XML 140 R124.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Information for Guarantor Subsidiaries and Non-Guarantor Subsidiaries - Supplemental Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Assets      
Cash and cash equivalents $ 788.8 $ 115.1  
Restricted cash 29.0 24.7  
Accounts receivable, net 540.9 495.0  
Notes receivable, net 143.5 125.4  
Inventories 243.1 242.3  
Prepaid expenses, deposits and other current assets 131.1 114.1  
Property and equipment, net 568.2 612.2  
Investment in subsidiaries 0.0 0.0  
Goodwill 2,956.1 2,888.4 $ 3,013.7
Intangible assets, net 1,604.6 1,768.3  
Intercompany balances 0.0 0.0  
Software, net 339.4 409.1  
Other assets 380.6 292.8  
Total assets 7,725.3 7,087.4 7,732.2
Liabilities and stockholders’ (deficit) equity      
Current portion of long-term debt 40.3 49.3  
Other current liabilities 699.5 643.1  
Long-term debt, excluding current portion 8,736.3 8,024.9  
Other long-term liabilities 276.2 305.8  
Intercompany balances 0.0 0.0  
Stockholders’ (deficit) equity (2,027.0) (1,935.7) $ (1,495.5)
Total liabilities and stockholders' deficit 7,725.3 7,087.4  
Non-current restricted cash 16.3 17.1  
Reportable Legal Entities | Parent Company      
Assets      
Cash and cash equivalents 732.6 32.7  
Restricted cash 0.0 0.0  
Accounts receivable, net 0.4 0.0  
Notes receivable, net 0.0 0.0  
Inventories 0.0 0.0  
Prepaid expenses, deposits and other current assets 6.5 11.6  
Property and equipment, net 28.8 5.6  
Investment in subsidiaries 3,098.7 3,000.7  
Goodwill 0.0 0.0  
Intangible assets, net 15.7 185.8  
Intercompany balances 0.0 0.0  
Software, net 67.2 74.7  
Other assets 234.4 233.6  
Total assets 4,184.3 3,544.7  
Liabilities and stockholders’ (deficit) equity      
Current portion of long-term debt 0.0 0.0  
Other current liabilities 67.6 100.5  
Long-term debt, excluding current portion 0.0 248.7  
Other long-term liabilities 68.8 159.0  
Intercompany balances 6,074.9 4,972.2  
Stockholders’ (deficit) equity (2,027.0) (1,935.7)  
Total liabilities and stockholders' deficit 4,184.3 3,544.7  
Reportable Legal Entities | Guarantor Subsidiaries      
Assets      
Cash and cash equivalents 0.0 0.0  
Restricted cash 28.3 24.6  
Accounts receivable, net 192.6 199.2  
Notes receivable, net 121.1 94.4  
Inventories 91.8 83.1  
Prepaid expenses, deposits and other current assets 41.6 45.6  
Property and equipment, net 295.6 369.3  
Investment in subsidiaries 987.7 944.0  
Goodwill 1,880.4 1,931.6  
Intangible assets, net 1,335.3 1,343.0  
Intercompany balances 0.0 0.0  
Software, net 199.0 264.6  
Other assets 62.0 50.8  
Total assets 5,235.4 5,350.2  
Liabilities and stockholders’ (deficit) equity      
Current portion of long-term debt 0.0 0.0  
Other current liabilities 254.2 216.3  
Long-term debt, excluding current portion 0.0 0.0  
Other long-term liabilities 650.3 468.8  
Intercompany balances 37.4 559.5  
Stockholders’ (deficit) equity 4,293.5 4,105.6  
Total liabilities and stockholders' deficit 5,235.4 5,350.2  
Non-current restricted cash 15.6 16.4  
Reportable Legal Entities | Non-Guarantor Subsidiaries      
Assets      
Cash and cash equivalents 59.4 81.8  
Restricted cash 0.1 0.1  
Accounts receivable, net 279.8 234.4  
Notes receivable, net 22.4 31.0  
Inventories 131.8 138.1  
Prepaid expenses, deposits and other current assets 52.7 41.2  
Property and equipment, net 179.9 154.9  
Investment in subsidiaries 0.0 0.0  
Goodwill 835.4 768.5  
Intangible assets, net 218.7 202.0  
Intercompany balances 222.5 116.6  
Software, net 48.5 48.4  
Other assets 270.3 173.5  
Total assets 2,321.5 1,990.5  
Liabilities and stockholders’ (deficit) equity      
Current portion of long-term debt 7.5 6.3  
Other current liabilities 206.4 168.7  
Long-term debt, excluding current portion 3.3 8.9  
Other long-term liabilities 110.9 67.2  
Intercompany balances 0.0 0.0  
Stockholders’ (deficit) equity 1,993.4 1,739.4  
Total liabilities and stockholders' deficit 2,321.5 1,990.5  
Non-current restricted cash 0.7 0.7  
Reportable Legal Entities | SGI      
Assets      
Cash and cash equivalents 0.0 1.7  
Restricted cash 0.6 0.0  
Accounts receivable, net 68.1 61.4  
Notes receivable, net 0.0 0.0  
Inventories 40.7 40.3  
Prepaid expenses, deposits and other current assets 30.3 15.7  
Property and equipment, net 91.5 98.4  
Investment in subsidiaries 867.9 926.7  
Goodwill 240.3 188.3  
Intangible assets, net 34.9 37.5  
Intercompany balances 5,889.8 5,415.1  
Software, net 24.7 21.4  
Other assets 388.8 236.5  
Total assets 7,677.6 7,043.0  
Liabilities and stockholders’ (deficit) equity      
Current portion of long-term debt 32.8 43.0  
Other current liabilities 199.0 158.7  
Long-term debt, excluding current portion 8,733.0 7,767.3  
Other long-term liabilities 11.3 12.4  
Intercompany balances 0.0 0.0  
Stockholders’ (deficit) equity (1,298.5) (938.4)  
Total liabilities and stockholders' deficit 7,677.6 7,043.0  
Eliminating Entries      
Assets      
Cash and cash equivalents (3.2) (1.1)  
Restricted cash 0.0 0.0  
Accounts receivable, net 0.0 0.0  
Notes receivable, net 0.0 0.0  
Inventories (21.2) (19.2)  
Prepaid expenses, deposits and other current assets 0.0 0.0  
Property and equipment, net (27.6) (16.0)  
Investment in subsidiaries (4,954.3) (4,871.4)  
Goodwill 0.0 0.0  
Intangible assets, net 0.0 0.0  
Intercompany balances (6,112.3) (5,531.7)  
Software, net 0.0 0.0  
Other assets (574.9) (401.6)  
Total assets (11,693.5) (10,841.0)  
Liabilities and stockholders’ (deficit) equity      
Current portion of long-term debt 0.0 0.0  
Other current liabilities (27.7) (1.1)  
Long-term debt, excluding current portion 0.0 0.0  
Other long-term liabilities (565.1) (401.6)  
Intercompany balances (6,112.3) (5,531.7)  
Stockholders’ (deficit) equity (4,988.4) (4,906.6)  
Total liabilities and stockholders' deficit $ (11,693.5) $ (10,841.0)