|
Condensed Consolidating Financial Information Condensed Consolidating Balance Sheets (Details) (USD $) In Thousands, unless otherwise specified
|
Sep. 30, 2013
|
Dec. 31, 2012
|
Sep. 30, 2012
|
Dec. 31, 2011
|
Dec. 31, 2010
|
Dec. 31, 2009
|
| Current Assets: |
|
|
|
|
|
|
| Cash and equivalents |
$ 107,337 |
$ 59,770 |
$ 69,214 |
$ 48,247 |
$ 95,689 |
$ 108,906 |
| Receivables, net |
438,800 |
311,808 |
|
281,764 |
191,085 |
|
| Intercompany receivables, net |
0 |
0 |
|
0 |
|
|
| Inventory |
1,018,169 |
900,803 |
|
736,846 |
492,688 |
|
| Deferred income taxes |
53,129 |
53,485 |
|
45,690 |
|
|
| Prepaid income taxes |
13,825 |
29,537 |
|
17,597 |
|
|
| Prepaid expenses and other current assets |
44,391 |
28,948 |
|
19,591 |
|
|
| Total Current Assets |
1,675,651 |
1,384,351 |
|
1,149,735 |
|
|
| Property and Equipment, net |
531,897 |
494,379 |
|
424,098 |
331,312 |
|
| Intangible Assets: |
|
|
|
|
|
|
| Goodwill |
1,920,916 |
1,690,284 |
|
1,476,063 |
1,032,973 |
938,783 |
| Other intangibles, net |
154,429 |
106,715 |
|
108,910 |
|
|
| Investment in Subsidiaries |
0 |
0 |
|
0 |
|
|
| Intercompany Notes Receivable |
0 |
0 |
|
0 |
|
|
| Other Assets |
78,166 |
47,727 |
|
40,898 |
|
|
| Total Assets |
4,361,059 |
3,723,456 |
|
3,199,704 |
2,299,509 |
|
| Current Liabilities: |
|
|
|
|
|
|
| Accounts payable |
284,900 |
219,335 |
|
210,875 |
|
|
| Intercompany payables, net |
0 |
0 |
|
0 |
|
|
| Accrued expenses: |
|
|
|
|
|
|
| Accrued payroll-related liabilities |
66,366 |
44,400 |
|
53,256 |
|
|
| Other accrued expenses |
146,641 |
90,422 |
|
77,769 |
|
|
| Income taxes payable |
16,473 |
2,748 |
|
7,262 |
|
|
| Contingent consideration liabilities |
49,275 |
42,255 |
|
600 |
|
|
| Other current liabilities |
17,735 |
17,068 |
|
18,407 |
|
|
| Current portion of long-term obligations |
61,123 |
71,716 |
|
29,524 |
|
|
| Total Current Liabilities |
642,513 |
487,944 |
|
397,693 |
|
|
| Long-Term Obligations, Excluding Current Portion |
1,250,932 |
1,046,762 |
|
926,552 |
|
|
| Intercompany Notes Payable |
0 |
0 |
|
0 |
|
|
| Deferred Income Taxes |
118,693 |
102,275 |
|
88,796 |
|
|
| Contingent Consideration Liabilities |
5,210 |
47,754 |
|
81,782 |
|
|
| Other Noncurrent Liabilities |
89,605 |
74,627 |
|
60,796 |
|
|
| Stockholders’ Equity |
2,254,106 |
1,964,094 |
|
1,644,085 |
1,414,161 |
1,179,434 |
| Total Liabilities and Stockholders’ Equity |
4,361,059 |
3,723,456 |
|
3,199,704 |
|
|
|
Parent Company
|
|
|
|
|
|
|
| Current Assets: |
|
|
|
|
|
|
| Cash and equivalents |
35,966 |
18,396 |
13,410 |
9,908 |
70,335 |
74,386 |
| Receivables, net |
929 |
0 |
|
0 |
|
|
| Intercompany receivables, net |
4,719 |
1,781 |
