 | $2.01 | $1.47 |
Basic weighted average shares outstanding | 70,575,804 | 69,894,538 | 70,412,479 | 69,794,416 |
Diluted weighted average shares outstanding | 71,757,901 | 71,555,862 | 71,717,894 | 71,624,451 |
Condensed_Consolidated_Stateme1
Condensed Consolidated Statement of Comprehensive Income (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 |
Net income | $49,886 | $42,785 | $144,278 | $105,481 |
Total other comprehensive income (loss) | 3,128 | 4,595 | -740 | 6,186 |
Comprehensive income | 53,014 | 47,380 | 143,538 | 111,667 |
Accumulated Other Comprehensive Income (Loss) [Member] | ||||
Unrealized gain (loss) on economic development bonds, net of taxes of $365, $1,611, $(653), and $2,966 | 678 | 2,994 | -1,681 | 5,509 |
Cash flow hedges, net of taxes of $0, $8, $0 and $58 | 0 | 15 | 1 | 114 |
Foreign currency translation adjustments | 2,450 | 1,586 | 940 | 563 |
Total other comprehensive income (loss) | ($740) | $6,186 |
Condensed_Consolidated_Stateme2
Condensed Consolidated Statement of Comprehensive Income Parentheticals (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 |
Taxes on unrealized loss on economic development bonds | $365 | $1,611 | ($653) | $2,966 |
Taxes on derivative adjustment | $0 | $8 | $0 | $58 |
Condensed_Consolidated_Balance
Condensed Consolidated Balance Sheets (USD $) | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 |
In Thousands, unless otherwise specified | |||
Cash and cash equivalents | $409,733 | $288,750 | $265,675 |
Restricted cash of the Trust | 26,009 | 17,292 | 16,709 |
Held-to-maturity investment securities | 135,000 | 0 | 0 |
Accounts receivable, net | 29,367 | 46,081 | 20,773 |
Credit card loans (includes restricted credit card loans of the Trust of $3,591,844, $3,523,133, and $3,193,162), net of allowance for loan losses of $57,370, $65,600, and $65,750 | 3,567,423 | 3,497,472 | 3,151,647 |
Inventories | 815,594 | 552,575 | 721,701 |
Prepaid expenses and other current assets | 95,382 | 132,694 | 143,930 |
Income taxes receivable and deferred income taxes | 53,693 | 54,164 | 52,261 |
Assets, Current | 5,132,201 | 4,589,028 | 4,372,696 |
Property and equipment, net | 1,201,662 | 1,021,656 | 971,401 |
Land held for sale | 18,271 | 23,448 | 39,437 |
Economic development bonds | 79,260 | 85,041 | 92,744 |
Other assets | 30,671 | 28,990 | 29,091 |
Assets | 6,462,065 | 5,748,163 | 5,505,369 |
Accounts payable, including unpresented checks of $23,745, $28,928, and $18,819 | 284,934 | 285,039 | 366,992 |
Gift instrument, credit card rewards, and loyalty rewards programs | 248,711 | 262,653 | 218,068 |
Accrued expenses | 153,287 | 180,906 | 129,869 |
Time deposits | 357,314 | 367,350 | 310,617 |
Current maturities of secured variable funding obligations of the Trust | 0 | 325,000 | 0 |
Current maturities of long-term debt | 8,414 | 8,402 | 8,398 |
Liabilities, Current | 1,052,660 | 1,429,350 | 1,033,944 |
Long-term time deposits | 790,664 | 680,668 | 763,938 |
Secured long-term obligations of the Trust | 2,452,250 | 1,827,500 | 1,827,500 |
Long-term debt, less current maturities | 524,149 | 328,133 | 443,199 |
Deferred income taxes | 14,329 | 10,571 | 33,712 |
Other long-term liabilities | 102,063 | 95,962 | 99,593 |
COMMITMENTS AND CONTINGENCIES | |||
Preferred stock, $0.01 par value; Authorized – 10,000,000 shares; Issued – none | 0 | 0 | 0 |
Class A Voting, Authorized – 245,000,000 shares; Issued – 70,604,935, 70,545,558, and 70,545,524 shares; Outstanding – 70,604,705, 70,053,144, and 70,019,501 shares | 706 | 705 | 705 |
Additional paid-in capital | 339,752 | 351,161 | 344,541 |
Retained earnings | 1,180,705 | 1,036,427 | 968,395 |
Accumulated other comprehensive income | 4,802 | 5,542 | 8,917 |
Treasury stock, at cost – 230, 492,414, and 526,023 shares | -15 | -17,856 | -19,075 |
Stockholders' Equity Attributable to Parent | 1,525,950 | 1,375,979 | 1,303,483 |
Liabilities and Equity | $6,462,065 | $5,748,163 | $5,505,369 |
Condensed_Consolidated_Balance1
Condensed Consolidated Balance Sheets Parentheticals (USD $) | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 |
In Thousands, except Share data, unless otherwise specified | |||
Restricted credit card loans of the Trust | $3,591,844 | $3,523,133 | $3,193,162 |
Allowance for loan losses | 57,370 | 65,600 | 65,750 |
Unpresented checks | $23,745 | $28,928 | $18,819 |
Common stock, par value | $0.01 | $0.01 | $0.01 |
Common stock, shares authorized | 245,000,000 | 245,000,000 | 245,000,000 |
Common stock, shares issued | 70,604,935 | 70,545,558 | 70,545,524 |
Preferred stock, par value | 70,604,705 | 70,053,144 | 70,019,501 |
Preferred stock, shares authorized | $0.01 | $0.01 | $0.01 |
Preferred stock, shares authorized | 10,000,000 | 10,000,000 | 10,000,000 |
Preferred Stock, Shares Issued | 0 | 0 | 0 |
Treasury stock, at cost | 230 | 492,414 | 526,023 |
Condensed_Consolidated_Stateme3
Condensed Consolidated Statements of Cash Flows (USD $) | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 |
Net income | $144,278 | $105,481 |
Depreciation and amortization | 68,067 | 58,113 |
Impairment and restructuring charges | 937 | 0 |
Stock-based compensation | 11,150 | 10,286 |
Deferred income taxes | 5,058 | 3,790 |
Provision for loan losses | 33,030 | 29,231 |
Other, net | -1,423 | -1,660 |
Accounts receivable | 16,899 | 29,912 |
Credit card loans originated from internal operations, net | 38,713 | 38,841 |
Inventories | -263,019 | -226,873 |
Prepaid expenses and other current assets | 36,243 | -3,335 |
Land held for sale | 1,968 | -2,191 |
Accounts payable and accrued expenses | 9,992 | 69,475 |
Gift instrument, credit card rewards, and loyalty rewards programs | -13,942 | -9,346 |
Other long-term liabilities | 6,417 | 1,879 |
Income taxes receivable | -175 | -46,025 |
Net cash provided by operating activities | 94,193 | 57,578 |
Property and equipment additions | -277,524 | -144,248 |
Proceeds from dispositions of property and equipment | 16 | 1,089 |
Purchases of held-to-maturity investment securities | -135,000 | 0 |
Proceeds from repayments of economic development bonds | 3,447 | 2,400 |
Change in restricted cash of the Trust, net | -8,717 | 1,587 |
Change in credit card loans originated externally, net | -141,694 | -125,555 |
Other investing changes, net | -186 | 4,240 |
Net cash used in investing activities | -559,658 | -260,487 |
Change in unpresented checks net of bank balances | -5,183 | -305 |
Change in time deposits, net | 99,960 | 92,242 |
Borrowings on secured obligations of the Trust | 1,234,750 | 2,220,000 |
Repayments on secured obligations of the Trust | -935,000 | -2,255,000 |
Borrowings on revolving credit facilities and inventory financing | 602,876 | 351,955 |
Repayments on revolving credit facilities and inventory financing | -398,343 | -237,232 |
Payments on long-term debt | -8,336 | -8,325 |
Exercise of employee stock options and employee stock purchase plan issuances, net | -100 | 28,667 |
Excess tax benefits from exercise of employee stock options | 5,878 | 880 |
Purchase of treasury stock | -10,053 | -28,977 |
Other financing changes, net | -1 | 0 |
Net cash provided by financing activities | 586,448 | 163,905 |
Net change in cash and cash equivalents | 120,983 | -39,004 |
Cash and cash equivalents, at beginning of period | 288,750 | 304,679 |
Cash and cash equivalents, at end of period | $409,733 | $265,675 |
Condensed_Consolidated_Stateme4
Condensed Consolidated Statements of Shareholders' Equity (USD $) | Total | Additional Paid-in Capital [Member] | Retained Earnings [Member] | Accumulated Other Comprehensive Income (Loss) [Member] | Treasury Stock [Member] | Common Stock [Member] |
In Thousands, except Share data | ||||||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest Beginning of Period at Dec. 31, 2011 | $1,181,316 | $334,925 | $862,914 | $2,731 | ($19,950) | $696 |
Shares, Issued Beginning of Period at Dec. 31, 2011 | 69,641,818 | |||||
Net income | 105,481 | 105,481 | ||||
Other comprehensive income | 6,186 | 6,186 | ||||
Common stock repurchased | -28,977 | -28,977 | ||||
Stock-based compensation | 9,930 | 9,930 | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period | 903,706 | |||||
Adjustments to Additional Paid in Capital, Share-based Compensation, Stock Options, Requisite Service Period Recognition | 28,667 | -1,194 | 29,852 | 9 | ||
Excess tax benefit on employee stock option exercises | 880 | 880 | ||||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest End of Period at Sep. 29, 2012 | 1,303,483 | 344,541 | 968,395 | 8,917 | -19,075 | 705 |
Shares, Issued End of Period at Sep. 29, 2012 | 70,545,524 | |||||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest Beginning of Period at Dec. 29, 2012 | 1,375,979 | 351,161 | 1,036,427 | 5,542 | -17,856 | 705 |
Shares, Issued Beginning of Period at Dec. 29, 2012 | 70,545,558 | |||||
Net income | 144,278 | 144,278 | ||||
Other comprehensive income | -740 | -740 | ||||
Common stock repurchased | -10,053 | -10,053 | ||||
Stock-based compensation | 10,708 | 10,708 | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period | 405,533 | 59,377 | ||||
Adjustments to Additional Paid in Capital, Share-based Compensation, Stock Options, Requisite Service Period Recognition | -100 | -27,995 | 27,894 | 1 | ||
Excess tax benefit on employee stock option exercises | 5,878 | 5,878 | ||||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest End of Period at Sep. 28, 2013 | $1,525,950 | $339,752 | $1,180,705 | $4,802 | ($15) | $706 |
Shares, Issued End of Period at Sep. 28, 2013 | 70,604,935 |
Management_Representations
Management Representations | 9 Months Ended |
Sep. 28, 2013 | |
Management Representations [Abstract] | |
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block] | MANAGEMENT REPRESENTATIONS |
Principles of Consolidation – The condensed consolidated financial statements included herein are unaudited and have been prepared by management of Cabela's Incorporated and its wholly-owned subsidiaries (“Cabela's,” “Company,” “we,” “our,” or “us”) pursuant to the rules and regulations of the United States Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations. The Company's condensed consolidated balance sheet as of December 29, 2012, was derived from the Company's audited consolidated balance sheet as of that date. All other condensed consolidated financial statements contained herein are unaudited and reflect all adjustments which are, in the opinion of management, necessary to summarize fairly our financial position and results of operations, comprehensive income, and cash flows for the periods presented. All of these adjustments are of a normal recurring nature. All intercompany accounts and transactions have been eliminated in consolidation. | |
Cabela's wholly-owned bank subsidiary, World's Foremost Bank ("WFB," "Financial Services segment," or "Cabela's CLUB"), is the primary beneficiary of the Cabela's Master Credit Card Trust and related entities (collectively referred to as the “Trust”) under the guidance of Accounting Standards Codification ("ASC") Topics 810, Consolidations, and 860, Transfers and Servicing. Accordingly, the Trust has been consolidated for all reporting periods in this report. As the servicer and the holder of retained interests in the Trust, WFB has the powers to direct the activities that most significantly impact the Trust's economic performance and the right to receive significant benefits or obligations to absorb significant losses of the Trust. | |
Because of the seasonal nature of the Company's operations, results of operations of any single reporting period should not be considered as indicative of results for a full year. These condensed consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements for the fiscal year ended December 29, 2012. | |
Cash and Cash Equivalents – Cash and cash equivalents of the Financial Services segment were $334,832, $91,365, and $205,448, at September 28, 2013, December 29, 2012, and September 29, 2012, respectively. Due to regulatory restrictions on WFB, the Company cannot use WFB's cash for non-banking operations. | |
Reporting Periods – Unless otherwise stated, the fiscal periods referred to in the notes to these condensed consolidated financial statements are the 13 weeks ended September 28, 2013 (“three months ended September 28, 2013”), the 13 weeks ended September 29, 2012 (“three months ended September 29, 2012”), the 39 weeks ended September 28, 2013 (“nine months ended September 28, 2013”), the 39 weeks ended September 29, 2012 (“nine months ended September 29, 2012”), and the 52 weeks ended December 29, 2012 ("year ended 2012"). WFB follows a calendar fiscal period and, accordingly, the respective three month periods ended on September 30, 2013 and 2012, and the fiscal year ended on December 31, 2012. |
Cabelas_Master_Credit_Card_Tru
Cabela's Master Credit Card Trust | 9 Months Ended | |||||||||||||||||||||||
Sep. 28, 2013 | ||||||||||||||||||||||||
Cabela's Master Credit Card Trust [Abstract] | ||||||||||||||||||||||||
Loans, Notes, Trade and Other Receivables Disclosure [Text Block] | CABELA'S MASTER CREDIT CARD TRUST | |||||||||||||||||||||||
The Financial Services segment utilizes the Trust for the purpose of routinely selling and securitizing credit card loans and issuing beneficial interest to investors. The Trust issues variable funding facilities and long-term notes each of which has an undivided interest in the assets of the Trust. The Financial Services segment must retain a minimum 20 day average of 5% of the loans in the securitization trust which ranks pari passu with the investors' interests in the securitized trusts. In addition, the Financial Services segment owns notes issued by the Trust from some of the securitizations, which in certain cases may be subordinated to other notes issued. The consolidated assets of the Trust are subject to credit, payment, and interest rate risks on the transferred credit card loans. The secured borrowings contain legal isolation requirements which would protect the assets pledged as collateral for the securitization investors as well as protect Cabela's and WFB from any liability from default on the notes. | ||||||||||||||||||||||||
To protect investors, the securitization structures include certain features that could result in earlier-than-expected repayment of the securities, which could cause the Financial Services segment to sustain a loss of one or more of its retained interests and could prompt the need to seek alternative sources of funding. The primary investor protection feature relates to the availability and adequacy of cash flows in the securitized pool of loans to meet contractual requirements, the insufficiency of which triggers early repayment of the securities. The Financial Services segment refers to this as the early amortization feature. Investors are allocated cash flows derived from activities related to the accounts comprising the securitized pool of loans, the amounts of which reflect finance charges collected, certain fee assessments collected, allocations of interchange, and recoveries on charged-off accounts. These cash flows are considered to be restricted under the governing documents to pay interest to investors, servicing fees, and to absorb the investor's share of charge-offs occurring within the securitized pool of loans. Any cash flows remaining in excess of these requirements are reported to investors as excess spread. An excess spread of less than zero percent for a contractually specified period, generally a three-month average, would trigger an early amortization event. Such an event could result in the Financial Services segment incurring losses related to its retained interests. In addition, if the retained interest in the loans of the Financial Services segment falls below the 5% minimum 20 day average and the Financial Services segment fails to add new accounts to the securitized pool of loans, an early amortization event would be triggered. The investors have no recourse to the other assets of the Financial Services segment for failure of debtors to pay other than for breaches of certain customary representations, warranties, and covenants. These representations, warranties, covenants, and the related indemnities do not protect the Trust or third party investors against credit-related losses on the loans. | ||||||||||||||||||||||||
Another feature, which is applicable to the notes issued from the Trust, is one in which excess cash flows generated by the transferred loans are held at the Trust for the benefit of the investors. This cash reserve account funding is triggered when the three-month average excess spread rate of the Trust decreases to below 4.50% with increasing funding requirements as excess spread levels decline below preset levels or as contractually required by the governing documents. Similar to early amortization, this feature also is designed to protect the investors' interests from loss thus making the cash restricted. Upon scheduled maturity or early amortization of a securitization, the Financial Services segment is required to remit principal payments received on the securitized pool of loans to the Trust which are restricted for the repayment of the investors' principal note. Credit card loans performed within established guidelines and no events which could trigger an early amortization occurred during the nine months ended September 28, 2013, the year ended December 29, 2012, and the nine months ended September 29, 2012. | ||||||||||||||||||||||||
The following table presents the components of the consolidated assets and liabilities of the Trust at the periods ended: | ||||||||||||||||||||||||
September 28, | December 29, | September 29, | ||||||||||||||||||||||
2013 | 2012 | 2012 | ||||||||||||||||||||||
Consolidated assets: | ||||||||||||||||||||||||
Restricted credit card loans, net of allowance of $57,030, $65,090, and $65,440 | $ | 3,534,814 | $ | 3,458,043 | $ | 3,127,722 | ||||||||||||||||||
Restricted cash | 26,009 | 17,292 | 16,709 | |||||||||||||||||||||
Total | $ | 3,560,823 | $ | 3,475,335 | $ | 3,144,431 | ||||||||||||||||||
Consolidated liabilities: | ||||||||||||||||||||||||
Secured variable funding obligations | $ | — | $ | 325,000 | $ | — | ||||||||||||||||||
Secured long-term obligations | 2,452,250 | 1,827,500 | 1,827,500 | |||||||||||||||||||||
Interest due to third party investors | 2,214 | 1,424 | 1,330 | |||||||||||||||||||||
Total | $ | 2,454,464 | $ | 2,153,924 | $ | 1,828,830 | ||||||||||||||||||
CREDIT CARD LOANS AND ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||||||
The Financial Services segment grants individual credit card loans to its customers and is diversified in its lending with borrowers throughout the United States. Credit card loans are reported at their principal amounts outstanding less the allowance for loan losses and deferred credit card origination costs. As part of collection efforts, a credit card loan may be closed and placed on non-accrual or restructured in a fixed payment plan prior to charge-off. The fixed payment plans require payment of the loan within 60 months and consist of a lower interest rate, reduced minimum payment, and elimination of fees. Loans on fixed payment plans include loans in which the customer has engaged a consumer credit counseling agency to assist them in managing their debt. Customers who miss two consecutive payments once placed on a payment plan or non-accrual will resume accruing interest at the rate they had accrued at before they were placed on a plan. Interest and fees are accrued in accordance with the terms of the applicable cardholder agreements or payment plan on credit card loans until the date of charge-off unless placed on non-accrual. Payments received on non-accrual loans are applied to principal. The Financial Services segment does not record any liabilities for off-balance sheet risk of unfunded commitments through the origination of unsecured credit card loans. | ||||||||||||||||||||||||
The direct credit card account origination costs associated with costs of successful credit card originations incurred in transactions with independent third parties, and certain other costs incurred in connection with credit card approvals, are deferred credit card origination costs included in credit card loans and are amortized on a straight-line basis over 12 months. Other account solicitation costs, including printing, list processing, and postage are expensed as solicitation occurs. | ||||||||||||||||||||||||
The following table reflects the composition of the credit card loans at the periods ended: | ||||||||||||||||||||||||
September 28, | December 29, | September 29, | ||||||||||||||||||||||
2013 | 2012 | 2012 | ||||||||||||||||||||||
Restricted credit card loans of the Trust (restricted for repayment of secured borrowings of the Trust) | $ | 3,591,844 | $ | 3,523,133 | $ | 3,193,162 | ||||||||||||||||||
