XML 80 R69.htm IDEA: XBRL DOCUMENT v3.8.0.1
Reconciliation of Net Income to Segment EBITDA (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Segment Reporting [Abstract]            
Net Income $ 122,381   $ 122,688 $ 409,573 $ 377,644  
Income (loss) from discontinued operations, net of tax 0   12,844 (4,531) 17,819  
Income from continuing operations 122,381   109,844 414,104 359,825  
Depreciation and amortization 56,877   52,979 159,178 137,168  
Depreciation and amortization - cost of goods sold 3,025   2,057 7,330 5,002  
Interest expense, net 25,222   24,761 73,806 64,002  
Loss on debt extinguishment 0   0 0 26,650  
Provision for income taxes 58,189   49,835 206,206 173,225  
EBITDA 265,694   239,476 860,624 765,872  
Equity in earnings (loss) of unconsolidated subsidiaries 2,673   29 3,878 (519)  
Gains on foreign exchange contracts - acquisition related         18,342  
Gains on bargain purchases 913 $ 8,000 0 3,990 0 $ 11,000
Restructuring and acquisition related expenses 4,922   6,923 10,371 30,814  
Inventory step-up adjustment - acquisition related     12   3,614  
Change in fair value of contingent consideration liabilities (5)   (57) (37) (176)  
Segment EBITDA $ 267,035   $ 246,439 $ 863,164 $ 782,653