XML 104 R92.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statements of Income (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Condensed Financial Statements, Captions [Line Items]                      
Revenue $ 1,316,689 $ 1,298,094 $ 1,251,748 $ 1,195,997 $ 1,067,915 $ 1,016,707 $ 1,006,531 $ 1,031,777 $ 5,062,528 $ 4,122,930 $ 3,269,862
Cost of goods sold                 2,987,126 2,398,790 1,877,869
Gross margin 545,673 517,907 509,873 501,949 445,121 [1] 409,705 [1] 421,931 [1] 447,383 [1] 2,075,402 1,724,140 1,391,993
Facility and warehouse expenses                 425,081 347,917 293,423
Distribution expenses                 431,947 375,835 287,626
Selling, general and administrative expenses                 597,052 495,591 391,942
Restructuring and acquisition related expenses                 10,173 2,751 7,590
Depreciation and amortization                 80,969 64,093 49,929
Operating income 133,819 123,395 131,378 141,588 104,344 [1] 91,434 [1] 108,567 [1] 133,608 [1] 530,180 437,953 361,483
Other expense (income):                      
Interest expense                 51,184 31,429 24,307
Intercompany interest (income) expense, net                 0 0 0
Loss on debt extinguishment                 2,795 0 5,345
Change in fair value of contingent consideration liabilities (800) (700) (200) (800) 200 (1,900) (1,200) 1,300 (2,504) (1,643) 1,408
Interest and other income, net                 (2,130) (4,286) (2,532)
Total other expense, net                 54,353 28,786 25,712
Income before provision for income taxes                 475,827 409,167 335,771
Provision for income taxes                 164,204 147,942 125,507
Equity in earnings of subsidiaries                 0 0 0
Net income 77,864 [2] 73,445 [2] 75,722 [2] 84,592 [2] 62,188 [2] 54,048 [2] 63,998 [2] 80,991 [2] 311,623 261,225 210,264
Parent Company
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 0 0 0
Cost of goods sold                 0 0 0
Gross margin                 0 0 0
Facility and warehouse expenses                 0 0 0
Distribution expenses                 0 0 0
Selling, general and administrative expenses                 26,778 21,098 22,680
Restructuring and acquisition related expenses                 0 0 0
Depreciation and amortization                 250 296 239
Operating income                 (27,028) (21,394) (22,919)
Other expense (income):                      
Interest expense                 42,442 24,272 21,839
Intercompany interest (income) expense, net                 (45,459) (37,491) (36,018)
Loss on debt extinguishment                 2,795   5,345
Change in fair value of contingent consideration liabilities                 0 0 2,000
Interest and other income, net                 252 (43) (332)
Total other expense, net                 30 (13,262) (11,166)
Income before provision for income taxes                 (27,058) (8,132) (11,753)
Provision for income taxes                 (7,193) (3,287) (6,034)
Equity in earnings of subsidiaries                 331,488 266,070 215,983
Net income                 311,623 261,225 210,264
Guarantor Subsidiaries
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 3,576,269 3,236,507 2,975,275
Cost of goods sold                 2,100,804 1,886,098 1,721,419
Gross margin                 1,475,465 1,350,409 1,253,856
Facility and warehouse expenses                 323,042 287,036 261,260
Distribution expenses                 297,908 281,011 257,395
Selling, general and administrative expenses                 377,481 346,596 321,403
Restructuring and acquisition related expenses                 1,406 1,812 3,438
Depreciation and amortization                 55,802 49,782 44,724
Operating income                 419,826 384,172 365,636
Other expense (income):                      
Interest expense                 640 308 99
Intercompany interest (income) expense, net                 21,978 27,377 31,036
Loss on debt extinguishment                 0   0
Change in fair value of contingent consideration liabilities                 744 1,943 (11)
Interest and other income, net                 (2,858) (3,638) (1,979)
Total other expense, net                 19,016 22,104 29,167
Income before provision for income taxes                 400,810 362,068 336,469
Provision for income taxes                 151,369 140,150 128,930
Equity in earnings of subsidiaries                 22,050 12,481 3,036
Net income                 271,491 234,399 210,575
Non-Guarantor Subsidiaries
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 1,598,832 976,710 370,912
Cost of goods sold                 998,895 602,979 232,775
Gross margin                 599,937 373,731 138,137
Facility and warehouse expenses                 102,039 60,881 32,163
Distribution expenses                 134,039 94,824 30,231
Selling, general and administrative expenses                 192,793 127,897 47,859
Restructuring and acquisition related expenses                 8,767 939 4,152
Depreciation and amortization                 24,917 14,015 4,966
Operating income                 137,382 75,175 18,766
Other expense (income):                      
Interest expense                 8,102 6,849 2,369
Intercompany interest (income) expense, net                 23,481 10,114 4,982
Loss on debt extinguishment                 0   0
Change in fair value of contingent consideration liabilities                 (3,248) (3,586) (581)
Interest and other income, net                 476 (605) (221)
Total other expense, net                 35,307 19,944 7,711
Income before provision for income taxes                 102,075 55,231 11,055
Provision for income taxes                 20,028 11,079 2,611
Equity in earnings of subsidiaries                 0 0 0
Net income                 82,047 44,152 8,444
Consolidation, Eliminations
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 (112,573) (90,287) (76,325)
Cost of goods sold                 (112,573) (90,287) (76,325)
Gross margin                 0 0 0
Facility and warehouse expenses                 0 0 0
Distribution expenses                 0 0 0
Selling, general and administrative expenses                 0 0 0
Restructuring and acquisition related expenses                 0 0 0
Depreciation and amortization                 0 0 0
Operating income                 0 0 0
Other expense (income):                      
Interest expense                 0 0 0
Intercompany interest (income) expense, net                 0 0 0
Loss on debt extinguishment                 0   0
Change in fair value of contingent consideration liabilities                 0 0 0
Interest and other income, net                 0 0 0
Total other expense, net                 0 0 0
Income before provision for income taxes                 0 0 0
Provision for income taxes                 0 0 0
Equity in earnings of subsidiaries                 (353,538) (278,551) (219,019)
Net income                 $ (353,538) $ (278,551) $ (219,019)
[1] Gross margin and operating income during the quarters ended March 31, 2012, June 30, 2012, September 30, 2012 and December 31, 2012 include gains of $8.3 million, $8.4 million, $0.5 million and $0.7 million, respectively, resulting from lawsuit settlements with certain of our aftermarket product suppliers as discussed in Note 7, "Commitments and Contingencies."
[2] Net income during the quarters ended March 31, 2012 and December 31, 2012 include gains for changes in fair value of our contingent consideration liabilities of $1.3 million and $0.2 million, respectively, while the quarters ended June 30, 2012 and September 30, 2012 include losses of $1.2 million and $1.9 million, respectively. The quarters ended March 31, 2013, June 30, 2013, September 30, 2013 and December 31, 2013 include losses for changes in fair value of our contingent consideration liabilities of $0.8 million, $0.2 million, $0.7 million and $0.8 million, respectively. See Note 6, "Fair Value Measurements," for further information on these changes in fair value of the contingent consideration obligations recorded in earnings during the periods.