Unrestricted credit card loans | 27,999 | 34,356 | 20,021 | |||||||||||||||||||||
Total credit card loans | 3,619,843 | 3,557,489 | 3,213,183 | |||||||||||||||||||||
Allowance for loan losses | (57,370 | ) | (65,600 | ) | (65,750 | ) | ||||||||||||||||||
Deferred credit card origination costs | 4,950 | 5,583 | 4,214 | |||||||||||||||||||||
Credit card loans, net | $ | 3,567,423 | $ | 3,497,472 | $ | 3,151,647 | ||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||
The allowance for loan losses represents management's estimate of probable losses inherent in the credit card loan portfolio. The allowance for loan losses is established through a charge to the provision for loan losses and is evaluated by management for adequacy. Loans on a payment plan or non-accrual are segmented from the rest of the credit card loan portfolio into a restructured credit card loan segment before establishing an allowance for loan losses as these loans have a higher probability of loss. Management estimates losses inherent in the credit card loans segment and restructured credit card loans segment based on a model which tracks historical loss experience on delinquent accounts, bankruptcies, death, and charge-offs, net of estimated recoveries. The Financial Services segment uses a migration analysis and historical bankruptcy and death rates to estimate the likelihood that a credit card loan in the credit card loan segment will progress through the various stages of delinquency and to charge-off. This analysis estimates the gross amount of principal that will be charged off over the next 12 months, net of recoveries. The Financial Services segment uses historical charge-off rates to estimate the charge-offs over the life of the restructured credit card loan, net of recoveries. This estimate is used to derive an estimated allowance for loan losses. In addition to these methods of measurement, management also considers other factors such as general economic and business conditions affecting key lending areas, credit concentration, changes in origination and portfolio management, and credit quality trends. Since the evaluation of the inherent loss with respect to these factors is subject to a high degree of uncertainty, the measurement of the overall allowance is subject to estimation risk, and the amount of actual losses can vary significantly from the estimated amounts. | ||||||||||||||||||||||||
Credit card loans that have been modified through a fixed payment plan or placed on non-accrual are considered impaired and are collectively evaluated for impairment. The Financial Services segment charges off credit card loans and restructured credit card loans on a daily basis after an account becomes at a minimum 130 days contractually delinquent. Accounts relating to cardholder bankruptcies, cardholder deaths, and fraudulent transactions are charged off earlier. The Financial Services segment recognizes charged-off cardholder fees and accrued interest receivable in interest and fee income that is included in Financial Services revenue. | ||||||||||||||||||||||||
The restructured credit card loans decreased to $44,939 at September 28, 2013, compared to $47,227 at June 29, 2013, and $53,700 at December 29, 2012. As a result of these declining loan balances, the allowance for loan losses on the restructured credit card loans segment was decreased by $1,000 and $5,000 in the three and nine months ended September 28, 2013. The remaining decrease of $6,500 in the allowance for loan losses on the restructured credit card loans segment was based on analysis relating to historical trends in actual charge-offs, and in conjunction with the 2008 restructured credit card loans approaching their five-year statutory maturity, resulting in an allowance of $11,500 at September 28, 2013, compared to $19,000 at June 29, 2013, and $23,000 at December 29, 2012. | ||||||||||||||||||||||||
The following table reflects the activity in the allowance for loan losses by credit card segment for the periods presented: | ||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
28-Sep-13 | 29-Sep-12 | |||||||||||||||||||||||
Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | |||||||||||||||||||
Balance, beginning of period | $ | 43,500 | $ | 19,000 | $ | 62,500 | $ | 42,050 | $ | 25,000 | $ | 67,050 | ||||||||||||
Provision for loan losses | 13,280 | (4,876 | ) | 8,404 | 10,976 | (589 | ) | 10,387 | ||||||||||||||||
Charge-offs | (13,841 | ) | (3,636 | ) | (17,477 | ) | (13,171 | ) | (2,565 | ) | (15,736 | ) | ||||||||||||
Recoveries | 2,931 | 1,012 | 3,943 | 2,895 | 1,154 | 4,049 | ||||||||||||||||||
Net charge-offs | (10,910 | ) | (2,624 | ) | (13,534 | ) | (10,276 | ) | (1,411 | ) | (11,687 | ) | ||||||||||||
Balance, end of period | $ | 45,870 | $ | 11,500 | $ | 57,370 | $ | 42,750 | $ | 23,000 | $ | 65,750 | ||||||||||||
Nine Months Ended | ||||||||||||||||||||||||
28-Sep-13 | 29-Sep-12 | |||||||||||||||||||||||
Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | |||||||||||||||||||
Balance, beginning of period | $ | 42,600 | $ | 23,000 | $ | 65,600 | $ | 44,350 | $ | 29,000 | $ | 73,350 | ||||||||||||
Provision for loan losses | 37,227 | (4,197 | ) | 33,030 | 28,459 | 772 | 29,231 | |||||||||||||||||
Charge-offs | (43,894 | ) | (10,532 | ) | (54,426 | ) | (40,008 | ) | (10,574 | ) | (50,582 | ) | ||||||||||||
Recoveries | 9,937 | 3,229 | 13,166 | 9,949 | 3,802 | 13,751 | ||||||||||||||||||
Net charge-offs | (33,957 | ) | (7,303 | ) | (41,260 | ) | (30,059 | ) | (6,772 | ) | (36,831 | ) | ||||||||||||
Balance, end of period | $ | 45,870 | $ | 11,500 | $ | 57,370 | $ | 42,750 | $ | 23,000 | $ | 65,750 | ||||||||||||
Credit Quality Indicators, Delinquent, and Non-Accrual Loans: | ||||||||||||||||||||||||
The Financial Services segment segregates the loan portfolio into loans that have been restructured and other credit card loans in order to facilitate the estimation of the losses inherent in the portfolio as of the reporting date. The Financial Services segment uses the scores of Fair Isaac Corporation (“FICO”), a widely-used tool for assessing an individual's credit rating, as the primary credit quality indicator. The FICO score is an indicator of quality, with the risk of loss increasing as an individual's FICO score decreases. The credit card loan segment was disaggregated into the following classes as reflected in the tables below based upon the loan's current related FICO score. | ||||||||||||||||||||||||
The Financial Services segment considers a loan to be delinquent if the minimum payment is not received by the payment due date. The aging method is based on the number of completed billing cycles during which a customer has failed to make a required payment. | ||||||||||||||||||||||||
The table below provides information on non-accrual, past due, and restructured credit card loans by class using the respective quarter FICO score at the periods ended: | ||||||||||||||||||||||||
September 28, 2013: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 498,540 | $ | 1,208,374 | $ | 1,803,735 | $ | 36,380 | $ | 3,547,029 | ||||||||||||||
1 to 29 days past due | 19,899 | 13,468 | 11,487 | 3,996 | 48,850 | |||||||||||||||||||
30 to 59 days past due | 6,807 | 1,117 | 290 | 1,876 | 10,090 | |||||||||||||||||||
60 or more days past due | 10,965 | 203 | 19 | 2,687 | 13,874 | |||||||||||||||||||
Total past due | 37,671 | 14,788 | 11,796 | 8,559 | 72,814 | |||||||||||||||||||
Total credit card loans | $ | 536,211 | $ | 1,223,162 | $ | 1,815,531 | $ | 44,939 | $ | 3,619,843 | ||||||||||||||
90 days or more past due and still accruing | $ | 5,624 | $ | 18 | $ | 1 | $ | 1,222 | $ | 6,865 | ||||||||||||||
Non-accrual | — | — | — | 5,672 | 5,672 | |||||||||||||||||||
December 29, 2012: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 453,894 | $ | 1,134,840 | $ | 1,856,587 | $ | 44,193 | $ | 3,489,514 | ||||||||||||||
1 to 29 days past due | 17,901 | 11,558 | 10,094 | 4,304 | 43,857 | |||||||||||||||||||
30 to 59 days past due | 6,060 | 1,004 | 203 | 1,811 | 9,078 | |||||||||||||||||||
60 or more days past due | 11,416 | 189 | 43 | 3,392 | 15,040 | |||||||||||||||||||
Total past due | 35,377 | 12,751 | 10,340 | 9,507 | 67,975 | |||||||||||||||||||
Total credit card loans | $ | 489,271 | $ | 1,147,591 | $ | 1,866,927 | $ | 53,700 | $ | 3,557,489 | ||||||||||||||
90 days or more past due and still accruing | $ | 6,118 | $ | 38 | $ | 4 | $ | 1,481 | $ | 7,641 | ||||||||||||||
Non-accrual | — | — | — | 5,985 | 5,985 | |||||||||||||||||||
September 29, 2012: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 424,376 | $ | 1,046,579 | $ | 1,623,557 | $ | 43,931 | $ | 3,138,443 | ||||||||||||||
1 to 29 days past due | 20,190 | 13,919 | 11,542 | 4,688 | 50,339 | |||||||||||||||||||
30 to 59 days past due | 6,597 | 977 | 226 | 2,032 | 9,832 | |||||||||||||||||||
60 or more days past due | 11,033 | 70 | 37 | 3,429 | 14,569 | |||||||||||||||||||
Total past due | 37,820 | 14,966 | 11,805 | 10,149 | 74,740 | |||||||||||||||||||
Total credit card loans | $ | 462,196 | $ | 1,061,545 | $ | 1,635,362 | $ | 54,080 | $ | 3,213,183 | ||||||||||||||
90 days or more past due and still accruing | $ | 5,753 | $ | 13 | $ | 20 | $ | 1,509 | $ | 7,295 | ||||||||||||||
Non-accrual | — | — | — | 6,054 | 6,054 | |||||||||||||||||||
-1 | Specific allowance for loan losses of $11,500 at September 28, 2013, and 23,000 at both December 29, 2012, and September 29, 2012, are included in allowance for loan losses. |
Credit_Card_Loans_and_Allowanc
Credit Card Loans and Allowance For Loan Losses | 9 Months Ended | |||||||||||||||||||||||
Sep. 28, 2013 | ||||||||||||||||||||||||
FICO SCores Credit Card Loans [Abstract] | ||||||||||||||||||||||||
Loans, Notes, Trade and Other Receivables Disclosure [Text Block] | CABELA'S MASTER CREDIT CARD TRUST | |||||||||||||||||||||||
The Financial Services segment utilizes the Trust for the purpose of routinely selling and securitizing credit card loans and issuing beneficial interest to investors. The Trust issues variable funding facilities and long-term notes each of which has an undivided interest in the assets of the Trust. The Financial Services segment must retain a minimum 20 day average of 5% of the loans in the securitization trust which ranks pari passu with the investors' interests in the securitized trusts. In addition, the Financial Services segment owns notes issued by the Trust from some of the securitizations, which in certain cases may be subordinated to other notes issued. The consolidated assets of the Trust are subject to credit, payment, and interest rate risks on the transferred credit card loans. The secured borrowings contain legal isolation requirements which would protect the assets pledged as collateral for the securitization investors as well as protect Cabela's and WFB from any liability from default on the notes. | ||||||||||||||||||||||||
To protect investors, the securitization structures include certain features that could result in earlier-than-expected repayment of the securities, which could cause the Financial Services segment to sustain a loss of one or more of its retained interests and could prompt the need to seek alternative sources of funding. The primary investor protection feature relates to the availability and adequacy of cash flows in the securitized pool of loans to meet contractual requirements, the insufficiency of which triggers early repayment of the securities. The Financial Services segment refers to this as the early amortization feature. Investors are allocated cash flows derived from activities related to the accounts comprising the securitized pool of loans, the amounts of which reflect finance charges collected, certain fee assessments collected, allocations of interchange, and recoveries on charged-off accounts. These cash flows are considered to be restricted under the governing documents to pay interest to investors, servicing fees, and to absorb the investor's share of charge-offs occurring within the securitized pool of loans. Any cash flows remaining in excess of these requirements are reported to investors as excess spread. An excess spread of less than zero percent for a contractually specified period, generally a three-month average, would trigger an early amortization event. Such an event could result in the Financial Services segment incurring losses related to its retained interests. In addition, if the retained interest in the loans of the Financial Services segment falls below the 5% minimum 20 day average and the Financial Services segment fails to add new accounts to the securitized pool of loans, an early amortization event would be triggered. The investors have no recourse to the other assets of the Financial Services segment for failure of debtors to pay other than for breaches of certain customary representations, warranties, and covenants. These representations, warranties, covenants, and the related indemnities do not protect the Trust or third party investors against credit-related losses on the loans. | ||||||||||||||||||||||||
Another feature, which is applicable to the notes issued from the Trust, is one in which excess cash flows generated by the transferred loans are held at the Trust for the benefit of the investors. This cash reserve account funding is triggered when the three-month average excess spread rate of the Trust decreases to below 4.50% with increasing funding requirements as excess spread levels decline below preset levels or as contractually required by the governing documents. Similar to early amortization, this feature also is designed to protect the investors' interests from loss thus making the cash restricted. Upon scheduled maturity or early amortization of a securitization, the Financial Services segment is required to remit principal payments received on the securitized pool of loans to the Trust which are restricted for the repayment of the investors' principal note. Credit card loans performed within established guidelines and no events which could trigger an early amortization occurred during the nine months ended September 28, 2013, the year ended December 29, 2012, and the nine months ended September 29, 2012. | ||||||||||||||||||||||||
The following table presents the components of the consolidated assets and liabilities of the Trust at the periods ended: | ||||||||||||||||||||||||
September 28, | December 29, | September 29, | ||||||||||||||||||||||
2013 | 2012 | 2012 | ||||||||||||||||||||||
Consolidated assets: | ||||||||||||||||||||||||
Restricted credit card loans, net of allowance of $57,030, $65,090, and $65,440 | $ | 3,534,814 | $ | 3,458,043 | $ | 3,127,722 | ||||||||||||||||||
Restricted cash | 26,009 | 17,292 | 16,709 | |||||||||||||||||||||
Total | $ | 3,560,823 | $ | 3,475,335 | $ | 3,144,431 | ||||||||||||||||||
Consolidated liabilities: | ||||||||||||||||||||||||
Secured variable funding obligations | $ | — | $ | 325,000 | $ | — | ||||||||||||||||||
Secured long-term obligations | 2,452,250 | 1,827,500 | 1,827,500 | |||||||||||||||||||||
Interest due to third party investors | 2,214 | 1,424 | 1,330 | |||||||||||||||||||||
Total | $ | 2,454,464 | $ | 2,153,924 | $ | 1,828,830 | ||||||||||||||||||
CREDIT CARD LOANS AND ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||||||
The Financial Services segment grants individual credit card loans to its customers and is diversified in its lending with borrowers throughout the United States. Credit card loans are reported at their principal amounts outstanding less the allowance for loan losses and deferred credit card origination costs. As part of collection efforts, a credit card loan may be closed and placed on non-accrual or restructured in a fixed payment plan prior to charge-off. The fixed payment plans require payment of the loan within 60 months and consist of a lower interest rate, reduced minimum payment, and elimination of fees. Loans on fixed payment plans include loans in which the customer has engaged a consumer credit counseling agency to assist them in managing their debt. Customers who miss two consecutive payments once placed on a payment plan or non-accrual will resume accruing interest at the rate they had accrued at before they were placed on a plan. Interest and fees are accrued in accordance with the terms of the applicable cardholder agreements or payment plan on credit card loans until the date of charge-off unless placed on non-accrual. Payments received on non-accrual loans are applied to principal. The Financial Services segment does not record any liabilities for off-balance sheet risk of unfunded commitments through the origination of unsecured credit card loans. | ||||||||||||||||||||||||
The direct credit card account origination costs associated with costs of successful credit card originations incurred in transactions with independent third parties, and certain other costs incurred in connection with credit card approvals, are deferred credit card origination costs included in credit card loans and are amortized on a straight-line basis over 12 months. Other account solicitation costs, including printing, list processing, and postage are expensed as solicitation occurs. | ||||||||||||||||||||||||
The following table reflects the composition of the credit card loans at the periods ended: | ||||||||||||||||||||||||
September 28, | December 29, | September 29, | ||||||||||||||||||||||
2013 | 2012 | 2012 | ||||||||||||||||||||||
Restricted credit card loans of the Trust (restricted for repayment of secured borrowings of the Trust) | $ | 3,591,844 | $ | 3,523,133 | $ | 3,193,162 | ||||||||||||||||||
Unrestricted credit card loans | 27,999 | 34,356 | 20,021 | |||||||||||||||||||||
Total credit card loans | 3,619,843 | 3,557,489 | 3,213,183 | |||||||||||||||||||||
Allowance for loan losses | (57,370 | ) | (65,600 | ) | (65,750 | ) | ||||||||||||||||||
Deferred credit card origination costs | 4,950 | 5,583 | 4,214 | |||||||||||||||||||||
Credit card loans, net | $ | 3,567,423 | $ | 3,497,472 | $ | 3,151,647 | ||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||
The allowance for loan losses represents management's estimate of probable losses inherent in the credit card loan portfolio. The allowance for loan losses is established through a charge to the provision for loan losses and is evaluated by management for adequacy. Loans on a payment plan or non-accrual are segmented from the rest of the credit card loan portfolio into a restructured credit card loan segment before establishing an allowance for loan losses as these loans have a higher probability of loss. Management estimates losses inherent in the credit card loans segment and restructured credit card loans segment based on a model which tracks historical loss experience on delinquent accounts, bankruptcies, death, and charge-offs, net of estimated recoveries. The Financial Services segment uses a migration analysis and historical bankruptcy and death rates to estimate the likelihood that a credit card loan in the credit card loan segment will progress through the various stages of delinquency and to charge-off. This analysis estimates the gross amount of principal that will be charged off over the next 12 months, net of recoveries. The Financial Services segment uses historical charge-off rates to estimate the charge-offs over the life of the restructured credit card loan, net of recoveries. This estimate is used to derive an estimated allowance for loan losses. In addition to these methods of measurement, management also considers other factors such as general economic and business conditions affecting key lending areas, credit concentration, changes in origination and portfolio management, and credit quality trends. Since the evaluation of the inherent loss with respect to these factors is subject to a high degree of uncertainty, the measurement of the overall allowance is subject to estimation risk, and the amount of actual losses can vary significantly from the estimated amounts. | ||||||||||||||||||||||||
Credit card loans that have been modified through a fixed payment plan or placed on non-accrual are considered impaired and are collectively evaluated for impairment. The Financial Services segment charges off credit card loans and restructured credit card loans on a daily basis after an account becomes at a minimum 130 days contractually delinquent. Accounts relating to cardholder bankruptcies, cardholder deaths, and fraudulent transactions are charged off earlier. The Financial Services segment recognizes charged-off cardholder fees and accrued interest receivable in interest and fee income that is included in Financial Services revenue. | ||||||||||||||||||||||||
