XML 42 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2018
Accounting Policies [Abstract]  
Cumulative Effect of the Changes to Financial Statements for the adoption of the New Revenue Standard
The cumulative effects of the changes made to our consolidated balance sheet as of January 1, 2018, in connection with the adoption of the New Revenue Standard were as follows (in thousands):

໿
໿

Condensed Consolidated Balance Sheet

 
 
 
 
 

Previous U.S. GAAP
December 31, 2017
(Reported)
 
New U.S. GAAP
January 1, 2018
 
Attributed to the
New Revenue Standard

 

 
 
 
 
ASSETS
 

 
 
 
 
Cash, cash equivalents and marketable securities
$
471,930

 
$
471,930

 
$

Accounts receivable
234,597

 
237,281

 
2,684

Inventories
164,318

 
163,184

 
(1,134
)
Property and equipment, net
379,096

 
379,096

 

Goodwill and intangible assets, net
243,719

 
243,719

 

Other assets
219,756

 
246,481

 
26,725

TOTAL ASSETS
$
1,713,416

 
$
1,741,691

 
$
28,275


 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ DEFICIT
 
 
 
 
 
Accounts payable
$
66,968

 
$
66,968

 
$

Accrued liabilities
253,418

 
254,381

 
963

Deferred income tax liabilities
25,353

 
25,087

 
(266
)
Line of credit and long-term debt
1,261,075

 
1,261,075

 

Deferred revenue
64,726

 
110,158

 
45,432

Other long-term liabilities
95,718

 
82,840

 
(12,878
)
Total liabilities
1,767,258

 
1,800,509

 
33,251


 
 
 
 
 
Stockholders’ Deficit:
 
 
 
 
 
Retained earnings
803,545

 
798,569

 
(4,976
)
All other stockholders' deficit and noncontrolling interest
(857,387
)
 
(857,387
)
 

Total stockholders’ deficit
(53,842
)
 
(58,818
)
 
(4,976
)
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
$
1,713,416

 
$
1,741,691

 
$
28,275


The following tables compare the reported unaudited condensed consolidated balance sheet, statement of operations and cash flows, as of and for the three and nine months ended September 30, 2018, to the balances without the adoption of the New Revenue Standard ("previous U.S. GAAP") (in thousands):

໿
໿

Condensed Consolidated Balance Sheet

As of September 30, 2018

 
 
 
 
 

Previous U.S. GAAP
 
New U.S. GAAP
(As Reported)
 
Attributed to the
New Revenue Standard

 
 
 

 
 
ASSETS
 
 
 

 
 
Cash and cash equivalents
$
146,877

 
$
146,877

 
$

Accounts receivable
260,803

 
264,563

 
3,760

Inventories
181,830

 
179,684

 
(2,146
)
Property and equipment, net
409,980

 
409,980

 

Goodwill and intangible assets, net
258,466

 
258,466

 

Other assets
245,276

 
284,960

 
39,684

TOTAL ASSETS
$
1,503,232

 
$
1,544,530

 
$
41,298


 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ DEFICIT
 
 
 
 
 
Accounts payable
$
65,457

 
$
65,457

 
$

Accrued liabilities
237,904

 
238,431

 
527

Deferred income tax liabilities
38,897

 
39,899

 
1,002

Line of credit and long-term debt
1,016,916

 
1,016,916

 

Deferred revenue
63,764

 
103,696

 
39,932

Other long-term liabilities
90,420

 
81,494

 
(8,926
)
Total liabilities
1,513,358

 
1,545,893

 
32,535


 
 
 
 
 
Stockholders’ Deficit:
 
 
 
 
 
Retained earnings
1,073,597

 
1,082,292

 
8,695

Accumulated other comprehensive (loss) income
(42,255
)
 
(42,187
)
 
68

All other stockholders' deficit and noncontrolling interest
(1,041,468
)
 
(1,041,468
)
 

Total stockholders’ deficit
(10,126
)
 
(1,363
)
 
8,763

TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
$
1,503,232

 
$
1,544,530

 
$
41,298


໿

Condensed Consolidated Statement of Operations

For the Three Months Ended September 30, 2018
 
For the Nine Months Ended September 30, 2018

 
 
 
 
 
 
 
 
 
 
 

Previous U.S. GAAP
 
New U.S. GAAP
(As Reported)
 
Attributed to the
New Revenue Standard
 
Previous U.S. GAAP
 
New U.S. GAAP
(As Reported)
 
Attributed to the
New Revenue Standard

 
 
 
 
 
 
 
 
 
 
 
Total revenue
$
531,525

 
$
545,448

 
$
13,923

 
$
1,622,773

 
$
1,663,856

 
$
41,083

Total cost of revenue
231,277

 
239,805

 
8,528

 
698,733

 
722,675

 
23,942

Gross profit
300,248

 
305,643

 
5,395

 
924,040

 
941,181

 
17,141


 
 
 
 
 
 
 
 
 
 
 
Total operating expense
188,725

 
188,293

 
(432
)
 
566,672

 
565,193

 
(1,479
)
Income from operations
111,523

 
117,350

 
5,827

 
357,368

 
375,988

 
18,620

Interest expense
(8,453
)
 
(8,453
)
 

 
(26,184
)
 
(26,184
)
 

Interest income
394

 
142

 
(252
)
 
1,693

 
893

 
(800
)
Income before provision for income taxes
103,464

 
109,039

 
5,575

 
332,877

 
350,697

 
17,820

Provision for income taxes
14,642

 
15,825

 
1,183

 
55,178

 
59,327

 
4,149

Net income
$
88,822

 
$
93,214

 
$
4,392

 
$
277,699

 
$
291,370

 
$
13,671

໿
໿

Condensed Consolidated Statement of Cash Flows

For the Nine Months Ended September 30, 2018

 
 
 
 
 

Previous U.S. GAAP
 
New U.S. GAAP
(As Reported)
 
Attributed to the
New Revenue Standard
Cash Flows from Operating Activities:
 
 
 

 
 
Net income
$
277,699

 
$
291,370

 
$
13,671

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
 
Benefit of deferred income taxes
9,244

 
12,850

 
3,606

All other adjustments to reconcile net income to net cash provided by operating activities
86,536

 
86,536

 

Changes in assets and liabilities, net
(109,043
)
 
(126,320
)
 
(17,277
)
Net cash provided by operating activities
$
264,436

 
$
264,436

 
$