XML 100 R87.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Thousands
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Current assets:            
Cash and cash equivalents $ 375,967   $ 331,761      
Receivables, net 1,285,802   1,154,083      
Intercompany receivables, net 0   0      
Inventories 2,650,138   2,836,075      
Prepaid expenses and other current assets 319,942   199,030      
Total current assets 4,631,849   4,520,949      
Property, plant and equipment, net 1,206,690   1,220,162      
Operating lease assets, net 1,294,541   0      
Intangible assets:            
Goodwill 4,409,925   4,381,458      
Other intangibles, net 880,123   928,752      
Investment in subsidiaries 0   0      
Intercompany notes receivable 0   0      
Equity method investments 133,154   179,169      
Other noncurrent assets 147,954   162,912      
Total assets 12,704,236   11,393,402      
Current liabilities:            
Accounts payable 1,031,952   942,398      
Intercompany payables, net 0   0      
Accrued expenses:            
Accrued payroll-related liabilities 171,650   172,005      
Other accrued expenses 309,734   288,425      
Refund liability 106,612   104,585      
Other current liabilities 134,855   61,109      
Current portion of operating lease liabilities 219,502   0      
Current portion of long-term obligations 132,641   121,826      
Total current liabilities 2,106,946   1,690,348      
Long-term operating lease liabilities, excluding current portion 1,122,276   0      
Long-term obligations, excluding current portion 3,919,902   4,188,674      
Intercompany notes payable 0   0      
Deferred income taxes 303,179   311,434      
Other noncurrent liabilities 342,185   364,194      
Total Company stockholders' equity 4,840,489   4,782,298      
Noncontrolling interest 69,259   56,454      
Total stockholders' equity 4,909,748 $ 4,856,774 4,838,752 $ 4,776,975 $ 4,418,981 $ 4,206,653
Total liabilities and stockholders' equity 12,704,236   11,393,402      
Parent            
Current assets:            
Cash and cash equivalents 59,244   25,633      
Receivables, net 562   310      
Intercompany receivables, net 8,116   6,978      
Inventories 0   0      
Prepaid expenses and other current assets 13,563   18,611      
Total current assets 81,485   51,532      
Property, plant and equipment, net 1,067   1,547      
Operating lease assets, net 3,806          
Intangible assets:            
Goodwill 0   0      
Other intangibles, net 208   260      
Investment in subsidiaries 5,323,410   5,224,006      
Intercompany notes receivable 1,167,714   1,220,582      
Equity method investments 0   0      
Other noncurrent assets 64,026   70,283      
Total assets 6,641,716   6,568,210      
Current liabilities:            
Accounts payable 2,120   2,454      
Intercompany payables, net 0   0      
Accrued expenses:            
Accrued payroll-related liabilities 6,405   6,652      
Other accrued expenses 5,167   5,454      
Refund liability 0   0      
Other current liabilities 282   283      
Current portion of operating lease liabilities 210          
Current portion of long-term obligations 14,510   8,459      
Total current liabilities 28,694   23,302      
Long-term operating lease liabilities, excluding current portion 4,000          
Long-term obligations, excluding current portion 1,636,839   1,628,677      
Intercompany notes payable 0   0      
Deferred income taxes 5,432   8,045      
Other noncurrent liabilities 126,262   125,888      
Total Company stockholders' equity 4,840,489   4,782,298      
Noncontrolling interest 0   0      
Total stockholders' equity 4,840,489   4,782,298      
Total liabilities and stockholders' equity 6,641,716   6,568,210      
Guarantors            
Current assets:            
Cash and cash equivalents 42,654   29,285      
Receivables, net 362,043   316,726      
Intercompany receivables, net 0   0      
Inventories 1,239,102   1,343,612      
Prepaid expenses and other current assets 134,382   99,356      
Total current assets 1,778,181   1,788,979      
Property, plant and equipment, net 605,005   600,054      
Operating lease assets, net 818,994          
Intangible assets:            
Goodwill 2,004,702   1,973,364      
Other intangibles, net 257,517   272,451      
Investment in subsidiaries 125,028   111,826      
Intercompany notes receivable 117,962   10,515      
Equity method investments 16,882   16,404      
Other noncurrent assets 40,146   40,548      
Total assets 5,764,417   4,814,141      
Current liabilities:            