The restructured credit card loans decreased to $44,939 at September 28, 2013, compared to $47,227 at June 29, 2013, and $53,700 at December 29, 2012. As a result of these declining loan balances, the allowance for loan losses on the restructured credit card loans segment was decreased by $1,000 and $5,000 in the three and nine months ended September 28, 2013. The remaining decrease of $6,500 in the allowance for loan losses on the restructured credit card loans segment was based on analysis relating to historical trends in actual charge-offs, and in conjunction with the 2008 restructured credit card loans approaching their five-year statutory maturity, resulting in an allowance of $11,500 at September 28, 2013, compared to $19,000 at June 29, 2013, and $23,000 at December 29, 2012. | ||||||||||||||||||||||||
The following table reflects the activity in the allowance for loan losses by credit card segment for the periods presented: | ||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
28-Sep-13 | 29-Sep-12 | |||||||||||||||||||||||
Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | |||||||||||||||||||
Balance, beginning of period | $ | 43,500 | $ | 19,000 | $ | 62,500 | $ | 42,050 | $ | 25,000 | $ | 67,050 | ||||||||||||
Provision for loan losses | 13,280 | (4,876 | ) | 8,404 | 10,976 | (589 | ) | 10,387 | ||||||||||||||||
Charge-offs | (13,841 | ) | (3,636 | ) | (17,477 | ) | (13,171 | ) | (2,565 | ) | (15,736 | ) | ||||||||||||
Recoveries | 2,931 | 1,012 | 3,943 | 2,895 | 1,154 | 4,049 | ||||||||||||||||||
Net charge-offs | (10,910 | ) | (2,624 | ) | (13,534 | ) | (10,276 | ) | (1,411 | ) | (11,687 | ) | ||||||||||||
Balance, end of period | $ | 45,870 | $ | 11,500 | $ | 57,370 | $ | 42,750 | $ | 23,000 | $ | 65,750 | ||||||||||||
Nine Months Ended | ||||||||||||||||||||||||
28-Sep-13 | 29-Sep-12 | |||||||||||||||||||||||
Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | |||||||||||||||||||
Balance, beginning of period | $ | 42,600 | $ | 23,000 | $ | 65,600 | $ | 44,350 | $ | 29,000 | $ | 73,350 | ||||||||||||
Provision for loan losses | 37,227 | (4,197 | ) | 33,030 | 28,459 | 772 | 29,231 | |||||||||||||||||
Charge-offs | (43,894 | ) | (10,532 | ) | (54,426 | ) | (40,008 | ) | (10,574 | ) | (50,582 | ) | ||||||||||||
Recoveries | 9,937 | 3,229 | 13,166 | 9,949 | 3,802 | 13,751 | ||||||||||||||||||
Net charge-offs | (33,957 | ) | (7,303 | ) | (41,260 | ) | (30,059 | ) | (6,772 | ) | (36,831 | ) | ||||||||||||
Balance, end of period | $ | 45,870 | $ | 11,500 | $ | 57,370 | $ | 42,750 | $ | 23,000 | $ | 65,750 | ||||||||||||
Credit Quality Indicators, Delinquent, and Non-Accrual Loans: | ||||||||||||||||||||||||
The Financial Services segment segregates the loan portfolio into loans that have been restructured and other credit card loans in order to facilitate the estimation of the losses inherent in the portfolio as of the reporting date. The Financial Services segment uses the scores of Fair Isaac Corporation (“FICO”), a widely-used tool for assessing an individual's credit rating, as the primary credit quality indicator. The FICO score is an indicator of quality, with the risk of loss increasing as an individual's FICO score decreases. The credit card loan segment was disaggregated into the following classes as reflected in the tables below based upon the loan's current related FICO score. | ||||||||||||||||||||||||
The Financial Services segment considers a loan to be delinquent if the minimum payment is not received by the payment due date. The aging method is based on the number of completed billing cycles during which a customer has failed to make a required payment. | ||||||||||||||||||||||||
The table below provides information on non-accrual, past due, and restructured credit card loans by class using the respective quarter FICO score at the periods ended: | ||||||||||||||||||||||||
September 28, 2013: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 498,540 | $ | 1,208,374 | $ | 1,803,735 | $ | 36,380 | $ | 3,547,029 | ||||||||||||||
1 to 29 days past due | 19,899 | 13,468 | 11,487 | 3,996 | 48,850 | |||||||||||||||||||
30 to 59 days past due | 6,807 | 1,117 | 290 | 1,876 | 10,090 | |||||||||||||||||||
60 or more days past due | 10,965 | 203 | 19 | 2,687 | 13,874 | |||||||||||||||||||
Total past due | 37,671 | 14,788 | 11,796 | 8,559 | 72,814 | |||||||||||||||||||
Total credit card loans | $ | 536,211 | $ | 1,223,162 | $ | 1,815,531 | $ | 44,939 | $ | 3,619,843 | ||||||||||||||
90 days or more past due and still accruing | $ | 5,624 | $ | 18 | $ | 1 | $ | 1,222 | $ | 6,865 | ||||||||||||||
Non-accrual | — | — | — | 5,672 | 5,672 | |||||||||||||||||||
December 29, 2012: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 453,894 | $ | 1,134,840 | $ | 1,856,587 | $ | 44,193 | $ | 3,489,514 | ||||||||||||||
1 to 29 days past due | 17,901 | 11,558 | 10,094 | 4,304 | 43,857 | |||||||||||||||||||
30 to 59 days past due | 6,060 | 1,004 | 203 | 1,811 | 9,078 | |||||||||||||||||||
60 or more days past due | 11,416 | 189 | 43 | 3,392 | 15,040 | |||||||||||||||||||
Total past due | 35,377 | 12,751 | 10,340 | 9,507 | 67,975 | |||||||||||||||||||
Total credit card loans | $ | 489,271 | $ | 1,147,591 | $ | 1,866,927 | $ | 53,700 | $ | 3,557,489 | ||||||||||||||
90 days or more past due and still accruing | $ | 6,118 | $ | 38 | $ | 4 | $ | 1,481 | $ | 7,641 | ||||||||||||||
Non-accrual | — | — | — | 5,985 | 5,985 | |||||||||||||||||||
September 29, 2012: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 424,376 | $ | 1,046,579 | $ | 1,623,557 | $ | 43,931 | $ | 3,138,443 | ||||||||||||||
1 to 29 days past due | 20,190 | 13,919 | 11,542 | 4,688 | 50,339 | |||||||||||||||||||
30 to 59 days past due | 6,597 | 977 | 226 | 2,032 | 9,832 | |||||||||||||||||||
60 or more days past due | 11,033 | 70 | 37 | 3,429 | 14,569 | |||||||||||||||||||
Total past due | 37,820 | 14,966 | 11,805 | 10,149 | 74,740 | |||||||||||||||||||
Total credit card loans | $ | 462,196 | $ | 1,061,545 | $ | 1,635,362 | $ | 54,080 | $ | 3,213,183 | ||||||||||||||
90 days or more past due and still accruing | $ | 5,753 | $ | 13 | $ | 20 | $ | 1,509 | $ | 7,295 | ||||||||||||||
Non-accrual | — | — | — | 6,054 | 6,054 | |||||||||||||||||||
-1 | Specific allowance for loan losses of $11,500 at September 28, 2013, and 23,000 at both December 29, 2012, and September 29, 2012, are included in allowance for loan losses. |
Securities
Securities | 9 Months Ended | |||||||||||||||
Sep. 28, 2013 | ||||||||||||||||
Securities [Abstract] | ||||||||||||||||
Investments in Debt and Marketable Equity Securities (and Certain Trading Assets) Disclosure [Text Block] | SECURITIES | |||||||||||||||
Securities consisted of the following for the periods ended: | ||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
September 28, 2013: | ||||||||||||||||
Available-for-sale securities: | ||||||||||||||||
Economic development bonds | $ | 71,098 | $ | 8,199 | $ | (37 | ) | $ | 79,260 | |||||||
Held-to-maturity securities: | ||||||||||||||||
U.S. government agency (1) | $ | 135,000 | $ | 3 | $ | — | $ | 135,003 | ||||||||
December 29, 2012: | ||||||||||||||||
Available-for-sale securities: | ||||||||||||||||
Economic development bonds | $ | 74,545 | $ | 10,496 | $ | — | $ | 85,041 | ||||||||
September 29, 2012: | ||||||||||||||||
Available-for-sale securities: | ||||||||||||||||
Economic development bonds | $ | 79,587 | $ | 13,157 | $ | — | $ | 92,744 | ||||||||
-1 | Represents U.S. government agency held-to-maturity securities held by the Financial Services segment and available for utilization only by the Financial Services Segment pursuant to regulatory restrictions. | |||||||||||||||
The carrying value and fair value of these securities classified by estimated maturity based on expected future cash flows at September 28, 2013, were as follows: | ||||||||||||||||
Available-for-Sale | Held-to-Maturity | |||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||
For the three months ending December 28, 2013 | $ | 2,706 | $ | 3,106 | $ | 135,000 | $ | 135,003 | ||||||||
For the fiscal years ending: | ||||||||||||||||
2014 | 1,861 | 2,315 | — | — | ||||||||||||
2015 | 1,783 | 2,266 | — | — | ||||||||||||
2016 | 2,209 | 2,718 | — | — | ||||||||||||
2017 | 2,579 | 2,984 | — | — | ||||||||||||
2018 - 2022 | 19,434 | 22,114 | — | — | ||||||||||||
2023 and thereafter | 40,526 | 43,757 | — | — | ||||||||||||
Totals | $ | 71,098 | $ | 79,260 | $ | 135,000 | $ | 135,003 | ||||||||
Interest earned on the securities totaled $3,089 and $3,488 in the nine months ended September 28, 2013, and September 29, 2012, respectively. There were no realized gains or losses on these securities in the nine months ended September 28, 2013, or September 29, 2012. |
Borrowings_of_Financial_Servic
Borrowings of Financial Services Segment | 9 Months Ended | |||||||||||||||||||||||
Sep. 28, 2013 | ||||||||||||||||||||||||
Borrowings of Financial Services Subsidiary [Abstract] | ||||||||||||||||||||||||
Debt Disclosure [Text Block] | BORROWINGS OF FINANCIAL SERVICES SEGMENT | |||||||||||||||||||||||
The obligations of the Trust are secured borrowings backed by restricted credit card loans. A summary of the secured fixed and variable rate long-term obligations of the Trust by series, the expected maturity dates, and the respective weighted average interest rates are presented in the following tables at the periods ended: | ||||||||||||||||||||||||
September 28, 2013: | ||||||||||||||||||||||||
Series | Expected | Fixed Rate Obligations | Interest Rate | Variable Rate Obligations | Interest Rate | Total Obligations | Interest Rate | |||||||||||||||||
Maturity Date | ||||||||||||||||||||||||
Series 2010-I | Jan-15 | $ | — | — | % | $ | 255,000 | 1.63 | % | $ | 255,000 | 1.63 | % | |||||||||||
Series 2010-II | Sep-15 | 127,500 | 2.29 | 85,000 | 0.88 | 212,500 | 1.73 | |||||||||||||||||
Series 2011-II | Jun-16 | 155,000 | 2.39 | 100,000 | 0.78 | 255,000 | 1.76 | |||||||||||||||||
Series 2011-IV | Oct-16 | 165,000 | 1.9 | 90,000 | 0.73 | 255,000 | 1.49 | |||||||||||||||||
Series 2012-I | Feb-17 | 275,000 | 1.63 | 150,000 | 0.71 | 425,000 | 1.31 | |||||||||||||||||
Series 2012-II | Jun-17 | 300,000 | 1.45 | 125,000 | 0.66 | 425,000 | 1.22 | |||||||||||||||||
Series 2013-I | Feb-23 | 327,250 | 2.71 | — | — | 327,250 | 2.71 | |||||||||||||||||
Series 2013-II | Aug-18 | 100,000 | 2.17 | 197,500 | 0.88 | 297,500 | 1.31 | |||||||||||||||||
Secured long-term obligations of the Trust | $ | 1,449,750 | $ | 1,002,500 | $ | 2,452,250 | ||||||||||||||||||
December 29, 2012: | ||||||||||||||||||||||||
Series | Expected | Fixed Rate Obligations | Interest Rate | Variable Rate Obligations | Interest Rate | Total Obligations | Interest Rate | |||||||||||||||||
Maturity Date | ||||||||||||||||||||||||
Series 2010-I | Jan-15 | $ | — | — | % | $ | 255,000 | 1.66 | % | $ | 255,000 | 1.66 | % | |||||||||||
Series 2010-II | Sep-15 | 127,500 | 2.29 | 85,000 | 0.91 | 212,500 | 1.74 | |||||||||||||||||
Series 2011-II | Jun-16 | 155,000 | 2.39 | 100,000 | 0.81 | 255,000 | 1.77 | |||||||||||||||||
Series 2011-IV | Oct-16 | 165,000 | 1.9 | 90,000 | 0.76 | 255,000 | 1.5 | |||||||||||||||||
Series 2012-I | Feb-17 | 275,000 | 1.63 | 150,000 | 0.74 | 425,000 | 1.32 | |||||||||||||||||
Series 2012-II | Jun-17 | 300,000 | 1.45 | 125,000 | 0.69 | 425,000 | 1.23 | |||||||||||||||||
Secured long-term obligations of the Trust | $ | 1,022,500 | $ | 805,000 | $ | 1,827,500 | ||||||||||||||||||
September 29, 2012: | ||||||||||||||||||||||||
Series | Expected | Fixed Rate Obligations | Interest Rate | Variable Rate Obligations | Interest Rate | Total Obligations | Interest Rate | |||||||||||||||||
Maturity Date | ||||||||||||||||||||||||
Series 2010-I | Jan-15 | $ | — | — | % | $ | 255,000 | 1.67 | % | $ | 255,000 | 1.67 | % | |||||||||||
Series 2010-II | Sep-15 | 127,500 | 2.29 | 85,000 | 0.92 | 212,500 | 1.74 | |||||||||||||||||
Series 2011-II | Jun-16 | 155,000 | 2.39 | 100,000 | 0.82 | 255,000 | 1.77 | |||||||||||||||||
Series 2011-IV | Oct-16 | 165,000 | 1.9 | 90,000 | 0.77 | 255,000 | 1.5 | |||||||||||||||||
Series 2012-I | Feb-17 | 275,000 | 1.63 | 150,000 | 0.75 | 425,000 | 1.32 | |||||||||||||||||
Series 2012-II | Jun-17 | 300,000 | 1.45 | 125,000 | 0.7 | 425,000 | 1.23 | |||||||||||||||||
Secured long-term obligations of the Trust | $ | 1,022,500 | $ | 805,000 | $ | 1,827,500 | ||||||||||||||||||
The Trust also issues variable funding facilities which are considered secured borrowings backed by restricted credit card loans. The Trust early renewed one variable funding facility in the amount of $300,000 on March 26, 2013, extending the commitment for an additional two years. At September 28, 2013, the Trust had three variable funding facilities with $875,000 in available capacity and with no amounts outstanding. The variable funding facilities are scheduled to mature in September 2014, March 2015, and March 2016. Each of these variable funding facilities includes an option to renew subject to certain terms and conditions. Variable rate note interest is priced at a benchmark rate, London Interbank Offered Rate, or commercial paper rate, plus a spread, which ranges from 0.50% to 0.85%. The variable rate notes provide for a fee ranging from 0.25% to 0.40% on the unused portion of the facilities. During the nine months ended September 28, 2013, and September 29, 2012, the daily average balance outstanding on these notes was $33,443 and $173,358, with a weighted average interest rate of 0.78% for both years. | ||||||||||||||||||||||||
The Trust sold asset-backed notes of $385,000 (Series 2013-I) and $350,000 (Series 2013-II) on March 7, 2013, and August 15, 2013, respectively. The Series 2013-I securitization transaction included the issuance of $327,250 Class A notes and three subordinated classes of notes in the aggregate principal amount of $57,750. The Series 2013-II securitization transaction included the issuance of $297,500 Class A notes and three subordinated classes of notes in the aggregate principal amount of $52,500. The Financial Services segment retained each of the subordinated classes of notes which were eliminated in the preparation of our condensed consolidated financial statements. Each class of notes issued in the Series 2013-I securitization transaction has an expected life of approximately ten years and a contractual maturity of approximately thirteen years. Each class of notes issued in the Series 2013-II securitization transaction has an expected life of approximately five years and a contractual maturity of approximately eight years. These securitization transactions were used to fund the growth in restricted credit card loans. | ||||||||||||||||||||||||
The Financial Services segment has unsecured federal funds purchase agreements with two financial institutions. The maximum amount that can be borrowed is $85,000. There were no amounts outstanding at September 28, 2013, December 29, 2012, or September 29, 2012. During the nine months ended September 28, 2013, and September 29, 2012, the daily average balance outstanding was $305 and $504, respectively, with a weighted average rate of 0.75% for both periods. |
LongTerm_Debt_and_Capital_Leas
Long-Term Debt and Capital Leases | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Long Term Debt and Capital Leases [Abstract] | ||||||||||||
Debt and Capital Leases Disclosures [Text Block] | LONG-TERM DEBT AND CAPITAL LEASES | |||||||||||
Long-term debt, including revolving credit facilities and capital leases, consisted of the following at the periods ended: | ||||||||||||
September 28, | December 29, | September 29, | ||||||||||
2013 | 2012 | 2012 | ||||||||||
Unsecured revolving credit facility | $ | 200,000 | $ | — | $ | 115,000 | ||||||
Unsecured notes due 2016 with interest at 5.99% | 215,000 | 215,000 | 215,000 | |||||||||
Unsecured senior notes due 2017 with interest at 6.08% | 60,000 | 60,000 | 60,000 | |||||||||
Unsecured senior notes due 2014-2018 with interest at 7.20% | 40,714 | 48,857 | 48,857 | |||||||||
Unsecured revolving credit facility of Canada operations | 4,364 | — | — | |||||||||
Capital lease obligations payable through 2036 | 12,485 | 12,678 | 12,740 | |||||||||
Total debt | 532,563 | 336,535 | 451,597 | |||||||||
Less current portion of debt | (8,414 | ) | (8,402 | ) | (8,398 | ) | ||||||
Long-term debt, less current maturities | $ | 524,149 | $ | 328,133 | $ | 443,199 | ||||||
The Company has a credit agreement providing for a $415,000 revolving credit facility that expires on November 2, 2016. There was $200,000 and $115,000 outstanding under our credit agreement at September 28, 2013, and September 29, 2012, respectively, with no amount outstanding at December 29, 2012. The unsecured $415,000 revolving credit facility permits the issuance of letters of credit up to $100,000 and swing line loans up to $20,000. This credit facility may be increased to $500,000 subject to certain terms and conditions. | ||||||||||||
During the nine months ended September 28, 2013, and September 29, 2012, the daily average principal balance outstanding on the lines of credit was $65,030 and $22,155, respectively, and the weighted average interest rate was 1.46% and 1.65%, respectively. Letters of credit and standby letters of credit totaling $27,753 and $25,856 were outstanding at September 28, 2013, and September 29, 2012, respectively. The daily average outstanding amount of total letters of credit during the nine months ended September 28, 2013, and September 29, 2012, was $22,277 and $14,554, respectively. | ||||||||||||
Effective August 28, 2013, the Company entered into an unsecured $20,000 Canadian ("CAD") revolving credit facility for its operations in Canada. Borrowings are payable on demand with interest payable monthly. The credit facility permits the issuance of letters of credit up to $10,000 CAD in the aggregate, which reduce the overall credit limit available under the credit facility. | ||||||||||||
At September 28, 2013, the Company was in compliance with all financial covenants under the credit agreements and unsecured notes. At September 28, 2013, the Company was in compliance with the financial covenant requirements of its $415,000 credit agreement with a fixed charge coverage ratio of 11.40 to 1 (minimum requirement is 2.00 to 1), a leverage ratio of 0.86 to 1 (requirement is no more than 3.00 to 1), and a consolidated net worth that was $482,085 in excess of the minimum. We anticipate that we will continue to be in compliance with all financial covenants under our credit agreements and unsecured notes through at least the next 12 months. |
Impairment_and_Restructuring_C
Impairment and Restructuring Charges (Notes) | 9 Months Ended |
Sep. 28, 2013 | |
Impairment and Restructuring Charges [Abstract] | |
Restructuring, Impairment, and Other Activities Disclosure [Text Block] | IMPAIRMENT AND RESTRUCTURING CHARGES |
Long-lived assets of the Company are evaluated for possible impairment whenever events or changes in circumstances may indicate that the carrying value of an asset may not be recoverable. During the three months ended September 28, 2013, and September 29, 2012, the Company evaluated the recoverability of certain property, equipment, land held for sale, and economic development bonds. In accordance with accounting guidance on asset valuations, the Company recognized an impairment loss totaling $937 in the nine months ended September 28, 2013, related to the closure of its former Winnipeg retail store in conjunction with the opening of a new next-generation store in Winnipeg in May 2013. The impairment loss of $937 included leasehold improvements write-offs as well as lease cancellation and restoration costs. No impairment losses were recognized in the three months ended September 28, 2013, or the three and nine months ended September 29, 2012. | |
Trends and management projections could change undiscounted cash flows in future periods which could trigger possible future write downs. The impairment loss was recorded to the Retail and Corporate Overhead and Other segments. |
Income_Taxes
Income Taxes | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Income Taxes [Abstract] | ||||||||||||
Income Tax Disclosure [Text Block] | INCOME TAXES | |||||||||||
A reconciliation of the statutory federal income tax rate to the effective income tax rate was as follows for the periods presented. | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 28, | September 29, | September 28, | September 29, | |||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Statutory federal rate | 35 | % | 35 | % | 35 | % | 35 | % | ||||
State income taxes, net of federal tax benefit | 1.4 | 2.3 | 1.4 | 2.8 | ||||||||
Other nondeductible items | 0.2 | 0.9 | 0.2 | 0.7 | ||||||||
Tax exempt interest income | (0.5 | ) | (0.5 | ) | (0.4 | ) | (0.5 | ) | ||||
Rate differential on foreign income | (5.2 | ) | (4.4 | ) | (4.2 | ) | (4.1 | ) | ||||
Change in unrecognized tax benefits | (0.8 | ) | 0.5 | — | 0.6 | |||||||
Other, net | 1.2 | (1.5 | ) | — | (0.6 | ) | ||||||
Effective income tax rate | 31.3 | % | 32.3 | % | 32 | % | 33.9 | % | ||||