|
2,416 |
|
|
| Inventory |
0 |
0 |
|
0 |
|
|
| Deferred income taxes |
4,774 |
4,778 |
|
3,049 |
|
|
| Prepaid income taxes |
11,444 |
26,538 |
|
15,989 |
|
|
| Prepaid expenses and other current assets |
361 |
1,065 |
|
482 |
|
|
| Total Current Assets |
58,193 |
52,558 |
|
31,844 |
|
|
| Property and Equipment, net |
737 |
970 |
|
1,097 |
|
|
| Intangible Assets: |
|
|
|
|
|
|
| Goodwill |
0 |
0 |
|
0 |
|
|
| Other intangibles, net |
0 |
0 |
|
0 |
|
|
| Investment in Subsidiaries |
2,303,747 |
1,923,997 |
|
1,602,727 |
|
|
| Intercompany Notes Receivable |
953,682 |
711,624 |
|
781,338 |
|
|
| Other Assets |
55,236 |
41,692 |
|
35,283 |
|
|
| Total Assets |
3,371,595 |
2,730,841 |
|
2,452,289 |
|
|
| Current Liabilities: |
|
|
|
|
|
|
| Accounts payable |
413 |
52 |
|
241 |
|
|
| Intercompany payables, net |
0 |
0 |
|
0 |
|
|
| Accrued expenses: |
|
|
|
|
|
|
| Accrued payroll-related liabilities |
4,636 |
3,731 |
|
11,076 |
|
|
| Other accrued expenses |
27,813 |
2,258 |
|
2,077 |
|
|
| Income taxes payable |
0 |
0 |
|
914 |
|
|
| Contingent consideration liabilities |
0 |
0 |
|
0 |
|
|
| Other current liabilities |
286 |
286 |
|
305 |
|
|
| Current portion of long-term obligations |
24,421 |
32,300 |
|
16,080 |
|
|
| Total Current Liabilities |
57,569 |
38,627 |
|
30,693 |
|
|
| Long-Term Obligations, Excluding Current Portion |
1,021,876 |
691,670 |
|
749,125 |
|
|
| Intercompany Notes Payable |
0 |
0 |
|
0 |
|
|
| Deferred Income Taxes |
0 |
0 |
|
0 |
|
|
| Contingent Consideration Liabilities |
0 |
0 |
|
0 |
|
|
| Other Noncurrent Liabilities |
38,044 |
36,450 |
|
28,386 |
|
|
| Stockholders’ Equity |
2,254,106 |
1,964,094 |
|
1,644,085 |
|
|
| Total Liabilities and Stockholders’ Equity |
3,371,595 |
2,730,841 |
|
2,452,289 |
|
|
|
Guarantor Subsidiaries
|
|
|
|
|
|
|
| Current Assets: |
|
|
|
|
|
|
| Cash and equivalents |
12,218 |
18,253 |
19,213 |
17,433 |
21,372 |
23,456 |
| Receivables, net |
123,256 |
94,435 |
|
214,805 |
|
|
| Intercompany receivables, net |
0 |
5,970 |
|
0 |
|
|
| Inventory |
666,819 |
690,365 |
|
595,223 |
|
|
| Deferred income taxes |
45,643 |
45,255 |
|
40,068 |
|
|
| Prepaid income taxes |
0 |
0 |
|
0 |
|
|
| Prepaid expenses and other current assets |
23,291 |
16,608 |
|
14,257 |
|
|
| Total Current Assets |
871,227 |
870,886 |
|
881,786 |
|
|
| Property and Equipment, net |
412,699 |
408,944 |
|
359,815 |
|
|
| Intangible Assets: |
|
|
|
|
|
|
| Goodwill |
1,238,664 |
1,226,718 |
|
1,080,358 |
|
|
| Other intangibles, net |
57,398 |
61,815 |
|
68,133 |
|
|
| Investment in Subsidiaries |
254,421 |
142,334 |
|
124,578 |
|
|
| Intercompany Notes Receivable |
94,334 |
39,239 |
|
0 |
|
|
