XML 120 R104.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor and Non-Guarantor Supplemental Financial Information - Schedule of Balance Sheet Information (Details) - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
ASSETS        
Total current assets $ 5,539,589 $ 3,450,251    
Investment in subsidiaries 0 0    
Intangible assets, net 2,308,536 2,446,652    
Goodwill 8,228,865 7,942,023 $ 7,992,941  
Other assets, net 2,438,638 1,938,620    
TOTAL ASSETS 18,515,628 15,777,546    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities 7,878,690 6,127,198    
Long-term debt, excluding current maturities 3,749,054 3,159,336    
Other long-term liabilities 736,982 797,909    
Redeemable non-controlling interests 22,334 0 658,478 $ 560,073
Stockholders’ equity 6,128,568 5,693,103 $ 4,929,767 $ 1,893,729
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 18,515,628 15,777,546    
Reportable Legal Entities | Parent        
ASSETS        
Total current assets 358,251 293,759    
Investment in subsidiaries 10,265,237 9,536,273    
Intangible assets, net 0 0    
Goodwill 0 0    
Other assets, net 5,056 4,107    
TOTAL ASSETS 10,628,544 9,834,139    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities 750,922 981,700    
Long-term debt, excluding current maturities 3,749,054 3,159,336    
Other long-term liabilities 0 0    
Redeemable non-controlling interests 0      
Stockholders’ equity 6,128,568 5,693,103    
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 10,628,544 9,834,139    
Reportable Legal Entities | Guarantor Subsidiaries        
ASSETS        
Total current assets 3,493,392 2,535,711    
Investment in subsidiaries 4,249,014 3,410,687    
Intangible assets, net 1,735,988 1,921,519    
Goodwill 6,366,378 6,392,479    
Other assets, net 1,677,397 1,608,218    
TOTAL ASSETS 17,522,169 15,868,614    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities 6,797,895 5,733,755    
Long-term debt, excluding current maturities 0 0    
Other long-term liabilities 494,134 629,634    
Redeemable non-controlling interests 9,673      
Stockholders’ equity 10,220,467 9,505,225    
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 17,522,169 15,868,614    
Reportable Legal Entities | Non-Guarantor Subsidiaries(1)        
ASSETS        
Total current assets 2,263,166 1,829,191    
Investment in subsidiaries 0 0    
Intangible assets, net 572,548 525,133    
Goodwill 1,862,487 1,549,544    
Other assets, net 775,421 331,818    
TOTAL ASSETS 5,473,622 4,235,686    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities 905,093 620,153    
Long-term debt, excluding current maturities 0 0    
Other long-term liabilities 262,084 173,798    
Redeemable non-controlling interests 12,661      
Stockholders’ equity 4,293,784 3,441,735    
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 5,473,622 4,235,686    
Eliminations        
ASSETS        
Total current assets (575,220) (1,208,410)    
Investment in subsidiaries (14,514,251) (12,946,960)    
Intangible assets, net 0 0    
Goodwill 0 0    
Other assets, net (19,236) (5,523)    
TOTAL ASSETS (15,108,707) (14,160,893)    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities (575,220) (1,208,410)    
Long-term debt, excluding current maturities 0 0    
Other long-term liabilities (19,236) (5,523)    
Redeemable non-controlling interests 0      
Stockholders’ equity (14,514,251) (12,946,960)    
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ (15,108,707) $ (14,160,893)