The balance of unrecognized tax benefits, classified as other long-term liabilities in the condensed consolidated balance sheet, totaled $42,215, $39,252, and $42,167, at September 28, 2013, December 29, 2012, and September 29, 2012, respectively. The changes comparing the respective periods were due primarily to our assessments of uncertain tax positions related to prior period tax positions. The Company paid $53,418 in prior periods as deposits for federal taxes related to prior period uncertain tax positions. The deposits are classified as a current asset netted within income taxes receivable and deferred income taxes in the condensed consolidated balance sheet. Because existing tax positions will continue to generate increased liabilities for the Company for unrecognized tax benefits over the next 12 months, and since the Company is routinely under audit by various taxing authorities, it is reasonably possible that the amount of unrecognized tax benefits will change during the next 12 months. However, the Company does not expect the change, if any, to have a material effect on the consolidated financial condition or results of operations within the next 12 months. | ||||||||||||
As of September 28, 2013, cash and cash equivalents held by the Company's foreign subsidiaries totaled $58,942. The Company's intent is to permanently reinvest a portion of these funds from earnings outside the United States for capital expansion and to repatriate a portion of these funds. Based on the Company's current projected capital needs and the current amount of cash and cash equivalents held by its foreign subsidiaries, the Company does not anticipate incurring any material tax costs beyond its accrued tax position in connection with any repatriation, but it may be required to accrue for unanticipated additional tax costs in the future if the Company's expectations or the amount of cash held by its foreign subsidiaries change. |
Commitments_and_Contingencies
Commitments and Contingencies | 9 Months Ended | ||||
Sep. 28, 2013 | |||||
Commitments and Contingencies [Abstract] | |||||
Commitments and Contingencies Disclosure [Text Block] | COMMITMENTS AND CONTINGENCIES | ||||
The Company leases various buildings, computer and other equipment, and storage space under operating leases which expire on various dates through July 2037. Rent expense on these leases as well as other month to month rentals was $3,955 and $10,843 in the three and nine months ended September 28, 2013, respectively, compared to $3,444 and $8,848 in the three and nine months ended September 29, 2012, respectively. | |||||
The following is a schedule of future minimum rental payments under operating leases at September 28, 2013: | |||||
For the three months ending December 28, 2013 | $ | 3,269 | |||
For the fiscal years ending: | |||||
2014 | 15,295 | ||||
2015 | 19,092 | ||||
2016 | 18,888 | ||||
2017 | 18,582 | ||||
Thereafter | 260,128 | ||||
$ | 335,254 | ||||
The Company leases certain retail store locations. Some of these leases include tenant allowances that are amortized over the life of the lease. In the nine months ended September 28, 2013, the Company received $4,950 in tenant allowances. No tenant allowances were received in the nine months ended September 29, 2012. The Company does not expect to receive tenant allowances under leases during the remainder of 2013. Certain leases require the Company to pay contingent rental amounts based on a percentage of sales, in addition to real estate taxes, insurance, maintenance, and other operating expenses associated with the leased premises. These leases have terms which include renewal options ranging from 10 to 70 years. | |||||
The Company has entered into real estate purchase, construction, and/or economic incentive agreements for various new retail store site locations. At September 28, 2013, the Company had total estimated cash commitments of approximately $259,700 outstanding for projected expenditures connected with the development, construction, and completion of new retail stores. This does not include any amounts for contractual obligations associated with retail store locations where the Company is in the process of certain negotiations. | |||||
Under various grant programs, state or local governments provide funding for certain costs associated with developing and opening a new retail store. The Company generally receives grant funding in exchange for commitments, such as assurance of agreed employment and wage levels at the retail store or that the retail store will remain open, made by the Company to the state or local government providing the funding. The commitments typically phase out over approximately five to 10 years. If the Company failed to maintain the commitments during the applicable period, the funds received may have to be repaid or other adverse consequences may arise, which could affect the Company's cash flows and profitability. At September 28, 2013, December 29, 2012, and September 29, 2012, the total amount of grant funding subject to a specific contractual remedy was $6,673, $7,257, and $7,319, respectively. No grant funding was received in the nine months ended September 28, 2013. | |||||
The Company operates an open account document instructions program, which provides for Cabela's-issued letters of credit. The Company had obligations to pay participating vendors $60,579, $55,455, and $65,648, at September 28, 2013, December 29, 2012, and September 29, 2012, respectively. | |||||
The Financial Services segment enters into financial instruments with off-balance sheet risk in the normal course of business through the origination of unsecured credit card loans. Unsecured credit card accounts are commitments to extend credit and totaled $25,093,000, $20,976,000, and $20,601,000, at September 28, 2013, December 29, 2012, and September 29, 2012, respectively. These commitments are in addition to any current outstanding balances of a cardholder. Unsecured credit card loans involve, to varying degrees, elements of credit risk in excess of the amount recognized in the condensed consolidated balance sheets. The principal amounts of these instruments reflect the Financial Services segment's maximum related exposure. The Financial Services segment has not experienced and does not anticipate that all customers will exercise the entire available line of credit at any given point in time. The Financial Services segment has the right to reduce or cancel the available lines of credit at any time. | |||||
Proposed Settlement of Visa Litigation – In June 2005, a number of entities, each purporting to represent a class of retail merchants, sued Visa and several member banks, and other credit card associations, alleging, among other things, that Visa and its member banks have violated United States antitrust laws by conspiring to fix the level of interchange fees. On July 13, 2012, the parties to this litigation announced that they had entered into a memorandum of understanding, which subject to certain conditions, including court approval, obligates the parties to enter into a settlement agreement to resolve the claims brought by the class members. On November 9, 2012, the settlement received preliminary court approval. The court held a hearing for final approval of the settlement on September 12, 2013, but the settlement has not yet received final court approval. The settlement agreement requires, among other things, (i) the distribution to class merchants of an amount equal to 10 basis points of default interchange across all credit rate categories for a period of eight consecutive months, which otherwise would have been paid to issuers like WFB, (ii) Visa to change its rules to allow merchants to charge a surcharge on credit card transactions subject to a cap, and (iii) Visa to meet with merchant buying groups that seek to negotiate interchange rates collectively. To date, WFB has not been named as a defendant in any credit card industry lawsuits. Based on the information in the proposed settlement, management determined that the 10 basis point reduction of default interchange across all credit rate categories for the eight consecutive month period from July 29, 2013, through March 28, 2014, would result in a reduction of interchange income of approximately $12,500 in the Financial Services segment. Therefore, a liability of $12,500 was recorded in the fourth quarter of fiscal 2012 to accrue for such proposed settlement. | |||||
In 2013, certain plaintiffs opted out of the proposed settlement resulting in management re-evaluating the impact of the 10 basis point reduction of default interchange across all credit rate categories for the eight consecutive months. In addition, Visa issued its first interchange reduction report to WFB for the period July 29, 2013, through August 31, 2013, resulting in an assessment of $1,300. As a result of these re-evaluations and the analysis relating to the merchant charge volume per the August 2013 Visa interchange reduction report, management determined that the estimated effect for the proposed settlement should be reduced by $1,650 and $2,850, respectively, in the three and nine months ended September 28, 2013. The estimated remaining liability balance for the proposed settlement is $8,300 at September 28, 2013. | |||||
Litigation and Claims – The Company is party to various legal proceedings arising in the ordinary course of business. These actions include commercial, intellectual property, employment, regulatory, and product liability claims. Some of these actions involve complex factual and legal issues and are subject to uncertainties. The activities of WFB are subject to complex federal and state laws and regulations. WFB's regulators are authorized to impose penalties for violations of these laws and regulations and, in some cases, to order WFB to pay restitution. The Company cannot predict with assurance the outcome of the actions brought against it. Accordingly, adverse developments, settlements, or resolutions may occur and have a material effect on the Company's results of operations for the period in which such development, settlement, or resolution occurs. However, the Company does not believe that the outcome of any current legal proceeding would have a material effect on its results of operations, cash flows, or financial position taken as a whole. | |||||
On January 6, 2011, the Company received a Commissioner's charge from the Chair of the U.S. Equal Employment Opportunity Commission ("EEOC") alleging that the Company has discriminated against non-Whites on the basis of their race and national origin in recruitment and hiring. The Company is disputing these allegations, and the EEOC currently is in the preliminary stages of its investigation. At the present time, the Company is unable to form a judgment regarding a favorable or unfavorable outcome regarding this matter or the potential range of loss in the event of an unfavorable outcome. |
StockBased_Compensation_Plans_
Stock-Based Compensation Plans and Employee Benefit Plans | 9 Months Ended |
Sep. 28, 2013 | |
Stock Award Plans [Abstract] | |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | STOCK-BASED COMPENSATION PLANS AND EMPLOYEE BENEFIT PLANS |
Stock-Based Compensation. The Company recognized total stock-based compensation expense of $3,837 and $11,150 for the three and nine months ended September 28, 2013, respectively, and $3,686 and $10,286 in the three and nine months ended September 29, 2012, respectively. Compensation expense related to the Company's stock-based payment awards is recognized in selling, distribution, and administrative expenses in the condensed consolidated statements of income. At September 28, 2013, the total unrecognized deferred stock-based compensation balance for all equity awards issued, net of expected forfeitures, was $24,129, net of tax, which is expected to be amortized over a weighted average period of 2.8 years. | |
New Stock Plan. Effective June 5, 2013, the shareholders of the Company approved the Cabela's Incorporated 2013 Stock Plan (the "2013 Stock Plan"). The 2013 Stock Plan replaces the Cabela's Incorporated 2004 Stock Plan (the "2004 Stock Plan") and provides for the grant of incentive stock options, non-statutory stock options ("NSOs"), stock appreciation rights, performance stock, performance units, restricted stock, and restricted stock units to employees and consultants. Non-employee directors are eligible to receive any type of award offered under the 2013 Stock Plan except incentive stock options. Awards granted under the 2013 Stock Plan have a term of no greater than ten years from the grant date and become exercisable under the vesting schedule determined at the time of grant. As of September 28, 2013, the maximum number of shares available for awards under the 2013 Stock Plan was 3,949,030. | |
Option Awards. During the nine months ended September 28, 2013, there were 207,595 NSOs granted to employees under the 2004 Stock Plan at an exercise price of $50.91 per share. These options have an eight-year term and vest over four years. On March 2, 2013, the Company also issued 64,000 premium-priced NSOs to its President and Chief Executive Officer under the 2004 Stock Plan at an exercise price of $58.55 (which was equal to 115% of the closing price of the Company's common stock on the New York Stock Exchange on March 1, 2013). The premium-priced NSOs vest in three equal annual installments beginning on March 2, 2017, and expire on March 2, 2021. At September 28, 2013, there were 3,499,901 awards outstanding under the 2004 Stock Plan. No future grants of awards will be made under the 2004 Stock Plan. | |
On June 6, 2013, the Company granted 30,000 NSOs to non-employee directors under the 2013 Stock Plan at an exercise price of $67.69 per share. These options have an eight-year term and vest over one year. | |
During the nine months ended September 28, 2013, there were 405,533 options exercised. To the extent available, the Company will issue its treasury shares for the exercise of stock options before issuing new shares. The aggregate intrinsic value of awards exercised was $17,854 and $51,885 during the nine months ended September 28, 2013, and September 29, 2012, respectively. Based on the Company's closing stock price of $64.29 at September 28, 2013, the total number of in-the-money awards exercisable as of September 28, 2013, was 2,034,938. | |
Nonvested Stock and Stock Unit Awards. During the nine months ended September 28, 2013, the Company issued 344,345 units of nonvested stock under the 2004 Stock Plan to employees at a weighted average fair value of $50.87 per unit. During the nine months ended September 28, 2013, the Company issued 20,600 units of nonvested stock under the 2013 Stock Plan to employees at a fair value of $69.98 per unit. These nonvested stock units vest evenly over four years on the grant date anniversary based on the passage of time. On March 2, 2013, the Company also issued 55,400 units of performance-based restricted stock units under the 2004 Stock Plan to certain executives at a fair value of $50.91 per unit. These performance-based restricted stock units will begin vesting in four equal annual installments on March 2, 2014, if the performance criteria is achieved. | |
On June 6, 2013, the Company granted 370 units of nonvested stock to a non-employee director of WFB under the 2013 Stock Plan at a fair value of $67.69 per unit. These nonvested stock units vest over one year. | |
Employee Stock Purchase Plan. Effective June 5, 2013, the shareholders of the Company approved the Cabela's Incorporated 2013 Employee Stock Purchase Plan (the "2013 ESPP") which replaces the Cabela's Incorporated 2004 Employee Stock Purchase Plan for all awards granted on or after August 1, 2013. During the three months ended September 28, 2013, there were 13,046 shares issued under the 2013 Plan. As of September 28, 2013, the maximum number of shares of common stock available for issuance under the 2013 ESPP was 1,986,954 shares. During the nine months ended September 28, 2013, there were 33,065 shares issued under the 2004 Plan. |
Stockholders_Equity_and_Divide
Stockholders' Equity and Dividend Restrictions | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Shareholders' Equity and Dividend Restrictions [Abstract] | ||||||||||||
Stockholders' Equity Note Disclosure [Text Block] | STOCKHOLDERS' EQUITY AND DIVIDEND RESTRICTIONS | |||||||||||
Retained Earnings - The most significant restrictions on the payment of dividends are contained within the covenants under the Company's revolving credit and unsecured senior notes purchase agreements. Also, Nebraska banking laws govern the amount of dividends that WFB can pay to Cabela's. At September 28, 2013, the Company had unrestricted retained earnings of $180,529 available for dividends. However, the Company has never declared or paid any cash dividends on its common stock, and does not anticipate paying any cash dividends in the foreseeable future. | ||||||||||||
Accumulated Other Comprehensive Income - The components of accumulated other comprehensive income, net of related taxes, are as follows for the periods ended: | ||||||||||||
September 28, | December 29, | September 29, | ||||||||||
2013 | 2012 | 2012 | ||||||||||
Accumulated net unrealized holding gains on economic development bonds | $ | 5,142 | $ | 6,823 | $ | 8,553 | ||||||
Accumulated net unrealized holding loss on derivatives | — | (1 | ) | (23 | ) | |||||||
Cumulative foreign currency translation adjustments | (340 | ) | (1,280 | ) | 387 | |||||||
Total accumulated other comprehensive income | $ | 4,802 | $ | 5,542 | $ | 8,917 | ||||||
Treasury Stock - The Company's Board of Directors authorized a share repurchase program on August 23, 2011, that provides for share repurchases on an ongoing basis to offset dilution resulting from equity awards under the Company's current or future equity compensation plans. On February 14, 2013, the Company announced its intent to repurchase up to 750,000 shares of its common stock in open market transactions through February 2014 pursuant to this share repurchase program. As of September 28, 2013, there were 181,179 shares repurchased (which includes 17,439 shares withheld to offset tax withholding obligations upon the vesting and release of certain restricted shares). At September 28, 2013, there were 586,260 shares remaining to be purchased. | ||||||||||||
The following table reconciles the Company's treasury stock activity for the periods presented. | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | |||||||||
Number of treasury shares, beginning of period | 13,737 | 800,000 | 492,414 | 800,935 | ||||||||
Purchase of treasury stock (1) | 17,439 | 16,057 | 181,179 | 816,057 | ||||||||
Treasury shares issued on exercise of stock options and share-based payment awards | (30,946 | ) | (290,034 | ) | (673,363 | ) | (1,090,969 | ) | ||||
Number of treasury shares, end of period | 230 | 526,023 | 230 | 526,023 | ||||||||
-1 | Reflects common stock withheld (under the terms of grants pursuant to a stock compensation plan) totaling 17,439 shares and 16,057 shares, respectively, to offset tax withholding obligations upon the vesting and release of restricted shares on July 7, 2013 and 2012. |
Earnings_Per_Share
Earnings Per Share | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Earnings Per Share [Abstract] | ||||||||||||
Earnings Per Share [Text Block] | EARNINGS PER SHARE | |||||||||||
The following table reconciles the weighted average number of shares utilized in the earnings per share calculations for the periods presented. | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 28, | September 29, | September 28, | September 29, | |||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Common shares – basic | 70,575,804 | 69,894,538 | 70,412,479 | 69,794,416 | ||||||||
Effect of incremental dilutive securities: | ||||||||||||
Stock options, nonvested stock units, and employee stock purchase plans | 1,182,097 | 1,661,324 | 1,305,415 | 1,830,035 | ||||||||
Common shares – diluted | 71,757,901 | 71,555,862 | 71,717,894 | 71,624,451 | ||||||||
Stock options outstanding and nonvested stock units issued considered anti-dilutive excluded from calculation | 37,582 | — | 12,527 | 78,769 | ||||||||
Supplemental_Cash_Flow_Informa
Supplemental Cash Flow Information | 9 Months Ended | |||||||
Sep. 28, 2013 | ||||||||
Supplemental Cash Flow Information [Abstract] | ||||||||
Cash Flow, Supplemental Disclosures [Text Block] | SUPPLEMENTAL CASH FLOW INFORMATION | |||||||
The following table sets forth non-cash financing and investing activities and other cash flow information for the nine months ended: | ||||||||
September 28, | September 29, | |||||||
2013 | 2012 | |||||||
Non-cash financing and investing activities: | ||||||||