| Other Assets |
20,055 |
17,830 |
|
15,771 |
|
|
| Total Assets |
2,948,798 |
2,767,766 |
|
2,530,441 |
|
|
| Current Liabilities: |
|
|
|
|
|
|
| Accounts payable |
93,076 |
97,678 |
|
92,218 |
|
|
| Intercompany payables, net |
1,236 |
0 |
|
4,966 |
|
|
| Accrued expenses: |
|
|
|
|
|
|
| Accrued payroll-related liabilities |
38,172 |
25,697 |
|
30,520 |
|
|
| Other accrued expenses |
57,245 |
48,805 |
|
50,399 |
|
|
| Income taxes payable |
0 |
0 |
|
0 |
|
|
| Contingent consideration liabilities |
1,875 |
1,518 |
|
600 |
|
|
| Other current liabilities |
14,339 |
16,241 |
|
11,723 |
|
|
| Current portion of long-term obligations |
3,906 |
9,940 |
|
2,253 |
|
|
| Total Current Liabilities |
209,849 |
199,879 |
|
192,679 |
|
|
| Long-Term Obligations, Excluding Current Portion |
5,925 |
7,549 |
|
6,498 |
|
|
| Intercompany Notes Payable |
611,004 |
681,275 |
|
750,545 |
|
|
| Deferred Income Taxes |
101,698 |
102,702 |
|
89,497 |
|
|
| Contingent Consideration Liabilities |
733 |
2,500 |
|
3,111 |
|
|
| Other Noncurrent Liabilities |
44,893 |
35,383 |
|
30,404 |
|
|
| Stockholders’ Equity |
1,974,696 |
1,738,478 |
|
1,457,707 |
|
|
| Total Liabilities and Stockholders’ Equity |
2,948,798 |
2,767,766 |
|
2,530,441 |
|
|
|
Non-Guarantor Subsidiaries
|
|
|
|
|
|
|
| Current Assets: |
|
|
|
|
|
|
| Cash and equivalents |
59,153 |
23,121 |
36,591 |
20,906 |
3,982 |
11,064 |
| Receivables, net |
314,615 |
217,373 |
|
66,959 |
|
|
| Intercompany receivables, net |
1,236 |
0 |
|
4,966 |
|
|
| Inventory |
351,350 |
210,438 |
|
141,623 |
|
|
| Deferred income taxes |
2,712 |
3,452 |
|
2,573 |
|
|
| Prepaid income taxes |
2,381 |
2,999 |
|
1,608 |
|
|
| Prepaid expenses and other current assets |
20,739 |
11,275 |
|
4,852 |
|
|
| Total Current Assets |
752,186 |
468,658 |
|
243,487 |
|
|
| Property and Equipment, net |
118,461 |
84,465 |
|
63,186 |
|
|
| Intangible Assets: |
|
|
|
|
|
|
| Goodwill |
682,252 |
463,566 |
|
395,705 |
|
|
| Other intangibles, net |
97,031 |
44,900 |
|
40,777 |
|
|
| Investment in Subsidiaries |
0 |
0 |
|
0 |
|
|
| Intercompany Notes Receivable |
0 |
0 |
|
0 |
|
|
| Other Assets |
15,453 |
3,528 |
|
2,324 |
|
|
| Total Assets |
1,665,383 |
1,065,117 |
|
745,479 |
|
|
| Current Liabilities: |
|
|
|
|
|
|
| Accounts payable |
191,411 |
121,605 |
|
118,416 |
|
|
| Intercompany payables, net |
4,719 |
7,751 |
|
2,416 |
|
|
| Accrued expenses: |
|
|
|
|
|
|
| Accrued payroll-related liabilities |
23,558 |
14,972 |
|
11,660 |
|
|
| Other accrued expenses |
61,583 |
39,359 |
|
25,293 |
|
|
| Income taxes payable |
16,473 |
2,748 |
|
6,348 |
|
|
| Contingent consideration liabilities |
47,400 |
40,737 |
|
0 |
|