Accounts payable 386,282   343,116      
Intercompany payables, net 28,079   12,880      
Accrued expenses:            
Accrued payroll-related liabilities 60,151   70,267      
Other accrued expenses 113,832   105,672      
Refund liability 51,875   50,899      
Other current liabilities 27,576   17,860      
Current portion of operating lease liabilities 119,744          
Current portion of long-term obligations 3,311   2,932      
Total current liabilities 790,850   603,626      
Long-term operating lease liabilities, excluding current portion 727,838          
Long-term obligations, excluding current portion 16,242   13,532      
Intercompany notes payable 557,324   597,283      
Deferred income taxes 135,283   135,355      
Other noncurrent liabilities 79,658   99,147      
Total Company stockholders' equity 3,457,222   3,365,198      
Noncontrolling interest 0   0      
Total stockholders' equity 3,457,222   3,365,198      
Total liabilities and stockholders' equity 5,764,417   4,814,141      
Non-Guarantors            
Current assets:            
Cash and cash equivalents 274,069   276,843      
Receivables, net 923,197   837,047      
Intercompany receivables, net 28,079   12,880      
Inventories 1,411,036   1,492,463      
Prepaid expenses and other current assets 171,997   81,063      
Total current assets 2,808,378   2,700,296      
Property, plant and equipment, net 600,618   618,561      
Operating lease assets, net 471,741          
Intangible assets:            
Goodwill 2,405,223   2,408,094      
Other intangibles, net 622,398   656,041      
Investment in subsidiaries 0   0      
Intercompany notes receivable 0   0      
Equity method investments 116,272   162,765      
Other noncurrent assets 43,782   52,081      
Total assets 7,068,412   6,597,838      
Current liabilities:            
Accounts payable 643,550   596,828      
Intercompany payables, net 8,116   6,978      
Accrued expenses:            
Accrued payroll-related liabilities 105,094   95,086      
Other accrued expenses 190,735   177,299      
Refund liability 54,737   53,686      
Other current liabilities 106,997   42,966      
Current portion of operating lease liabilities 99,548          
Current portion of long-term obligations 114,820   110,435      
Total current liabilities 1,323,597   1,083,278      
Long-term operating lease liabilities, excluding current portion 390,438          
Long-term obligations, excluding current portion 2,266,821   2,546,465      
Intercompany notes payable 728,352   633,814      
Deferred income taxes 162,464   168,034      
Other noncurrent liabilities 136,265   139,159      
Total Company stockholders' equity 1,991,216   1,970,634      
Noncontrolling interest 69,259   56,454      
Total stockholders' equity 2,060,475   2,027,088      
Total liabilities and stockholders' equity 7,068,412   6,597,838      
Eliminations            
Current assets:            
Cash and cash equivalents 0   0      
Receivables, net 0   0      
Intercompany receivables, net (36,195)   (19,858)      
Inventories 0   0      
Prepaid expenses and other current assets 0   0      
Total current assets (36,195)   (19,858)      
Property, plant and equipment, net 0   0      
Operating lease assets, net 0          
Intangible assets:            
Goodwill 0   0      
Other intangibles, net 0   0      
Investment in subsidiaries (5,448,438)   (5,335,832)      
Intercompany notes receivable (1,285,676)   (1,231,097)      
Equity method investments 0   0      
Other noncurrent assets 0   0      
Total assets (6,770,309)   (6,586,787)      
Current liabilities:            
Accounts payable 0   0      
Intercompany payables, net (36,195)   (19,858)      
Accrued expenses:            
Accrued payroll-related liabilities 0   0      
Other accrued expenses 0   0      
Refund liability 0   0      
Other current liabilities 0   0      
Current portion of operating lease liabilities 0          
Current portion of long-term obligations 0   0      
Total current liabilities (36,195)   (19,858)      
Long-term operating lease liabilities, excluding current portion 0          
Long-term obligations, excluding current portion 0   0      
Intercompany notes payable (1,285,676)   (1,231,097)      
Deferred income taxes 0   0      
Other noncurrent liabilities 0   0      
Total Company stockholders' equity (5,448,438)   (5,335,832)      
Noncontrolling interest 0   0      
Total stockholders' equity (5,448,438)   (5,335,832)      
Total liabilities and stockholders' equity $ (6,770,309)   $ (6,586,787)