Accrued property and equipment additions (1) | $ | 49,007 | $ | 24,608 | ||||
Other cash flow information: | ||||||||
Interest paid (2) | 55,836 | 60,848 | ||||||
Income taxes paid, net of refunds | 52,532 | 81,703 | ||||||
-1 | Accrued property and equipment additions are recognized in the condensed consolidated statements of cash flows in the period they are paid. | |||||||
-2 | Includes interest from the Financial Services segment totaling $45,987 and $40,693, respectively. |
Segment_Reporting
Segment Reporting | 9 Months Ended | ||||||||||||||||||||
Sep. 28, 2013 | |||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||
Segment Reporting Disclosure [Text Block] | SEGMENT REPORTING | ||||||||||||||||||||
The Company has three reportable segments: Retail, Direct, and Financial Services. The Retail segment sells products and services through the Company's retail stores. The Direct segment sells products through our e-commerce websites (Cabelas.com and Cabelas.ca) and direct mail catalogs. The Financial Services segment issues co-branded credit cards. For the Retail segment, operating costs consist primarily of employee compensation and benefits, advertising, depreciation, and occupancy costs of retail stores. For the Direct segment, operating costs consist primarily of direct marketing costs (e-commerce advertising and catalog costs) and order processing costs. For the Financial Services segment, operating costs consist primarily of advertising and promotion, license fees, third party services for processing credit card transactions, employee compensation and benefits, and other general and administrative costs. | |||||||||||||||||||||
Revenues included in Corporate Overhead and Other are primarily made up of amounts received from outfitter services, real estate rental income, land sales, and fees earned through the Company's travel business and other complementary business services. Corporate Overhead and Other expenses include unallocated shared-service costs, operations of various ancillary subsidiaries such as real estate development and travel, and segment eliminations. Unallocated shared-service costs include receiving, distribution, and storage costs of inventory, merchandising, and quality assurance costs, as well as corporate headquarters occupancy costs. | |||||||||||||||||||||
Segment assets are those directly used in or clearly allocable to an operating segment’s operations. For the Retail segment, assets include inventory in the retail stores, land, buildings, fixtures, and leasehold improvements. For the Direct segment, assets primarily include deferred catalog costs and fixed assets. Goodwill totaling $3,406, $3,535, and $3,573, at September 28, 2013, December 29, 2012, and September 29, 2012, respectively, was included in the Retail segment. The change in the carrying value of goodwill between periods is due to foreign currency translation adjustments. Assets for the Financial Services segment include cash, credit card loans, restricted cash, receivables, fixtures, and other assets. Cash and cash equivalents of the Financial Services segment were $334,832, $91,365, and $205,448, at September 28, 2013, December 29, 2012, and September 29, 2012, respectively. Assets for the Corporate Overhead and Other segment include corporate headquarters and facilities, merchandise distribution inventory, shared technology infrastructure and related information technology systems, corporate cash and cash equivalents, economic development bonds, prepaid expenses, deferred income taxes, and other corporate long-lived assets. Depreciation, amortization, and property and equipment expenditures are recognized in each respective segment. Intercompany revenue between segments was eliminated in consolidation. | |||||||||||||||||||||
Under an Intercompany Agreement, the Financial Services segment pays to the Retail and Direct business segments a fixed license fee equal to 70 basis points on all originated charge volume of the Cabela's CLUB Visa credit card portfolio. In addition, among other items, the agreement requires the Financial Services segment to reimburse the Retail and Direct segments for certain operating and promotional costs. | |||||||||||||||||||||
Financial information by segment is presented in the following tables for the periods presented: | |||||||||||||||||||||
Corporate Overhead and Other | |||||||||||||||||||||
Financial Services | |||||||||||||||||||||
Retail | Direct | Total | |||||||||||||||||||
Three Months Ended September 28, 2013: | |||||||||||||||||||||
Merchandise sales | $ | 550,545 | $ | 198,596 | $ | — | $ | — | $ | 749,141 | |||||||||||
Non-merchandise revenue: | |||||||||||||||||||||
Financial Services | — | — | 98,403 | — | 98,403 | ||||||||||||||||
Other | 333 | — | — | 2,951 | 3,284 | ||||||||||||||||
Total revenue | $ | 550,878 | $ | 198,596 | $ | 98,403 | $ | 2,951 | $ | 850,828 | |||||||||||
Operating income (loss) | $ | 103,658 | $ | 29,284 | $ | 29,182 | $ | (85,521 | ) | $ | 76,603 | ||||||||||
As a percentage of revenue | 18.8 | % | 14.7 | % | 29.7 | % | N/A | 9 | % | ||||||||||||
Depreciation and amortization | $ | 14,094 | $ | 1,874 | $ | 400 | $ | 7,803 | $ | 24,171 | |||||||||||
Assets | 1,274,722 | 177,428 | 4,133,412 | 876,503 | 6,462,065 | ||||||||||||||||
Three Months Ended September 29, 2012: | |||||||||||||||||||||
Merchandise sales | $ | 455,495 | $ | 196,818 | $ | — | $ | — | $ | 652,313 | |||||||||||
Non-merchandise revenue: | |||||||||||||||||||||
Financial Services | — | — | 85,932 | — | 85,932 | ||||||||||||||||
Other | 470 | — | — | 2,463 | 2,933 | ||||||||||||||||
Total Revenue | $ | 455,965 | $ | 196,818 | $ | 85,932 | $ | 2,463 | $ | 741,178 | |||||||||||
Operating income (loss) | $ | 85,438 | $ | 30,220 | $ | 23,230 | $ | (71,775 | ) | $ | 67,113 | ||||||||||
As a percentage of revenue | 18.7 | % | 15.4 | % | 27 | % | N/A | 9.1 | % | ||||||||||||
Depreciation and amortization | $ | 11,907 | $ | 1,841 | $ | 339 | $ | 6,177 | $ | 20,264 | |||||||||||
Assets | 1,053,644 | 170,768 | 3,490,278 | 790,679 | 5,505,369 | ||||||||||||||||
Corporate Overhead and Other | |||||||||||||||||||||
Financial Services | |||||||||||||||||||||
Retail | Direct | Total | |||||||||||||||||||
Nine Months Ended September 28, 2013: | |||||||||||||||||||||
Merchandise sales | $ | 1,520,660 | $ | 603,878 | $ | — | $ | — | $ | 2,124,538 | |||||||||||
Non-merchandise revenue: | |||||||||||||||||||||
Financial Services | — | — | 272,753 | — | 272,753 | ||||||||||||||||
Other | 890 | — | — | 11,949 | 12,839 | ||||||||||||||||
Total revenue | $ | 1,521,550 | $ | 603,878 | $ | 272,753 | $ | 11,949 | $ | 2,410,130 | |||||||||||
Operating income (loss) | $ | 279,409 | $ | 104,912 | $ | 79,198 | $ | (240,866 | ) | $ | 222,653 | ||||||||||
As a percentage of revenue | 18.4 | % | 17.4 | % | 29 | % | N/A | 9.2 | % | ||||||||||||
Depreciation and amortization | $ | 39,921 | $ | 5,635 | $ | 1,158 | $ | 21,353 | $ | 68,067 | |||||||||||
Assets | 1,274,722 | 177,428 | 4,133,412 | 876,503 | 6,462,065 | ||||||||||||||||
Nine Months Ended September 29, 2012: | |||||||||||||||||||||
Merchandise sales | $ | 1,184,786 | $ | 545,466 | $ | — | $ | — | $ | 1,730,252 | |||||||||||
Non-merchandise revenue: | |||||||||||||||||||||
Financial Services | — | — | 248,654 | — | 248,654 | ||||||||||||||||
Other | 1,203 | — | — | 11,827 | 13,030 | ||||||||||||||||
Total Revenue | $ | 1,185,989 | $ | 545,466 | $ | 248,654 | $ | 11,827 | $ | 1,991,936 | |||||||||||
Operating income (loss) | $ | 200,889 | $ | 93,559 | $ | 73,508 | $ | (196,439 | ) | $ | 171,517 | ||||||||||
As a percentage of revenue | 16.9 | % | 17.2 | % | 29.6 | % | N/A | 8.6 | % | ||||||||||||
Depreciation and amortization | $ | 34,280 | $ | 5,475 | $ | 899 | $ | 17,459 | $ | 58,113 | |||||||||||
Assets | 1,053,644 | 170,768 | 3,490,278 | 790,679 | 5,505,369 | ||||||||||||||||
The components and amounts of total revenue for the Financial Services segment were as follows for the periods presented: | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 28, | September 29, | September 28, | September 29, | ||||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||||||
Interest and fee income | $ | 87,945 | $ | 76,944 | $ | 250,383 | $ | 222,137 | |||||||||||||
Interest expense | (17,075 | ) | (13,799 | ) | (46,863 | ) | (40,379 | ) | |||||||||||||
Provision for loan losses | (8,404 | ) | (10,387 | ) | (33,030 | ) | (29,231 | ) | |||||||||||||
Net interest income, net of provision for loan losses | 62,466 | 52,758 | 170,490 | 152,527 | |||||||||||||||||
Non-interest income: | |||||||||||||||||||||
Interchange income | 88,963 | 77,022 | 252,290 | 220,388 | |||||||||||||||||
Other non-interest income | 1,430 | 3,055 | 4,113 | 11,075 | |||||||||||||||||
Total non-interest income | 90,393 | 80,077 | 256,403 | 231,463 | |||||||||||||||||
Less: Customer rewards costs | (54,456 | ) | (46,903 | ) | (154,140 | ) | (135,336 | ) | |||||||||||||
Financial Services revenue | $ | 98,403 | $ | 85,932 | $ | 272,753 | $ | 248,654 | |||||||||||||
The following table sets forth the percentage of the Company's merchandise revenue contributed by major product categories for our Retail and Direct segments and in total for the three and nine months ended September 28, 2013, and September 29, 2012. | |||||||||||||||||||||
Three Months Ended: | Retail | Direct | Total | ||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Product Category: | |||||||||||||||||||||
Hunting Equipment | 51.1 | % | 50.4 | % | 47.6 | % | 44.5 | % | 50.2 | % | 48.5 | % | |||||||||
General Outdoors | 28.3 | 28.9 | 27.8 | 29.8 | 28.2 | 29.2 | |||||||||||||||
Clothing and Footwear | 20.6 | 20.7 | 24.6 | 25.7 | 21.6 | 22.3 | |||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||
Nine Months Ended: | Retail | Direct | Total | ||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Product Category: | |||||||||||||||||||||
Hunting Equipment | 52.1 | % | 47.2 | % | 45.2 | % | 37.2 | % | 50.2 | % | 44.1 | % | |||||||||
General Outdoors | 29.3 | 33.3 | 30.9 | 36.2 | 29.7 | 34.2 | |||||||||||||||
Clothing and Footwear | 18.6 | 19.5 | 23.9 | 26.6 | 20.1 | 21.7 | |||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Fair_Value_Measurements
Fair Value Measurements | 9 Months Ended | |||||||||||||||||||||||
Sep. 28, 2013 | ||||||||||||||||||||||||
Fair Value Measurements [Abstract] | ||||||||||||||||||||||||
Fair Value Disclosures [Text Block] | FAIR VALUE MEASUREMENTS | |||||||||||||||||||||||
Fair value represents the estimated price to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. In determining fair value of financial instruments, the Company uses various methods, including discounted cash flow projections based on available market interest rates and data, and management estimates of future cash payments. Judgment is required in interpreting certain market data to develop the estimates of fair value and, accordingly, any changes in assumptions or methods may affect the fair value estimates. Financial instrument assets and liabilities measured and reported at fair value are classified and disclosed in one of the following categories: | ||||||||||||||||||||||||
• | Level 1 - Quoted market prices in active markets for identical assets or liabilities. | |||||||||||||||||||||||
• | Level 2 - Observable inputs other than quoted market prices. | |||||||||||||||||||||||
• | Level 3 - Unobservable inputs corroborated by little, if any, market data. | |||||||||||||||||||||||
Level 3 is comprised of financial instruments whose fair value is estimated based on internally developed models or methodologies utilizing significant inputs that are primarily unobservable from objective sources. At September 28, 2013, the Company's financial instruments carried on our condensed consolidated balance sheets subject to fair value measurements consisted of economic development bonds and were classified as Level 3 for valuation purposes. For the three and nine months ended September 28, 2013, and September 29, 2012, there were no transfers in or out of Levels 1, 2, or 3. | ||||||||||||||||||||||||
The table below presents changes in fair value of the economic development bonds measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the periods presented: | ||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
September 28, | September 29, | September 28, | September 29, | |||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||
Balance, beginning of period | $ | 79,043 | $ | 88,335 | $ | 85,041 | $ | 86,563 | ||||||||||||||||
Total gains or losses: | ||||||||||||||||||||||||
Included in earnings - realized | — | — | — | — | ||||||||||||||||||||
Included in accumulated other comprehensive income - unrealized | 1,043 | 4,605 | (2,334 | ) | 8,475 | |||||||||||||||||||
Valuation adjustments | — | — | — | — | ||||||||||||||||||||
Purchases, issuances, and settlements: | ||||||||||||||||||||||||
Purchases | — | — | — | — | ||||||||||||||||||||
Issuances | — | — | — | — | ||||||||||||||||||||
Settlements | (826 | ) | (196 | ) | (3,447 | ) | (2,294 | ) | ||||||||||||||||
Balance, end of period | $ | 79,260 | $ | 92,744 | $ | 79,260 | $ | 92,744 | ||||||||||||||||
Fair values of the Company's economic development bonds were estimated using discounted cash flow projection estimates. These estimates are based on available market interest rates and the estimated amounts and timing of expected future payments to be received from municipalities under tax development zones, which the Company considers to be unobservable inputs (Level 3). These fair values do not reflect any premium or discount that could result from offering these bonds for sale or through early redemption, or any related income tax impact. Declines in the fair value of available-for-sale economic development bonds below cost that are deemed to be other than temporary are reflected in earnings. At September 28, 2013, none of the bonds with a fair value below carrying value were deemed to have other than a temporary impairment. | ||||||||||||||||||||||||
On a quarterly basis, we perform various procedures to analyze the amounts and timing of projected cash flows to be received from our economic development bonds. We revalue each economic development bond using discounted cash flow models based on available market interest rates (Level 2 inputs) and management estimates, including the estimated amounts and timing of expected future tax payments (Level 3 inputs) to be received by the municipalities under tax increment financing districts. Projected cash flows are derived from sales and property taxes. Based on our analysis, in those instances where the expected cash flows are insufficient to recover the current carrying value of the bond, we adjust the carrying value of the individual bonds to their revised estimated fair value. The governmental entity from which the Company purchases the bonds is not liable for repayment of principal and interest on the bonds to the extent that the associated taxes are insufficient to fund principal and interest amounts under the bonds. Should sufficient tax revenue not be generated by the subject properties, the Company may not receive all anticipated payments and thus will be unable to realize the full carrying values of the economic development bonds, which result in a corresponding decrease to deferred grant income. | ||||||||||||||||||||||||
Long-lived assets other than goodwill and other intangible assets, which generally are tested separately for impairment on an annual basis, are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The calculation for an impairment loss compares the carrying value of the asset to that asset's estimated fair value, which may be based on estimated future discounted cash flows or unobservable market prices. We recognize an impairment loss if the asset's carrying value exceeds its estimated fair value. Frequently our impairment loss calculations contain multiple uncertainties because they require management to make assumptions and to apply judgment to estimate future cash flows and asset fair values, including forecasting cash flows under different scenarios. We have consistently applied our accounting methodologies that we use to assess impairment loss. However, if actual results are not consistent with our estimates and assumptions used in estimating future cash flows and asset fair values, we may be exposed to losses that could be material. | ||||||||||||||||||||||||
The Company evaluates the recoverability of property and equipment, land held for sale, goodwill and intangibles whenever indicators of impairment exist using significant unobservable inputs. This evaluation included existing store locations and future retail store sites. The Company recognized an impairment loss of $937 in the nine months ended September 28, 2013, related to the closure of its former Winnipeg retail store in conjunction with the opening of a new next-generation store in Winnipeg in May 2013. The impairment loss of $937 included leasehold improvements write-offs as well as lease cancellation and restoration costs. No impairment losses were recognized in the three months ended September 28, 2013. | ||||||||||||||||||||||||
The carrying amounts of cash and cash equivalents, accounts receivable, restricted cash, accounts payable, gift instruments (including credit card and loyalty rewards programs), accrued expenses, and income taxes receivable and payable included in the condensed consolidated balance sheets approximate fair value given the short-term nature of these financial instruments. The secured variable funding obligations of the Trust, which include variable rates of interest that adjust daily, can fluctuate daily based on the short-term operational needs of the Financial Services segment with advances and pay downs at par value. Therefore, the carrying value of the secured variable funding obligations of the Trust approximates fair value. | ||||||||||||||||||||||||
The table below presents the estimated fair values of the Company's financial instruments that are not carried at fair value on our condensed consolidated balance sheets at the periods indicated. The fair values of all financial instruments listed below were estimated based on internally developed models or methodologies utilizing observable inputs (Level 2). | ||||||||||||||||||||||||
September 28, 2013 | December 29, 2012 | September 29, 2012 | ||||||||||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||||||||
Financial Assets: | ||||||||||||||||||||||||
Credit card loans, net | $ | 3,567,423 | $ | 3,567,423 | $ | 3,497,472 | $ | 3,497,472 | $ | 3,151,647 | $ | 3,151,647 | ||||||||||||
Held-to-maturity investment securities | 135,000 | 135,003 | — | — | — | — | ||||||||||||||||||
Financial Liabilities: | ||||||||||||||||||||||||
Time deposits | 1,147,978 | 1,153,801 | 1,048,018 | 1,086,411 | 1,074,555 | 1,110,851 | ||||||||||||||||||
Secured long-term obligations of the Trust | 2,452,250 | 2,320,576 | 1,827,500 | 1,807,083 | 1,827,500 | 1,803,818 | ||||||||||||||||||
Long-term debt | 532,563 | 565,280 | 336,535 | 373,120 | 451,597 | 491,880 | ||||||||||||||||||
Credit Card Loans. Credit card loans are originated with variable rates of interest that adjust with changing market interest rates so the carrying value of the credit card loans, including the carrying value of deferred credit card origination costs, less the allowance for loan losses, approximates fair value. This valuation does not include the value that relates to estimated cash flows generated from new loans over the life of the cardholder relationship. Accordingly, the aggregate fair value of the credit card loans does not represent the underlying value of the established cardholder relationship. | ||||||||||||||||||||||||
Held-to-Maturity Investment Securities. The estimated fair values for held-to-maturity securities are based on prices obtained from independent brokers which are estimated using pricing models that incorporate market data. | ||||||||||||||||||||||||
Time Deposits. Time deposits are pooled in homogeneous groups, and the future cash flows of those groups are discounted using current market rates offered for similar products for purposes of estimating fair value. For all periods presented, we have consistently applied our discounting methodologies to estimated future cash flows in determining estimated fair value for time deposits. | ||||||||||||||||||||||||
Secured Long-Term Obligations of the Trust. The estimated fair value of secured long-term obligations of the Trust is based on future cash flows associated with each type of debt discounted using current borrowing rates for similar types of debt of comparable maturity. For all periods presented, we have consistently applied our discounting methodologies to estimated future cash flows in determining estimated fair value for secured long-term obligations of the Trust. | ||||||||||||||||||||||||