|
| Other current liabilities |
3,110 |
541 |
|
6,379 |
|
|
| Current portion of long-term obligations |
32,796 |
29,476 |
|
11,191 |
|
|
| Total Current Liabilities |
381,050 |
257,189 |
|
181,703 |
|
|
| Long-Term Obligations, Excluding Current Portion |
223,131 |
347,543 |
|
170,929 |
|
|
| Intercompany Notes Payable |
437,012 |
69,588 |
|
30,793 |
|
|
| Deferred Income Taxes |
29,573 |
14,896 |
|
11,779 |
|
|
| Contingent Consideration Liabilities |
4,477 |
45,254 |
|
78,671 |
|
|
| Other Noncurrent Liabilities |
6,668 |
2,794 |
|
2,006 |
|
|
| Stockholders’ Equity |
583,472 |
327,853 |
|
269,598 |
|
|
| Total Liabilities and Stockholders’ Equity |
1,665,383 |
1,065,117 |
|
745,479 |
|
|
|
Consolidation, Eliminations
|
|
|
|
|
|
|
| Current Assets: |
|
|
|
|
|
|
| Cash and equivalents |
0 |
0 |
0 |
0 |
0 |
0 |
| Receivables, net |
0 |
0 |
|
0 |
|
|
| Intercompany receivables, net |
(5,955) |
(7,751) |
|
(7,382) |
|
|
| Inventory |
0 |
0 |
|
0 |
|
|
| Deferred income taxes |
0 |
0 |
|
0 |
|
|
| Prepaid income taxes |
0 |
0 |
|
0 |
|
|
| Prepaid expenses and other current assets |
0 |
0 |
|
0 |
|
|
| Total Current Assets |
(5,955) |
(7,751) |
|
(7,382) |
|
|
| Property and Equipment, net |
0 |
0 |
|
0 |
|
|
| Intangible Assets: |
|
|
|
|
|
|
| Goodwill |
0 |
0 |
|
0 |
|
|
| Other intangibles, net |
0 |
0 |
|
0 |
|
|
| Investment in Subsidiaries |
(2,558,168) |
(2,066,331) |
|
(1,727,305) |
|
|
| Intercompany Notes Receivable |
(1,048,016) |
(750,863) |
|
(781,338) |
|
|
| Other Assets |
(12,578) |
(15,323) |
|
(12,480) |
|
|
| Total Assets |
(3,624,717) |
(2,840,268) |
|
(2,528,505) |
|
|
| Current Liabilities: |
|
|
|
|
|
|
| Accounts payable |
0 |
0 |
|
0 |
|
|
| Intercompany payables, net |
(5,955) |
(7,751) |
|
(7,382) |
|
|
| Accrued expenses: |
|
|
|
|
|
|
| Accrued payroll-related liabilities |
0 |
0 |
|
0 |
|
|
| Other accrued expenses |
0 |
0 |
|
0 |
|
|
| Income taxes payable |
0 |
0 |
|
0 |
|
|
| Contingent consideration liabilities |
0 |
0 |
|
0 |
|
|
| Other current liabilities |
0 |
0 |
|
0 |
|
|
| Current portion of long-term obligations |
0 |
0 |
|
0 |
|
|
| Total Current Liabilities |
(5,955) |
(7,751) |
|
(7,382) |
|
|
| Long-Term Obligations, Excluding Current Portion |
0 |
0 |
|
0 |
|
|
| Intercompany Notes Payable |
(1,048,016) |
(750,863) |
|
(781,338) |
|
|
| Deferred Income Taxes |
(12,578) |
(15,323) |
|
(12,480) |
|
|
| Contingent Consideration Liabilities |
0 |
0 |
|
0 |
|
|
| Other Noncurrent Liabilities |
0 |
0 |
|
0 |
|
|
| Stockholders’ Equity |
(2,558,168) |
(2,066,331) |
|
(1,727,305) |
|
|
| Total Liabilities and Stockholders’ Equity |
$ (3,624,717) |
$ (2,840,268) |
|
$ (2,528,505) |
|
|