Long-Term Debt. The estimated fair value of long-term debt is based on future cash flows associated with each type of debt discounted using current borrowing rates for similar types of debt of comparable maturity. For all periods presented, we have consistently applied our discounting methodologies to estimated future cash flows in determining estimated fair value for long-term debt. |
Accounting_Pronouncements
Accounting Pronouncements | 9 Months Ended |
Sep. 28, 2013 | |
Accounting Pronouncements [Abstract] | |
Schedule of New Accounting Pronouncements and Changes in Accounting Principles [Table Text Block] | ACCOUNTING PRONOUNCEMENTS |
Effective February 5, 2013, the Financial Accounting Standards Board issued ASU No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income, which adds additional disclosure requirements relating to the reclassification of items out of accumulated other comprehensive income. This ASU was effective for the first quarter of 2013 for the Company. During the three and nine months ended September 28, 2013, the Company did not have any reclassification of items out of accumulated other comprehensive income. |
Cabelas_Master_Credit_Card_Tru1
Cabela's Master Credit Card Trust (Tables) | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Consolidated Assets and Liabilities of the Trust [Abstract] | ||||||||||||
Consolidated Assets and Liabilities of the Trust [Table Text Block] | The following table presents the components of the consolidated assets and liabilities of the Trust at the periods ended: | |||||||||||
September 28, | December 29, | September 29, | ||||||||||
2013 | 2012 | 2012 | ||||||||||
Consolidated assets: | ||||||||||||
Restricted credit card loans, net of allowance of $57,030, $65,090, and $65,440 | $ | 3,534,814 | $ | 3,458,043 | $ | 3,127,722 | ||||||
Restricted cash | 26,009 | 17,292 | 16,709 | |||||||||
Total | $ | 3,560,823 | $ | 3,475,335 | $ | 3,144,431 | ||||||
Consolidated liabilities: | ||||||||||||
Secured variable funding obligations | $ | — | $ | 325,000 | $ | — | ||||||
Secured long-term obligations | 2,452,250 | 1,827,500 | 1,827,500 | |||||||||
Interest due to third party investors | 2,214 | 1,424 | 1,330 | |||||||||
Total | $ | 2,454,464 | $ | 2,153,924 | $ | 1,828,830 | ||||||
Credit_Card_Loans_and_Allowanc1
Credit Card Loans and Allowance For Loan Losses Credit Card Loans (Tables) | 9 Months Ended | |||||||||||||||||||||||
Sep. 28, 2013 | ||||||||||||||||||||||||
Credit Card Loans [Abstract] | ||||||||||||||||||||||||
Credit Card Loans [Table Text Block] | The following table reflects the composition of the credit card loans at the periods ended: | |||||||||||||||||||||||
September 28, | December 29, | September 29, | ||||||||||||||||||||||
2013 | 2012 | 2012 | ||||||||||||||||||||||
Restricted credit card loans of the Trust (restricted for repayment of secured borrowings of the Trust) | $ | 3,591,844 | $ | 3,523,133 | $ | 3,193,162 | ||||||||||||||||||
Unrestricted credit card loans | 27,999 | 34,356 | 20,021 | |||||||||||||||||||||
Total credit card loans | 3,619,843 | 3,557,489 | 3,213,183 | |||||||||||||||||||||
Allowance for loan losses | (57,370 | ) | (65,600 | ) | (65,750 | ) | ||||||||||||||||||
Deferred credit card origination costs | 4,950 | 5,583 | 4,214 | |||||||||||||||||||||
Credit card loans, net | $ | 3,567,423 | $ | 3,497,472 | $ | 3,151,647 | ||||||||||||||||||
Allowance for Credit Losses on Financing Receivables [Table Text Block] | The following table reflects the activity in the allowance for loan losses by credit card segment for the periods presented: | |||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
28-Sep-13 | 29-Sep-12 | |||||||||||||||||||||||
Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | |||||||||||||||||||
Balance, beginning of period | $ | 43,500 | $ | 19,000 | $ | 62,500 | $ | 42,050 | $ | 25,000 | $ | 67,050 | ||||||||||||
Provision for loan losses | 13,280 | (4,876 | ) | 8,404 | 10,976 | (589 | ) | 10,387 | ||||||||||||||||
Charge-offs | (13,841 | ) | (3,636 | ) | (17,477 | ) | (13,171 | ) | (2,565 | ) | (15,736 | ) | ||||||||||||
Recoveries | 2,931 | 1,012 | 3,943 | 2,895 | 1,154 | 4,049 | ||||||||||||||||||
Net charge-offs | (10,910 | ) | (2,624 | ) | (13,534 | ) | (10,276 | ) | (1,411 | ) | (11,687 | ) | ||||||||||||
Balance, end of period | $ | 45,870 | $ | 11,500 | $ | 57,370 | $ | 42,750 | $ | 23,000 | $ | 65,750 | ||||||||||||
Nine Months Ended | ||||||||||||||||||||||||
28-Sep-13 | 29-Sep-12 | |||||||||||||||||||||||
Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | Credit Card Loans | Restructured Credit Card Loans | Total Credit Card Loans | |||||||||||||||||||
Balance, beginning of period | $ | 42,600 | $ | 23,000 | $ | 65,600 | $ | 44,350 | $ | 29,000 | $ | 73,350 | ||||||||||||
Provision for loan losses | 37,227 | (4,197 | ) | 33,030 | 28,459 | 772 | 29,231 | |||||||||||||||||
Charge-offs | (43,894 | ) | (10,532 | ) | (54,426 | ) | (40,008 | ) | (10,574 | ) | (50,582 | ) | ||||||||||||
Recoveries | 9,937 | 3,229 | 13,166 | 9,949 | 3,802 | 13,751 | ||||||||||||||||||
Net charge-offs | (33,957 | ) | (7,303 | ) | (41,260 | ) | (30,059 | ) | (6,772 | ) | (36,831 | ) | ||||||||||||
Balance, end of period | $ | 45,870 | $ | 11,500 | $ | 57,370 | $ | 42,750 | $ | 23,000 | $ | 65,750 | ||||||||||||
Financing Receivable Credit Quality Indicators [Table Text Block] | The table below provides information on non-accrual, past due, and restructured credit card loans by class using the respective quarter FICO score at the periods ended: | |||||||||||||||||||||||
September 28, 2013: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 498,540 | $ | 1,208,374 | $ | 1,803,735 | $ | 36,380 | $ | 3,547,029 | ||||||||||||||
1 to 29 days past due | 19,899 | 13,468 | 11,487 | 3,996 | 48,850 | |||||||||||||||||||
30 to 59 days past due | 6,807 | 1,117 | 290 | 1,876 | 10,090 | |||||||||||||||||||
60 or more days past due | 10,965 | 203 | 19 | 2,687 | 13,874 | |||||||||||||||||||
Total past due | 37,671 | 14,788 | 11,796 | 8,559 | 72,814 | |||||||||||||||||||
Total credit card loans | $ | 536,211 | $ | 1,223,162 | $ | 1,815,531 | $ | 44,939 | $ | 3,619,843 | ||||||||||||||
90 days or more past due and still accruing | $ | 5,624 | $ | 18 | $ | 1 | $ | 1,222 | $ | 6,865 | ||||||||||||||
Non-accrual | — | — | — | 5,672 | 5,672 | |||||||||||||||||||
December 29, 2012: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 453,894 | $ | 1,134,840 | $ | 1,856,587 | $ | 44,193 | $ | 3,489,514 | ||||||||||||||
1 to 29 days past due | 17,901 | 11,558 | 10,094 | 4,304 | 43,857 | |||||||||||||||||||
30 to 59 days past due | 6,060 | 1,004 | 203 | 1,811 | 9,078 | |||||||||||||||||||
60 or more days past due | 11,416 | 189 | 43 | 3,392 | 15,040 | |||||||||||||||||||
Total past due | 35,377 | 12,751 | 10,340 | 9,507 | 67,975 | |||||||||||||||||||
Total credit card loans | $ | 489,271 | $ | 1,147,591 | $ | 1,866,927 | $ | 53,700 | $ | 3,557,489 | ||||||||||||||
90 days or more past due and still accruing | $ | 6,118 | $ | 38 | $ | 4 | $ | 1,481 | $ | 7,641 | ||||||||||||||
Non-accrual | — | — | — | 5,985 | 5,985 | |||||||||||||||||||
September 29, 2012: | FICO Score of Credit Card Loans Segment | Restructured Credit Card Loans Segment (1) | ||||||||||||||||||||||
691 and Below | 692 - 758 | 759 and Above | Total | |||||||||||||||||||||
Credit card loan status: | ||||||||||||||||||||||||
Current | $ | 424,376 | $ | 1,046,579 | $ | 1,623,557 | $ | 43,931 | $ | 3,138,443 | ||||||||||||||
1 to 29 days past due | 20,190 | 13,919 | 11,542 | 4,688 | 50,339 | |||||||||||||||||||
30 to 59 days past due | 6,597 | 977 | 226 | 2,032 | 9,832 | |||||||||||||||||||
60 or more days past due | 11,033 | 70 | 37 | 3,429 | 14,569 | |||||||||||||||||||
Total past due | 37,820 | 14,966 | 11,805 | 10,149 | 74,740 | |||||||||||||||||||
Total credit card loans | $ | 462,196 | $ | 1,061,545 | $ | 1,635,362 | $ | 54,080 | $ | 3,213,183 | ||||||||||||||
90 days or more past due and still accruing | $ | 5,753 | $ | 13 | $ | 20 | $ | 1,509 | $ | 7,295 | ||||||||||||||
Non-accrual | — | — | — | 6,054 | 6,054 | |||||||||||||||||||
-1 | Specific allowance for loan losses of $11,500 at September 28, 2013, and 23,000 at both December 29, 2012, and September 29, 2012, are included in allowance for loan losses. |
Securities_Tables
Securities (Tables) | 9 Months Ended | |||||||||||||||
Sep. 28, 2013 | ||||||||||||||||
Securities [Abstract] | ||||||||||||||||
Available-for-sale Securities [Table Text Block] | Securities consisted of the following for the periods ended: | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
September 28, 2013: | ||||||||||||||||
Available-for-sale securities: | ||||||||||||||||
Economic development bonds | $ | 71,098 | $ | 8,199 | $ | (37 | ) | $ | 79,260 | |||||||
Held-to-maturity securities: | ||||||||||||||||
U.S. government agency (1) | $ | 135,000 | $ | 3 | $ | — | $ | 135,003 | ||||||||
December 29, 2012: | ||||||||||||||||
Available-for-sale securities: | ||||||||||||||||
Economic development bonds | $ | 74,545 | $ | 10,496 | $ | — | $ | 85,041 | ||||||||
September 29, 2012: | ||||||||||||||||
Available-for-sale securities: | ||||||||||||||||
Economic development bonds | $ | 79,587 | $ | 13,157 | $ | — | $ | 92,744 | ||||||||
-1 | Represents U.S. government agency held-to-maturity securities held by the Financial Services segment and available for utilization only by the Financial Services Segment pursuant to regulatory restrictions. | |||||||||||||||
Schedule of Available-for-sale Securities Reconciliation [Table Text Block] | The carrying value and fair value of these securities classified by estimated maturity based on expected future cash flows at September 28, 2013, were as follows: | |||||||||||||||
Available-for-Sale | Held-to-Maturity | |||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||
For the three months ending December 28, 2013 | $ | 2,706 | $ | 3,106 | $ | 135,000 | $ | 135,003 | ||||||||
For the fiscal years ending: | ||||||||||||||||
2014 | 1,861 | 2,315 | — | — | ||||||||||||
2015 | 1,783 | 2,266 | — | — | ||||||||||||
2016 | 2,209 | 2,718 | — | — | ||||||||||||
2017 | 2,579 | 2,984 | — | — | ||||||||||||
2018 - 2022 | 19,434 | 22,114 | — | — | ||||||||||||
2023 and thereafter | 40,526 | 43,757 | — | — | ||||||||||||
Totals | $ | 71,098 | $ | 79,260 | $ | 135,000 | $ | 135,003 | ||||||||
Borrowings_of_Financial_Servic1
Borrowings of Financial Services Segment (Tables) | 9 Months Ended | |||||||||||||||||||||||
Sep. 28, 2013 | ||||||||||||||||||||||||
Borrowings of the Financial Services Segment [Abstract] | ||||||||||||||||||||||||
Schedule of Assets and Associated Liabilities Accounted for as Secured Borrowings [Table Text Block] | ||||||||||||||||||||||||
September 28, 2013: | ||||||||||||||||||||||||
Series | Expected | Fixed Rate Obligations | Interest Rate | Variable Rate Obligations | Interest Rate | Total Obligations | Interest Rate | |||||||||||||||||
Maturity Date | ||||||||||||||||||||||||
Series 2010-I | Jan-15 | $ | — | — | % | $ | 255,000 | 1.63 | % | $ | 255,000 | 1.63 | % | |||||||||||
Series 2010-II | Sep-15 | 127,500 | 2.29 | 85,000 | 0.88 | 212,500 | 1.73 | |||||||||||||||||
Series 2011-II | Jun-16 | 155,000 | 2.39 | 100,000 | 0.78 | 255,000 | 1.76 | |||||||||||||||||
Series 2011-IV | Oct-16 | 165,000 | 1.9 | 90,000 | 0.73 | 255,000 | 1.49 | |||||||||||||||||
Series 2012-I | Feb-17 | 275,000 | 1.63 | 150,000 | 0.71 | 425,000 | 1.31 | |||||||||||||||||
Series 2012-II | Jun-17 | 300,000 | 1.45 | 125,000 | 0.66 | 425,000 | 1.22 | |||||||||||||||||
Series 2013-I | Feb-23 | 327,250 | 2.71 | — | — | 327,250 | 2.71 | |||||||||||||||||
Series 2013-II | Aug-18 | 100,000 | 2.17 | 197,500 | 0.88 | 297,500 | 1.31 | |||||||||||||||||
Secured long-term obligations of the Trust | $ | 1,449,750 | $ | 1,002,500 | $ | 2,452,250 | ||||||||||||||||||
December 29, 2012: | ||||||||||||||||||||||||
Series | Expected | Fixed Rate Obligations | Interest Rate | Variable Rate Obligations | Interest Rate | Total Obligations | Interest Rate | |||||||||||||||||
Maturity Date | ||||||||||||||||||||||||
Series 2010-I | Jan-15 | $ | — | — | % | $ | 255,000 | 1.66 | % | $ | 255,000 | 1.66 | % | |||||||||||
Series 2010-II | Sep-15 | 127,500 | 2.29 | 85,000 | 0.91 | 212,500 | 1.74 | |||||||||||||||||
Series 2011-II | Jun-16 | 155,000 | 2.39 | 100,000 | 0.81 | 255,000 | 1.77 | |||||||||||||||||
Series 2011-IV | Oct-16 | 165,000 | 1.9 | 90,000 | 0.76 | 255,000 | 1.5 | |||||||||||||||||
Series 2012-I | Feb-17 | 275,000 | 1.63 | 150,000 | 0.74 | 425,000 | 1.32 | |||||||||||||||||
Series 2012-II | Jun-17 | 300,000 | 1.45 | 125,000 | 0.69 | 425,000 | 1.23 | |||||||||||||||||
Secured long-term obligations of the Trust | $ | 1,022,500 | $ | 805,000 | $ | 1,827,500 | ||||||||||||||||||
September 29, 2012: | ||||||||||||||||||||||||
Series | Expected | Fixed Rate Obligations | Interest Rate | Variable Rate Obligations | Interest Rate | Total Obligations | Interest Rate | |||||||||||||||||
Maturity Date | ||||||||||||||||||||||||
Series 2010-I | Jan-15 | $ | — | — | % | $ | 255,000 | 1.67 | % | $ | 255,000 | 1.67 | % | |||||||||||
Series 2010-II | Sep-15 | 127,500 | 2.29 | 85,000 | 0.92 | 212,500 | 1.74 | |||||||||||||||||
Series 2011-II | Jun-16 | 155,000 | 2.39 | 100,000 | 0.82 | 255,000 | 1.77 | |||||||||||||||||
Series 2011-IV | Oct-16 | 165,000 | 1.9 | 90,000 | 0.77 | 255,000 | 1.5 | |||||||||||||||||
Series 2012-I | Feb-17 | 275,000 | 1.63 | 150,000 | 0.75 | 425,000 | 1.32 | |||||||||||||||||
Series 2012-II | Jun-17 | 300,000 | 1.45 | 125,000 | 0.7 | 425,000 | 1.23 | |||||||||||||||||
Secured long-term obligations of the Trust | $ | 1,022,500 | $ | 805,000 | $ | 1,827,500 | ||||||||||||||||||
LongTerm_Debt_and_Capital_Leas1
Long-Term Debt and Capital Leases (Tables) | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Debt Instrument [Line Items] | ||||||||||||
Schedule of Debt [Table Text Block] | Long-term debt, including revolving credit facilities and capital leases, consisted of the following at the periods ended: | |||||||||||
September 28, | December 29, | September 29, | ||||||||||
2013 | 2012 | 2012 | ||||||||||
Unsecured revolving credit facility | $ | 200,000 | $ | — | $ | 115,000 | ||||||
Unsecured notes due 2016 with interest at 5.99% | 215,000 | 215,000 | 215,000 | |||||||||
Unsecured senior notes due 2017 with interest at 6.08% | 60,000 | 60,000 | 60,000 | |||||||||
Unsecured senior notes due 2014-2018 with interest at 7.20% | 40,714 | 48,857 | 48,857 | |||||||||
Unsecured revolving credit facility of Canada operations | 4,364 | — | — | |||||||||
Capital lease obligations payable through 2036 | 12,485 | 12,678 | 12,740 | |||||||||
Total debt | 532,563 | 336,535 | 451,597 | |||||||||
Less current portion of debt | (8,414 | ) | (8,402 | ) | (8,398 | ) | ||||||
Long-term debt, less current maturities | $ | 524,149 | $ | 328,133 | $ | 443,199 | ||||||
Income_Taxes_Tables
Income Taxes (Tables) | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Income Taxes [Abstract] | ||||||||||||
Schedule of Effective Income Tax Rate Reconciliation [Table Text Block] | A reconciliation of the statutory federal income tax rate to the effective income tax rate was as follows for the periods presented. | |||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 28, | September 29, | September 28, | September 29, | |||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Statutory federal rate | 35 | % | 35 | % | 35 | % | 35 | % | ||||
State income taxes, net of federal tax benefit | 1.4 | 2.3 | 1.4 | 2.8 | ||||||||
Other nondeductible items | 0.2 | 0.9 | 0.2 | 0.7 | ||||||||
Tax exempt interest income | (0.5 | ) | (0.5 | ) | (0.4 | ) | (0.5 | ) | ||||
Rate differential on foreign income | (5.2 | ) | (4.4 | ) | (4.2 | ) | (4.1 | ) | ||||
Change in unrecognized tax benefits | (0.8 | ) | 0.5 | — | 0.6 | |||||||
Other, net | 1.2 | (1.5 | ) | — | (0.6 | ) | ||||||
Effective income tax rate | 31.3 | % | 32.3 | % | 32 | % | 33.9 | % |
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 9 Months Ended | ||||
Sep. 28, 2013 | |||||
Future Minimum Lease Payments [Line Items] | |||||
Schedule of Future Minimum Rental Payments for Operating Leases [Table Text Block] | The following is a schedule of future minimum rental payments under operating leases at September 28, 2013: | ||||
For the three months ending December 28, 2013 | $ | 3,269 | |||
For the fiscal years ending: | |||||
2014 | 15,295 | ||||
2015 | 19,092 | ||||
2016 | 18,888 | ||||
2017 | 18,582 | ||||
Thereafter | 260,128 | ||||
$ | 335,254 | ||||
Stockholders_Equity_and_Divide1
Stockholders' Equity and Dividend Restrictions (Tables) | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Accumulated Other Comprehensive Income [Abstract] | ||||||||||||
Treasury Stock Activity [Table Text Block] | The following table reconciles the Company's treasury stock activity for the periods presented. | |||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | |||||||||
Number of treasury shares, beginning of period | 13,737 | 800,000 | 492,414 | 800,935 | ||||||||
Purchase of treasury stock (1) | 17,439 | 16,057 | 181,179 | 816,057 | ||||||||
Treasury shares issued on exercise of stock options and share-based payment awards | (30,946 | ) | (290,034 | ) | (673,363 | ) | (1,090,969 | ) | ||||
Number of treasury shares, end of period | 230 | 526,023 | 230 | 526,023 | ||||||||
Schedule of Accumulated Other Comprehensive Income (Loss) [Table Text Block] | The components of accumulated other comprehensive income, net of related taxes, are as follows for the periods ended: | |||||||||||
September 28, | December 29, | September 29, | ||||||||||
2013 | 2012 | 2012 | ||||||||||
Accumulated net unrealized holding gains on economic development bonds | $ | 5,142 | $ | 6,823 | $ | 8,553 | ||||||
Accumulated net unrealized holding loss on derivatives | — | (1 | ) | (23 | ) | |||||||
Cumulative foreign currency translation adjustments | (340 | ) | (1,280 | ) | 387 | |||||||
Total accumulated other comprehensive income | $ | 4,802 | $ | 5,542 | $ | 8,917 | ||||||
Earnings_Per_Share_Tables
Earnings Per Share (Tables) | 9 Months Ended | |||||||||||
Sep. 28, 2013 | ||||||||||||
Earnings Per Sharee [Abstract] | ||||||||||||
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] | The following table reconciles the weighted average number of shares utilized in the earnings per share calculations for the periods presented. | |||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 28, | September 29, | September 28, | September 29, | |||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Common shares – basic | 70,575,804 | 69,894,538 | 70,412,479 | 69,794,416 | ||||||||
Effect of incremental dilutive securities: | ||||||||||||
Stock options, nonvested stock units, and employee stock purchase plans | 1,182,097 | 1,661,324 | 1,305,415 | 1,830,035 | ||||||||
Common shares – diluted | 71,757,901 | 71,555,862 | 71,717,894 | 71,624,451 | ||||||||
Stock options outstanding and nonvested stock units issued considered anti-dilutive excluded from calculation | 37,582 | — | 12,527 | 78,769 | ||||||||
Supplemental_Cash_Flow_Informa1
Supplemental Cash Flow Information (Tables) | 9 Months Ended | |||||||
Sep. 28, 2013 | ||||||||
Supplemental Cash Flow Information [Abstract] | ||||||||
Schedule of Cash Flow, Supplemental Disclosures [Table Text Block] | The following table sets forth non-cash financing and investing activities and other cash flow information for the nine months ended: | |||||||
September 28, | September 29, | |||||||
2013 | 2012 | |||||||
Non-cash financing and investing activities: | ||||||||
Accrued property and equipment additions (1) | $ | 49,007 | $ | 24,608 | ||||
Other cash flow information: | ||||||||
Interest paid (2) | 55,836 | 60,848 | ||||||
Income taxes paid, net of refunds | 52,532 | 81,703 | ||||||
-1 | Accrued property and equipment additions are recognized in the condensed consolidated statements of cash flows in the period they are paid. | |||||||
-2 | Includes interest from the Financial Services segment totaling $45,987 and $40,693, respectively. |
Segment_Reporting_Tables
Segment Reporting (Tables) | 9 Months Ended | ||||||||||||||||||||
Sep. 28, 2013 | |||||||||||||||||||||
Financial Information by Segment [Abstract] | |||||||||||||||||||||
Schedule of Segment Reporting Information, by Segment [Table Text Block] | Financial information by segment is presented in the following tables for the periods presented: | ||||||||||||||||||||
Corporate Overhead and Other | |||||||||||||||||||||
Financial Services | |||||||||||||||||||||
Retail | Direct | Total | |||||||||||||||||||
Three Months Ended September 28, 2013: | |||||||||||||||||||||
Merchandise sales | $ | 550,545 | $ | 198,596 | $ | — | $ | — | $ | 749,141 | |||||||||||
Non-merchandise revenue: | |||||||||||||||||||||
Financial Services | — | — | 98,403 | — | 98,403 | ||||||||||||||||
Other | 333 | — | — | 2,951 | 3,284 | ||||||||||||||||
Total revenue | $ | 550,878 | $ | 198,596 | $ | 98,403 | $ | 2,951 | $ | 850,828 | |||||||||||
Operating income (loss) | $ | 103,658 | $ | 29,284 | $ | 29,182 | $ | (85,521 | ) | $ | 76,603 | ||||||||||
As a percentage of revenue | 18.8 | % | 14.7 | % | 29.7 | % | N/A | 9 | % | ||||||||||||
Depreciation and amortization | $ | 14,094 | $ | 1,874 | $ | 400 | $ | 7,803 | $ | 24,171 | |||||||||||
Assets | 1,274,722 | 177,428 | 4,133,412 | 876,503 | 6,462,065 | ||||||||||||||||
Three Months Ended September 29, 2012: | |||||||||||||||||||||
Merchandise sales | $ | 455,495 | $ | 196,818 | $ | — | $ | — | $ | 652,313 | |||||||||||
Non-merchandise revenue: | |||||||||||||||||||||
Financial Services | — | — | 85,932 | — | 85,932 | ||||||||||||||||
Other | 470 | — | — | 2,463 | 2,933 | ||||||||||||||||
Total Revenue | $ | 455,965 | $ | 196,818 | $ | 85,932 | $ | 2,463 | $ | 741,178 | |||||||||||
Operating income (loss) | $ | 85,438 | $ | 30,220 | $ | 23,230 | $ | (71,775 | ) | $ | 67,113 | ||||||||||
As a percentage of revenue | 18.7 | % | 15.4 | % | 27 | % | N/A | 9.1 | % | ||||||||||||
Depreciation and amortization | $ | 11,907 | $ | 1,841 | $ | 339 | $ | 6,177 | $ | 20,264 | |||||||||||
Assets | 1,053,644 | 170,768 | 3,490,278 | 790,679 | 5,505,369 | ||||||||||||||||
Corporate Overhead and Other | |||||||||||||||||||||
Financial Services | |||||||||||||||||||||
Retail | Direct | Total | |||||||||||||||||||
Nine Months Ended September 28, 2013: | |||||||||||||||||||||
Merchandise sales | $ | 1,520,660 | $ | 603,878 | $ | — | $ | — | $ | 2,124,538 | |||||||||||
Non-merchandise revenue: | |||||||||||||||||||||
Financial Services | — | — | 272,753 | — | 272,753 | ||||||||||||||||
Other | 890 | — | — | 11,949 | 12,839 | ||||||||||||||||
Total revenue | $ | 1,521,550 | $ | 603,878 | $ | 272,753 | $ | 11,949 | $ | 2,410,130 | |||||||||||
Operating income (loss) | $ | 279,409 | $ | 104,912 | $ | 79,198 | $ | (240,866 | ) | $ | 222,653 | ||||||||||
As a percentage of revenue | 18.4 | % | 17.4 | % | 29 | % | N/A | 9.2 | % | ||||||||||||
Depreciation and amortization | $ | 39,921 | $ | 5,635 | $ | 1,158 | $ | 21,353 | $ | 68,067 | |||||||||||
Assets | 1,274,722 | 177,428 | 4,133,412 | 876,503 | 6,462,065 | ||||||||||||||||
Nine Months Ended September 29, 2012: | |||||||||||||||||||||
Merchandise sales | $ | 1,184,786 | $ | 545,466 | $ | — | $ | — | $ | 1,730,252 | |||||||||||
Non-merchandise revenue: | |||||||||||||||||||||
Financial Services | — | — | 248,654 | — | 248,654 | ||||||||||||||||
Other | 1,203 | — | — | 11,827 | 13,030 | ||||||||||||||||
Total Revenue | $ | 1,185,989 | $ | 545,466 | $ | 248,654 | $ | 11,827 | $ | 1,991,936 | |||||||||||
Operating income (loss) | $ | 200,889 | $ | 93,559 | $ | 73,508 | $ | (196,439 | ) | $ | 171,517 | ||||||||||
As a percentage of revenue | 16.9 | % | 17.2 | % | 29.6 | % | N/A | 8.6 | % | ||||||||||||
Depreciation and amortization | $ | 34,280 | $ | 5,475 | $ | 899 | $ | 17,459 | $ | 58,113 | |||||||||||
Assets | 1,053,644 | 170,768 | 3,490,278 | 790,679 | 5,505,369 | ||||||||||||||||
Revenue Components of Financial Services Segment [Table Text Block] | The components and amounts of total revenue for the Financial Services segment were as follows for the periods presented: | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 28, | September 29, | September 28, | September 29, | ||||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||||||
Interest and fee income | $ | 87,945 | $ | 76,944 | $ | 250,383 | $ | 222,137 | |||||||||||||
Interest expense | (17,075 | ) | (13,799 | ) | (46,863 | ) | (40,379 | ) | |||||||||||||
Provision for loan losses | (8,404 | ) | (10,387 | ) | (33,030 | ) | (29,231 | ) | |||||||||||||
Net interest income, net of provision for loan losses | 62,466 | 52,758 | 170,490 | 152,527 | |||||||||||||||||
Non-interest income: | |||||||||||||||||||||
Interchange income | 88,963 | 77,022 | 252,290 | 220,388 | |||||||||||||||||
Other non-interest income | 1,430 | 3,055 | 4,113 | 11,075 | |||||||||||||||||
Total non-interest income | 90,393 | 80,077 | 256,403 | 231,463 | |||||||||||||||||
Less: Customer rewards costs | (54,456 | ) | (46,903 | ) | (154,140 | ) | (135,336 | ) | |||||||||||||
Financial Services revenue | $ | 98,403 | $ | 85,932 | $ | 272,753 | $ | 248,654 | |||||||||||||
Revenue from External Customers by Products and Services [Table Text Block] | |||||||||||||||||||||
Three Months Ended: | Retail | Direct | Total | ||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Product Category: | |||||||||||||||||||||
Hunting Equipment | 51.1 | % | 50.4 | % | 47.6 | % | 44.5 | % | 50.2 | % | 48.5 | % | |||||||||
General Outdoors | 28.3 | 28.9 | 27.8 | 29.8 | 28.2 | 29.2 | |||||||||||||||
Clothing and Footwear | 20.6 | 20.7 | 24.6 | 25.7 | 21.6 | 22.3 | |||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||
Nine Months Ended: | Retail | Direct | Total | ||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Product Category: | |||||||||||||||||||||
Hunting Equipment | 52.1 | % | 47.2 | % | 45.2 | % | 37.2 | % | 50.2 | % | 44.1 | % | |||||||||
General Outdoors | 29.3 | 33.3 | 30.9 | 36.2 | 29.7 | 34.2 | |||||||||||||||
Clothing and Footwear | 18.6 | 19.5 | 23.9 | 26.6 | 20.1 | 21.7 | |||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Fair_Value_Measurements_Tables
Fair Value Measurements (Tables) | 9 Months Ended | |||||||||||||||||||||||
Sep. 28, 2013 | ||||||||||||||||||||||||
Fair Value of Level 3 Assets and Liabilities [Abstract] | ||||||||||||||||||||||||
Fair Value, Assets Measured on Recurring Basis [Table Text Block] | ||||||||||||||||||||||||
September 28, 2013 | December 29, 2012 | September 29, 2012 | ||||||||||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||||||||
Financial Assets: | ||||||||||||||||||||||||
Credit card loans, net | $ | 3,567,423 | $ | 3,567,423 | $ | 3,497,472 | $ | 3,497,472 | $ | 3,151,647 | $ | 3,151,647 | ||||||||||||
Held-to-maturity investment securities | 135,000 | 135,003 | — | — | — | — | ||||||||||||||||||
Financial Liabilities: | ||||||||||||||||||||||||
Time deposits | 1,147,978 | 1,153,801 | 1,048,018 | 1,086,411 | 1,074,555 | 1,110,851 | ||||||||||||||||||
Secured long-term obligations of the Trust | 2,452,250 | 2,320,576 | 1,827,500 | 1,807,083 | 1,827,500 | 1,803,818 | ||||||||||||||||||
Long-term debt | 532,563 | 565,280 | 336,535 | 373,120 | 451,597 | 491,880 | ||||||||||||||||||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block] | ||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
September 28, | September 29, | September 28, | September 29, | |||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||
Balance, beginning of period | $ | 79,043 | $ | 88,335 | $ | 85,041 | $ | 86,563 | ||||||||||||||||
Total gains or losses: | ||||||||||||||||||||||||
Included in earnings - realized | — | — | — | — | ||||||||||||||||||||
Included in accumulated other comprehensive income - unrealized | 1,043 | 4,605 | (2,334 | ) | 8,475 | |||||||||||||||||||
Valuation adjustments | — | — | — | — | ||||||||||||||||||||
Purchases, issuances, and settlements: | ||||||||||||||||||||||||
Purchases | — | — | — | — | ||||||||||||||||||||
Issuances | — | — | — | — | ||||||||||||||||||||
Settlements | (826 | ) | (196 | ) | (3,447 | ) | (2,294 | ) | ||||||||||||||||
Balance, end of period | $ | 79,260 | $ | 92,744 | $ | 79,260 | $ | 92,744 | ||||||||||||||||
Management_Representations_Det
Management Representations (Details) (USD $) | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 |
In Thousands, unless otherwise specified | |||
Cash and Cash Equivalent at Subsidiary | $334,832 | $91,365 | $205,448 |
Cabelas_Master_Credit_Card_Tru2
Cabela's Master Credit Card Trust (Details) (USD $) | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 |
In Thousands, unless otherwise specified | |||
Consolidated assets: [Abstract] | |||
Restricted credit card loans, net of allowance of $57,030, $65,090, and $65,440 | $3,534,814 | $3,458,043 | $3,127,722 |
Restricted cash of the Trust | 26,009 | 17,292 | 16,709 |
Total Consolidated Assets of the Trust | 3,560,823 | 3,475,335 | 3,144,431 |
Allowance for loan losses | -57,370 | -65,600 | -65,750 |
Consolidated liabilities: [Abstract] | |||
Secured variable funding obligations | 0 | 325,000 | 0 |
Secured long-term obligations | 2,452,250 | 1,827,500 | 1,827,500 |
Interest due to third party investors | 2,214 | 1,424 | 1,330 |
Total Consolidated liabilities of the Trust | 2,454,464 | 2,153,924 | 1,828,830 |
Cabela's Master Credit Card Trust [Member] | |||
Consolidated assets: [Abstract] | |||
Allowance for loan losses | $57,030 | $65,090 | $65,440 |
Credit_Card_Loans_and_Allowanc2
Credit Card Loans and Allowance For Loan Losses (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Jun. 29, 2013 | Dec. 29, 2012 |
Financing Receivable, Recorded Investment [Line Items] | ||||||
Restricted credit card loans of the Trust (restricted for repayment of secured borrowings of the Trust) | $3,591,844 | $3,193,162 | $3,591,844 | $3,193,162 | $3,523,133 | |
Unrestricted credit card loans | 27,999 | 20,021 | 27,999 | 20,021 | 34,356 | |
Credit Card Receivables | 3,619,843 | 3,213,183 | 3,619,843 | 3,213,183 | 3,557,489 | |
Allowance for loan losses | -57,370 | -65,750 | -57,370 | -65,750 | -65,600 | |
Deferred credit card origination costs | 4,950 | 4,214 | 4,950 | 4,214 | 5,583 | |
Loans and Leases Receivable, Net Reported Amount | 3,567,423 | 3,151,647 | 3,567,423 | 3,151,647 | 3,497,472 | |
Balance, beginning of period | 62,500 | 67,050 | 65,600 | 73,350 | ||
Provision for loan losses | 8,404 | 10,387 | 33,030 | 29,231 | ||
Charge-offs | -17,477 | -15,736 | -54,426 | -50,582 | ||
Recoveries | 3,943 | 4,049 | 13,166 | 13,751 | ||
Net charge-offs | -13,534 | -11,687 | -41,260 | -36,831 | ||
Balance, end of period | 57,370 | 65,750 | 57,370 | 65,750 | ||
Loans and Leases Receivable, Consumer, Allowance | 11,500 | 23,000 | 11,500 | 23,000 | 23,000 | |
Current | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 3,547,029 | 3,138,443 | 3,547,029 | 3,138,443 | 3,489,514 | |
1 to 29 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 48,850 | 50,339 | 48,850 | 50,339 | 43,857 | |
30 to 59 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 10,090 | 9,832 | 10,090 | 9,832 | 9,078 | |
60 or more days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 13,874 | 14,569 | 13,874 | 14,569 | 15,040 | |
Total past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 72,814 | 74,740 | 72,814 | 74,740 | 67,975 | |
90 days or more past due and still accruing | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 6,865 | 7,295 | 6,865 | 7,295 | 7,641 | |
Non-accrual | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 5,672 | 6,054 | 5,672 | 6,054 | 5,985 | |
FICO Score, 691 and Below [Member] | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 536,211 | 462,196 | 536,211 | 462,196 | 489,271 | |
FICO Score, 691 and Below [Member] | Current | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 498,540 | 424,376 | 498,540 | 424,376 | 453,894 | |
FICO Score, 691 and Below [Member] | 1 to 29 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 19,899 | 20,190 | 19,899 | 20,190 | 17,901 | |
FICO Score, 691 and Below [Member] | 30 to 59 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 6,807 | 6,597 | 6,807 | 6,597 | 6,060 | |
FICO Score, 691 and Below [Member] | 60 or more days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 10,965 | 11,033 | 10,965 | 11,033 | 11,416 | |
FICO Score, 691 and Below [Member] | Total past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 37,671 | 37,820 | 37,671 | 37,820 | 35,377 | |
FICO Score, 691 and Below [Member] | 90 days or more past due and still accruing | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 5,624 | 5,753 | 5,624 | 5,753 | 6,118 | |
FICO Score, 691 and Below [Member] | Non-accrual | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 0 | 0 | 0 | 0 | 0 | |
FICO Score, 692-758 [Member] | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 1,223,162 | 1,061,545 | 1,223,162 | 1,061,545 | 1,147,591 | |
FICO Score, 692-758 [Member] | Current | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 1,208,374 | 1,046,579 | 1,208,374 | 1,046,579 | 1,134,840 | |
FICO Score, 692-758 [Member] | 1 to 29 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 13,468 | 13,919 | 13,468 | 13,919 | 11,558 | |
FICO Score, 692-758 [Member] | 30 to 59 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 1,117 | 977 | 1,117 | 977 | 1,004 | |
FICO Score, 692-758 [Member] | 60 or more days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 203 | 70 | 203 | 70 | 189 | |
FICO Score, 692-758 [Member] | Total past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 14,788 | 14,966 | 14,788 | 14,966 | 12,751 | |
FICO Score, 692-758 [Member] | 90 days or more past due and still accruing | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 18 | 13 | 18 | 13 | 38 | |
FICO Score, 692-758 [Member] | Non-accrual | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 0 | 0 | 0 | 0 | 0 | |
FICO Score, 759 and Above [Member] | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 1,815,531 | 1,635,362 | 1,815,531 | 1,635,362 | 1,866,927 | |
FICO Score, 759 and Above [Member] | Current | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 1,803,735 | 1,623,557 | 1,803,735 | 1,623,557 | 1,856,587 | |
FICO Score, 759 and Above [Member] | 1 to 29 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 11,487 | 11,542 | 11,487 | 11,542 | 10,094 | |
FICO Score, 759 and Above [Member] | 30 to 59 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 290 | 226 | 290 | 226 | 203 | |
FICO Score, 759 and Above [Member] | 60 or more days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 19 | 37 | 19 | 37 | 43 | |
FICO Score, 759 and Above [Member] | Total past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 11,796 | 11,805 | 11,796 | 11,805 | 10,340 | |
FICO Score, 759 and Above [Member] | 90 days or more past due and still accruing | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 1 | 20 | 1 | 20 | 4 | |
FICO Score, 759 and Above [Member] | Non-accrual | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 0 | 0 | 0 | 0 | 0 | |
Restructured Credit Card Loans [Member] | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 44,939 | 54,080 | 44,939 | 54,080 | 53,700 | |
Restructured Credit Card Loans [Member] | Current | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 36,380 | 43,931 | 36,380 | 43,931 | 44,193 | |
Restructured Credit Card Loans [Member] | 1 to 29 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 3,996 | 4,688 | 3,996 | 4,688 | 4,304 | |
Restructured Credit Card Loans [Member] | 30 to 59 days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 1,876 | 2,032 | 1,876 | 2,032 | 1,811 | |
Restructured Credit Card Loans [Member] | 60 or more days past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 2,687 | 3,429 | 2,687 | 3,429 | 3,392 | |
Restructured Credit Card Loans [Member] | Total past due | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 8,559 | 10,149 | 8,559 | 10,149 | 9,507 | |
Restructured Credit Card Loans [Member] | 90 days or more past due and still accruing | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 1,222 | 1,509 | 1,222 | 1,509 | 1,481 | |
Restructured Credit Card Loans [Member] | Non-accrual | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 5,672 | 6,054 | 5,672 | 6,054 | 5,985 | |
Nonperforming Financing Receivable [Member] | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Credit Card Receivables | 44,939 | 44,939 | 47,227 | 53,700 | ||
Balance, beginning of period | 19,000 | 25,000 | 23,000 | 29,000 | ||
Provision for loan losses | -4,876 | -589 | -4,197 | 772 | ||
Charge-offs | -3,636 | -2,565 | -10,532 | -10,574 | ||
Recoveries | 1,012 | 1,154 | 3,229 | 3,802 | ||
Net charge-offs | -2,624 | -1,411 | -7,303 | -6,772 | ||
Balance, end of period | 11,500 | 23,000 | 11,500 | 23,000 | ||
Performing Financing Receivable [Member] | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Balance, beginning of period | 43,500 | 42,050 | 42,600 | 44,350 | ||
Provision for loan losses | 13,280 | 10,976 | 37,227 | 28,459 | ||
Charge-offs | -13,841 | -13,171 | -43,894 | -40,008 | ||
Recoveries | 2,931 | 2,895 | 9,937 | 9,949 | ||
Net charge-offs | -10,910 | -10,276 | -33,957 | -30,059 | ||
Balance, end of period | 45,870 | 42,750 | 45,870 | 42,750 | ||
Change in Allowance on Restructured Credit Card Loans Due to Declining Loan Balances [Member] | Nonperforming Financing Receivable [Member] | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Allowance for Loan and Lease Losses, Provision for Loss, Gross | 1,000 | 5,000 | ||||
Change in Allowance on Restructured Credit Card Loans Due to Management Analysis [Member] | Nonperforming Financing Receivable [Member] | ||||||
Financing Receivable, Recorded Investment [Line Items] | ||||||
Allowance for Loan and Lease Losses, Provision for Loss, Gross | $6,500 | $6,500 |
Securities_Details
Securities (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||||||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Jun. 29, 2013 | Dec. 29, 2012 | Jun. 30, 2012 | Dec. 31, 2011 |
Schedule of Available-for-sale Securities [Line Items] | ||||||||
Included in earnings - realized | $0 | $0 | $0 | $0 | ||||
Investment Income, Interest | 3,089 | 3,488 | ||||||
Available-for-sale Securities, Amortized Cost Basis | 71,098 | 79,587 | 71,098 | 79,587 | 74,545 | |||
Available-for-sale Securities, Debt Maturities, within One Year, Amortized Cost Basis | 2,706 | 2,706 | ||||||
Available-for-sale Securities, Debt Maturities, within One Year, Fair Value | 3,106 | 3,106 | ||||||
Held-to-maturity Securities, Debt Maturities, within One Year, Net Carrying Amount | 135,000 | 135,000 | ||||||
Held-to-maturity Securities, Debt Maturities, Next Twelve Months, Fair Value | 135,003 | 135,003 | ||||||
Available-for-sale Securities, Debt Maturities, Year Two, Amortized Cost Basis | 1,861 | 1,861 | ||||||
Available-for-sale Securities, Debt Maturities, Year Two, Fair Value | 2,315 | 2,315 | ||||||
Available-for-sale Securities, Debt Maturities, Year Three, Amortized Cost Basis | 1,783 | 1,783 | ||||||
Available-for-sale Securities, Debt Maturities, Year Three, Fair Value | 2,266 | 2,266 | ||||||
Available-for-sale Securities, Debt Maturities, Year Four, Amortized Cost Basis | 2,209 | 2,209 | ||||||
Available-for-sale Securities, Debt Maturities, Year Four, Fair Value | 2,718 | 2,718 | ||||||
Available-for-sale Securities, Debt Maturities, Year Five, Amortized Cost Basis | 2,579 | 2,579 | ||||||
Available-for-sale Securities, Debt Maturities, Year Five, Fair Value | 2,984 | 2,984 | ||||||
Available-for-sale Securities, Debt Maturities, after Five Through Ten Years, Amortized Cost Basis | 19,434 | 19,434 | ||||||
Available-for-sale Securities, Debt Maturities, after Five Through Ten Years, Fair Value | 22,114 | 22,114 | ||||||
Available-for-sale Securities, Debt Maturities, after Ten Years, Amortized Cost Basis | 40,526 | 40,526 | ||||||
Available-for-sale Securities, Debt Maturities, after Ten Years, Fair Value | 43,757 | 43,757 | ||||||
Available-for-sale Securities, Debt Maturities, Amortized Cost Basis | 71,098 | 71,098 | ||||||
Available-for-sale Securities, Fair Value Disclosure | 79,260 | 92,744 | 79,260 | 92,744 | 79,043 | 85,041 | 88,335 | 86,563 |
Held-to-maturity investment securities | 135,000 | 0 | 135,000 | 0 | 0 | |||
Available-for-sale Securities, Gross Unrealized Gains | 8,199 | 13,157 | 8,199 | 13,157 | 10,496 | |||
Available-for-sale Securities, Gross Unrealized Losses | -37 | 0 | -37 | 0 | 0 | |||
Held-to-maturity Securities, Unrecognized Holding Gain | 3 | 3 | ||||||
Held-to-maturity Securities, Unrecognized Holding Loss | 0 | 0 | ||||||
Held-to-maturity Securities, Fair Value | $135,003 | $0 | $135,003 | $0 | $0 |
Borrowings_of_Financial_Servic2
Borrowings of Financial Services Segment (Details) (USD $) | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 | Sep. 28, 2013 | Sep. 28, 2013 | Sep. 28, 2013 | Sep. 29, 2012 | Mar. 26, 2013 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 | Sep. 28, 2013 | Sep. 28, 2013 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 | Sep. 28, 2013 | Sep. 28, 2013 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 28, 2013 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 28, 2013 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 28, 2013 |
In Thousands, unless otherwise specified | Series 2012-II [Member] | Series 2012-II [Member] | Series 2012-II [Member] | Series 2013-I [Member] | Series 2013-II [Member] | Secured Debt, Variable Funding Facility [Member] | Secured Debt, Variable Funding Facility [Member] | Secured Debt, Variable Funding Facility [Member] | Series 2010-I | Series 2010-I | Series 2010-I | Series 2010-II | Series 2010-II | Series 2010-II | Series 2011-II [Member] | Series 2011-II [Member] | Series 2011-II [Member] | Series 2011-IV [Member] | Series 2011-IV [Member] | Series 2011-IV [Member] | Series 2012-I [Member] | Series 2012-I [Member] | Series 2012-I [Member] | Minimum [Member] | Maximum [Member] | Federal Funds Purchased [Member] | Federal Funds Purchased [Member] | Federal Funds Purchased [Member] | Note Class A [Member] | Note Class A [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Fixed Rate Obligation [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Variable Rate Obligations [Member] | Secured Debt [Member] | Secured Debt [Member] | Secured Debt [Member] | Subordinated Debt [Member] | Subordinated Debt [Member] | |||
Series 2013-I [Member] | Series 2013-II [Member] | Series 2012-II [Member] | Series 2012-II [Member] | Series 2012-II [Member] | Series 2013-I [Member] | Series 2013-II [Member] | Series 2010-I | Series 2010-I | Series 2010-I | Series 2010-II | Series 2010-II | Series 2010-II | Series 2011-II [Member] | Series 2011-II [Member] | Series 2011-II [Member] | Series 2011-IV [Member] | Series 2011-IV [Member] | Series 2011-IV [Member] | Series 2012-I [Member] | Series 2012-I [Member] | Series 2012-I [Member] | Series 2012-II [Member] | Series 2012-II [Member] | Series 2012-II [Member] | Series 2013-I [Member] | Series 2013-II [Member] | Series 2010-I | Series 2010-I | Series 2010-I | Series 2010-II | Series 2010-II | Series 2010-II | Series 2011-II [Member] | Series 2011-II [Member] | Series 2011-II [Member] | Series 2011-IV [Member] | Series 2011-IV [Member] | Series 2011-IV [Member] | Series 2012-I [Member] | Series 2012-I [Member] | Series 2012-I [Member] | Series 2013-I [Member] | Series 2013-II [Member] | |||||||||||||||||||||||||||||||||||||||||
Assets and Associated Liabilities of Transfers Accounted for as Secured Borrowings [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Instrument, Maximum Borrowing Capacity | $875,000 | $300,000 | $85,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Instrument, Maturity Date | 15-Jun-17 | 15-Jun-17 | 15-Jun-17 | 15-Feb-23 | 15-Aug-18 | 15-Jan-15 | 15-Jan-15 | 15-Jan-15 | 15-Sep-15 | 15-Sep-15 | 15-Sep-15 | 1-Jun-16 | 15-Jun-16 | 15-Jun-16 | 17-Oct-16 | 15-Oct-16 | 15-Oct-16 | 15-Feb-17 | 15-Feb-17 | 15-Feb-17 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total debt | 532,563 | 336,535 | 451,597 | 425,000 | 425,000 | 425,000 | 327,250 | 297,500 | 255,000 | 255,000 | 255,000 | 212,500 | 212,500 | 212,500 | 255,000 | 255,000 | 255,000 | 255,000 | 255,000 | 255,000 | 425,000 | 425,000 | 425,000 | 1,449,750 | 1,022,500 | 1,022,500 | 300,000 | 300,000 | 300,000 | 327,250 | 100,000 | 0 | 0 | 0 | 127,500 | 127,500 | 127,500 | 155,000 | 155,000 | 155,000 | 165,000 | 165,000 | 165,000 | 275,000 | 275,000 | 275,000 | 1,002,500 | 805,000 | 805,000 | 125,000 | 125,000 | 125,000 | 0 | 197,500 | 255,000 | 255,000 | 255,000 | 85,000 | 85,000 | 85,000 | 100,000 | 100,000 | 100,000 | 90,000 | 90,000 | 90,000 | 150,000 | 150,000 | 150,000 | 2,452,250 | 1,827,500 | 1,827,500 | ||||||||||||
Long-term Debt, Weighted Average Interest Rate | 1.22% | 1.23% | 1.23% | 2.71% | 1.31% | 1.63% | 1.67% | 1.66% | 1.73% | 1.74% | 1.74% | 1.76% | 1.77% | 1.77% | 1.49% | 1.50% | 1.50% | 1.31% | 1.32% | 1.32% | 1.45% | 1.45% | 1.45% | 2.71% | 2.17% | 0.00% | 0.00% | 0.00% | 2.29% | 2.29% | 2.29% | 2.39% | 2.39% | 2.39% | 1.90% | 1.90% | 1.90% | 1.63% | 1.63% | 1.63% | 0.66% | 0.69% | 0.70% | 0.00% | 0.88% | 1.63% | 1.66% | 1.67% | 0.88% | 0.91% | 0.92% | 0.78% | 0.81% | 0.82% | 0.73% | 0.76% | 0.77% | 0.71% | 0.74% | 0.75% | ||||||||||||||||||||||||
Current maturities of long-term debt | 8,414 | 8,402 | 8,398 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities | 524,149 | 328,133 | 443,199 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Debt and Capital Lease Obligations | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Instrument, Basis Spread on Variable Rate | 0.50% | 0.85% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 0.25% | 0.40% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt, Average Outstanding Amount | 33,443 | 173,358 | 305 | 504 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt, Weighted Average Interest Rate | 0.78% | 0.78% | 0.75% | 0.75% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes Issued | 385,000 | 350,000 | 327,250 | 297,500 | 57,750 | 52,500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Instrument, Amount Outstanding | $0 | $0 | $0 |
LongTerm_Debt_and_Capital_Leas2
Long-Term Debt and Capital Leases (Details) | 9 Months Ended | ||||||||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 | Sep. 28, 2013 | Sep. 28, 2013 | Dec. 29, 2012 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 |
USD ($) | USD ($) | USD ($) | Unsecured revolving credit facility of Canada operations | Unsecured revolving credit facility of Canada operations | Unsecured revolving credit facility of Canada operations | Unsecured revolving credit facility of Canada operations | Financial Standby Letter of Credit [Member] | Financial Standby Letter of Credit [Member] | |
USD ($) | CAD | USD ($) | USD ($) | USD ($) | USD ($) | ||||
Debt Instrument [Line Items] | |||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $415,000 | 20,000 | |||||||
Unsecured revolving credit facility | 200,000 | 115,000 | 0 | 4,364 | 0 | 0 | |||
Unsecured notes due 2016 with interest at 5.99% | 215,000 | 215,000 | 215,000 | ||||||
Unsecured senior notes due 2017 with interest at 6.08% | 60,000 | 60,000 | 60,000 | ||||||
Unsecured senior notes due 2014-2018 with interest at 7.20% | 40,714 | 48,857 | 48,857 | ||||||
Capital lease obligations payable through 2036 | 12,485 | 12,740 | 12,678 | ||||||
Total debt | 532,563 | 451,597 | 336,535 | ||||||
Less current portion of debt | -8,414 | -8,398 | -8,402 | ||||||
Long-term debt, less current maturities | 524,149 | 443,199 | 328,133 | ||||||
Line of Credit Facility, Capacity Available for Specific Purpose Other than for Trade Purchases | 100,000 | 10,000 | |||||||
Line of Credit Facility, Capacity Available for Trade Purchases | 20,000 | ||||||||
Amount that Line of Credit Facility may be Increased to | 500,000 | ||||||||
Line of Credit Facility, Average Outstanding Amount | 65,030 | 22,155 | |||||||
Line of Credit Facility, Interest Rate During Period | 1.46% | 1.65% | |||||||
Letters of Credit Outstanding, Amount | 27,753 | 25,856 | |||||||
Letter of Credit, Average Outstanding Amount | $22,277 | $14,554 |
Impairment_and_Restructuring_C1
Impairment and Restructuring Charges (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 |
Restructuring Cost and Reserve [Line Items] | ||||
Impairment and restructuring charges | $0 | $0 | $937 | $0 |
Income_Taxes_Details
Income Taxes (Details) (USD $) | 3 Months Ended | 9 Months Ended | |||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 |
Unrecognized Tax Benefits | $42,215 | $42,167 | $42,215 | $42,167 | $39,252 |
Statutory federal rate | 35.00% | 35.00% | 35.00% | 35.00% | |
State income taxes, net of federal tax benefit | 1.40% | 2.30% | 1.40% | 2.80% | |
Other nondeductible items | 0.20% | 0.90% | 0.20% | 0.70% | |
Tax exempt interest income | -0.50% | -0.50% | -0.40% | -0.50% | |
Rate differential on foreign income | -5.20% | -4.40% | -4.20% | -4.10% | |
Change in unrecognized tax benefits | -0.80% | 0.50% | 0.00% | 0.60% | |
Other, net | 1.20% | -1.50% | 0.00% | -0.60% | |
Effective Income Tax Rate, Continuing Operations | 31.30% | 32.30% | 32.00% | 33.90% | |
Income Tax Deposit on Prior Period Uncertain Tax Positions | 53,418 | 53,418 | |||
Cash and Cash Equivalent Held by Foreign Subsidiary | $58,942 | $58,942 |
Commitments_and_Contingencies_1
Commitments and Contingencies (Details) (USD $) | 3 Months Ended | 9 Months Ended | |||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 |
For the three months ending December 28, 2013 | $3,269 | $3,269 | |||
Operating Leases, Rent Expense | 3,955 | 3,444 | 10,843 | 8,848 | |
Payments for (Proceeds from) Tenant Allowance | 4,950 | 0 | |||
Operating Leases, Future Minimum Payments, Due in Two Years | 15,295 | 15,295 | |||
Operating Leases, Future Minimum Payments, Due in Three Years | 19,092 | 19,092 | |||
Operating Leases, Future Minimum Payments, Due in Four Years | 18,888 | 18,888 | |||
Operating Leases, Future Minimum Payments, Due in Five Years | 18,582 | 18,582 | |||
Thereafter | 260,128 | 260,128 | |||
Purchase Commitment, Remaining Minimum Amount Committed | 259,700 | 259,700 | |||
Grant Funding Subject to Contractual Remedies | 6,673 | 7,319 | 6,673 | 7,319 | 7,257 |
Grant Funding Received | 0 | ||||
Committments to Extend Credit | 25,093,000 | 20,601,000 | 25,093,000 | 20,601,000 | 20,976,000 |
Operating Leases, Future Minimum Payments Due | 335,254 | 335,254 | |||
Loss Contingency, Estimate of Possible Loss | 8,300 | 8,300 | 12,500 | ||
Loss Contingency Accrual, Carrying Value, Payments | 1,300 | ||||
Loss Contingency Accrual, Carrying Value, Period Increase (Decrease) | 1,650 | 2,850 | |||
Payment Guarantee [Member] | |||||
Letters of Credit Outstanding, Amount | $60,579 | $65,648 | $60,579 | $65,648 | $55,455 |
StockBased_Compensation_Plans_1
Stock-Based Compensation Plans and Employee Benefit Plans (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Share data, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 |
Stock-based compensation | $3,837 | $3,686 | $11,150 | $10,286 |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period | 405,533 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Available for Grant | 3,949,030 | 3,949,030 | ||
Employee Service Share-based Compensation, Nonvested Awards, Total Compensation Cost Not yet Recognized | 24,129 | 24,129 | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Weighted Average Remaining Contractual Term | 2 years 9 months 18 days | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period, Total Intrinsic Value | $17,854 | $51,885 | ||
Closing Stock Price of one share of Cabela's Stock | $64.29 | $64.29 | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Number | 2,034,938 | 2,034,938 | ||
Stock Issued During Period, Shares, Employee Stock Purchase Plans | 33,065 | |||
Stock Options [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 207,595 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $50.91 | |||
Cabela's Incorpoarted 2004 Stock Plan [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 3,499,901 | 3,499,901 | ||
Restricted Stock Units (RSUs) [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 344,345 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value | $50.87 | |||
Cabela's Incorpoarted 2013 Stock Plan [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 20,600 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized | 1,986,954 | 1,986,954 | ||
Stock Issued During Period, Shares, Employee Stock Purchase Plans | 13,046 | |||
Director [Member] | Stock Options [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 30,000 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $67.69 | |||
Director [Member] | Restricted Stock Units (RSUs) [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 370 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value | $67.69 | |||
Cabela's Incorpoarted 2013 Stock Plan [Member] | Restricted Stock Units (RSUs) [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value | $69.98 | |||
Management [Member] | Restricted Stock Units (RSUs) [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 55,400 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value | $50.91 | |||
Chief Executive Officer [Member] | Stock Options [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 64,000 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $58.55 |
Stockholders_Equity_and_Divide2
Stockholders' Equity and Dividend Restrictions (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||||
In Thousands, except Share data, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Feb. 14, 2013 | Dec. 29, 2012 |
Statutory Accounting Practices, Statutory Amount Available for Dividend Payments | $180,529 | $180,529 | ||||
Number of treasury shares, beginning of period | 13,737 | 800,000 | 492,414 | 800,935 | ||
Purchase of treasury stock (1) | 17,439 | 16,057 | 181,179 | 816,057 | ||
Treasury shares issued on exercise of stock options and share-based payment awards | -30,946 | -290,034 | -673,363 | -1,090,969 | ||
Number of treasury shares, end of period | 230 | 526,023 | 230 | 526,023 | ||
Stock Repurchase Program, Number of Shares Authorized to be Repurchased | 586,260 | 586,260 | 750,000 | |||
Accumulated net unrealized holding loss on derivatives | 0 | -23 | 0 | -23 | -1 | |
Cumulative foreign currency translation adjustments | -340 | 387 | -340 | 387 | -1,280 | |
Accumulated other comprehensive income | 4,802 | 8,917 | 4,802 | 8,917 | 5,542 | |
Available-for-sale Securities [Member] | ||||||
Accumulated net unrealized holding gains on economic development bonds | $5,142 | $8,553 | $5,142 | $8,553 | $6,823 |
Earnings_Per_Share_Details
Earnings Per Share (Details) | 3 Months Ended | 9 Months Ended | ||
Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Basic weighted average shares outstanding | 70,575,804 | 69,894,538 | 70,412,479 | 69,794,416 |
Stock options, nonvested stock units, and employee stock purchase plans | 1,182,097 | 1,661,324 | 1,305,415 | 1,830,035 |
Diluted weighted average shares outstanding | 71,757,901 | 71,555,862 | 71,717,894 | 71,624,451 |
Stock options outstanding and nonvested stock units issued considered anti-dilutive excluded from calculation | 37,582 | 0 | 12,527 | 78,769 |
Supplemental_Cash_Flow_Informa2
Supplemental Cash Flow Information (Details) (USD $) | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 |
Interest Paid By Subsidiary | $45,987 | $40,693 |
Accrued property and equipment additions (1) | 49,007 | 24,608 |
Interest paid (2) | 55,836 | 60,848 |
Income taxes paid, net of refunds | $52,532 | $81,703 |
Segment_Reporting_Details
Segment Reporting (Details) (USD $) | 3 Months Ended | 9 Months Ended | |||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 |
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 100.00% | 100.00% | 100.00% | 100.00% | |
Interest and Fee Income, Loans, Consumer | $87,945 | $76,944 | $250,383 | $222,137 | |
Goodwill | 3,406 | 3,573 | 3,406 | 3,573 | 3,535 |
Merchandise sales | 749,141 | 652,313 | 2,124,538 | 1,730,252 | |
Financial Services Revenue | 98,403 | 85,932 | 272,753 | 248,654 | |
Other revenue | 3,284 | 2,933 | 12,839 | 13,030 | |
Total revenues | 850,828 | 741,178 | 2,410,130 | 1,991,936 | |
Operating Income (Loss) | 76,603 | 67,113 | 222,653 | 171,517 | |
Operating Income as a Percentage of Revenue | 9.00% | 9.10% | 9.20% | 8.60% | |
Depreciation, Depletion and Amortization | 24,171 | 20,264 | 68,067 | 58,113 | |
Assets | 6,462,065 | 5,505,369 | 6,462,065 | 5,505,369 | 5,748,163 |
Cash and Cash Equivalent at Subsidiary | 334,832 | 205,448 | 334,832 | 205,448 | 91,365 |
Interest Expense, Other | -17,075 | -13,799 | -46,863 | -40,379 | |
Provision for Other Credit Losses | -8,404 | -10,387 | -33,030 | -29,231 | |
Interest Income (Expense), after Provision for Loan Loss | 62,466 | 52,758 | 170,490 | 152,527 | |
Interchange income | 88,963 | 77,022 | 252,290 | 220,388 | |
Noninterest Income, Other Operating Income | 1,430 | 3,055 | 4,113 | 11,075 | |
Noninterest Income | 90,393 | 80,077 | 256,403 | 231,463 | |
Customer rewards costs | -54,456 | -46,903 | -154,140 | -135,336 | |
Retail Sales [Domain] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 100.00% | 100.00% | 100.00% | 100.00% | |
Direct Sales [Domain] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 100.00% | 100.00% | 100.00% | 100.00% | |
451110 Sporting Goods Stores [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise sales | 550,545 | 455,495 | 1,520,660 | 1,184,786 | |
Financial Services Revenue | 0 | 0 | 0 | 0 | |
Other revenue | 333 | 470 | 890 | 1,203 | |
Total revenues | 550,878 | 455,965 | 1,521,550 | 1,185,989 | |
Operating Income (Loss) | 103,658 | 85,438 | 279,409 | 200,889 | |
Operating Income as a Percentage of Revenue | 18.80% | 18.70% | 18.40% | 16.90% | |
Depreciation, Depletion and Amortization | 14,094 | 11,907 | 39,921 | 34,280 | |
Assets | 1,274,722 | 1,053,644 | 1,274,722 | 1,053,644 | |
454390 Other Direct Selling Establishments [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise sales | 198,596 | 196,818 | 603,878 | 545,466 | |
Financial Services Revenue | 0 | 0 | 0 | 0 | |
Other revenue | 0 | 0 | 0 | 0 | |
Total revenues | 198,596 | 196,818 | 603,878 | 545,466 | |
Operating Income (Loss) | 29,284 | 30,220 | 104,912 | 93,559 | |
Operating Income as a Percentage of Revenue | 14.70% | 15.40% | 17.40% | 17.20% | |
Depreciation, Depletion and Amortization | 1,874 | 1,841 | 5,635 | 5,475 | |
Assets | 177,428 | 170,768 | 177,428 | 170,768 | |
551111 Offices of Bank Holding Companies [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise sales | 0 | 0 | 0 | 0 | |
Financial Services Revenue | 98,403 | 85,932 | 272,753 | 248,654 | |
Other revenue | 0 | 0 | 0 | 0 | |
Total revenues | 98,403 | 85,932 | 272,753 | 248,654 | |
Operating Income (Loss) | 29,182 | 23,230 | 79,198 | 73,508 | |
Operating Income as a Percentage of Revenue | 29.70% | 27.00% | 29.00% | 29.60% | |
Depreciation, Depletion and Amortization | 400 | 339 | 1,158 | 899 | |
Assets | 4,133,412 | 3,490,278 | 4,133,412 | 3,490,278 | |
All Other Segments [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise sales | 0 | 0 | 0 | 0 | |
Financial Services Revenue | 0 | 0 | 0 | 0 | |
Other revenue | 2,951 | 2,463 | 11,949 | 11,827 | |
Total revenues | 2,951 | 2,463 | 11,949 | 11,827 | |
Operating Income (Loss) | -85,521 | -71,775 | -240,866 | -196,439 | |
Depreciation, Depletion and Amortization | 7,803 | 6,177 | 21,353 | 17,459 | |
Assets | $876,503 | $790,679 | $876,503 | $790,679 | |
Hunting Equipment [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 50.20% | 48.50% | 50.20% | 44.10% | |
Hunting Equipment [Member] | Retail Sales [Domain] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 51.10% | 50.40% | 52.10% | 47.20% | |
Hunting Equipment [Member] | Direct Sales [Domain] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 47.60% | 44.50% | 45.20% | 37.20% | |
General Outdoor [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 28.20% | 29.20% | 29.70% | 34.20% | |
General Outdoor [Member] | Retail Sales [Domain] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 28.30% | 28.90% | 29.30% | 33.30% | |
General Outdoor [Member] | Direct Sales [Domain] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 27.80% | 29.80% | 30.90% | 36.20% | |
Clothing and Footwear [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 21.60% | 22.30% | 20.10% | 21.70% | |
Clothing and Footwear [Member] | Retail Sales [Domain] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 20.60% | 20.70% | 18.60% | 19.50% | |
Clothing and Footwear [Member] | Direct Sales [Domain] | |||||
Segment Reporting Information [Line Items] | |||||
Merchandise Revenue Percentage | 24.60% | 25.70% | 23.90% | 26.60% |
Fair_Value_Measurements_Detail
Fair Value Measurements (Details) (USD $) | 3 Months Ended | 9 Months Ended | |||
In Thousands, unless otherwise specified | Sep. 28, 2013 | Sep. 29, 2012 | Sep. 28, 2013 | Sep. 29, 2012 | Dec. 29, 2012 |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||||
Impairment and restructuring charges | $0 | $0 | $937 | $0 | |
Credit card loans (includes restricted credit card loans of the Trust of $3,591,844, $3,523,133, and $3,193,162), net of allowance for loan losses of $57,370, $65,600, and $65,750 | 3,567,423 | 3,151,647 | 3,567,423 | 3,151,647 | 3,497,472 |
Loans Receivable, Fair Value Disclosure | 3,567,423 | 3,151,647 | 3,567,423 | 3,151,647 | 3,497,472 |
Held-to-maturity investment securities | 135,000 | 0 | 135,000 | 0 | 0 |
Held-to-maturity Securities, Fair Value | 135,003 | 0 | 135,003 | 0 | 0 |
Balance, beginning of period | 79,043 | 88,335 | 85,041 | 86,563 | |
Included in earnings - realized | 0 | 0 | 0 | 0 | |
Included in accumulated other comprehensive income - unrealized | 1,043 | 4,605 | -2,334 | 8,475 | |
Valuation adjustments | 0 | 0 | 0 | 0 | |
Purchases | 0 | 0 | 0 | 0 | |
Issuances | 0 | 0 | 0 | 0 | |
Settlements | -826 | -196 | -3,447 | -2,294 | |
Balance, end of period | 79,260 | 92,744 | 79,260 | 92,744 | |
Time Deposits | 1,147,978 | 1,074,555 | 1,147,978 | 1,074,555 | 1,048,018 |
Deposits, Fair Value Disclosure | 1,153,801 | 1,110,851 | 1,153,801 | 1,110,851 | 1,086,411 |
Total debt | 532,563 | 451,597 | 532,563 | 451,597 | 336,535 |
Long-term Debt, Fair Value | 565,280 | 491,880 | 565,280 | 491,880 | 373,120 |
Secured Debt [Member] | |||||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||||
Total debt | 2,452,250 | 1,827,500 | 2,452,250 | 1,827,500 | 1,827,500 |
Debt Instrument, Fair Value Disclosure | $2,320,576 | $1,803,818 | $2,320,576 | $1,803,818 | $1,807,083 |