XML 88 R77.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Condensed Financial Statements, Captions [Line Items]            
Cost of Goods and Services Sold $ 1,508,924 $ 1,351,899 $ 4,415,076 $ 3,911,928    
Facility And Warehouse Expenses 202,514 181,244 583,230 516,227    
Current assets:            
Cash and cash equivalents 275,077 258,025 275,077 258,025 $ 227,400 $ 87,397
Receivables, net 1,021,728   1,021,728   860,549  
Intercompany receivables, net 0   0   0  
Inventories 2,236,376   2,236,376   1,935,237  
Prepaid expenses and other current assets 135,192   135,192   87,768  
Total current assets 3,668,373   3,668,373   3,567,594  
Property and equipment, net 867,972   867,972   811,576  
Intangible assets:            
Goodwill 3,392,363   3,392,363   3,054,769  
Other intangibles, net 602,424   602,424   584,231  
Investment in Subsidiaries 0   0   0  
Intercompany Notes Receivable 0   0   0  
Other assets 133,560   133,560   101,562  
Total assets 8,863,938   8,863,938   8,303,199  
Assets of discontinued operations 0   0   456,640  
Current liabilities:            
Accounts payable 749,852   749,852   633,773  
Intercompany payables, net 0   0   0  
Accrued expenses:            
Accrued payroll-related liabilities 120,575   120,575   118,755  
Other accrued expenses 253,241   253,241   209,101  
Other current liabilities 51,783   51,783   37,943  
Current portion of long-term obligations 126,887   126,887   66,109  
Total current liabilities 1,302,338   1,302,338   1,210,785  
Long-term obligations, excluding current portion 3,021,717   3,021,717   3,275,662  
Intercompany Notes Payable 0   0   0  
Deferred income taxes 241,544   241,544   199,657  
Other Noncurrent Liabilities 257,302   257,302   174,146  
Stockholders’ Equity 4,041,037   4,041,037   3,442,949  
Total liabilities and stockholders’ equity 8,863,938   8,863,938   8,303,199  
Liabilities of discontinued operations 0   0   145,104  
Equity Method Investments 199,246   199,246   183,467  
Distribution Expenses 202,829 172,565 583,031 509,234    
Consolidation, Eliminations            
Condensed Financial Statements, Captions [Line Items]            
Cost of Goods and Services Sold (37,624) (71,827) (109,025) (138,326)    
Facility And Warehouse Expenses 0 0 0 0    
Current assets:            
Cash and cash equivalents 0 0 0 0 0 0
Receivables, net 0   0   0  
Intercompany receivables, net (15,573)   (15,573)   (22,879)  
Inventories 0   0   0  
Prepaid expenses and other current assets 0   0   0  
Total current assets (15,573)   (15,573)   (22,879)  
Property and equipment, net 0   0   0  
Intangible assets:            
Goodwill 0   0   0  
Other intangibles, net 0   0   0  
Investment in Subsidiaries (5,604,295)   (5,604,295)   (5,309,329)  
Intercompany Notes Receivable (1,945,885)   (1,945,885)   (2,310,817)  
Other assets (1,192)   (1,192)   (5,688)  
Total assets (7,566,945)   (7,566,945)   (7,648,713)  
Assets of discontinued operations         0  
Current liabilities:            
Accounts payable 0   0   0  
Intercompany payables, net (15,573)   (15,573)   (22,879)  
Accrued expenses:            
Accrued payroll-related liabilities 0   0   0  
Other accrued expenses 0   0   0  
Other current liabilities 0   0   0  
Current portion of long-term obligations 0   0   0  
Total current liabilities (15,573)   (15,573)   (22,879)  
Long-term obligations, excluding current portion 0   0   0  
Intercompany Notes Payable (1,945,885)   (1,945,885)   (2,310,817)  
Deferred income taxes (1,192)   (1,192)   (5,688)  
Other Noncurrent Liabilities 0   0   0  
Stockholders’ Equity (5,604,295)   (5,604,295)   (5,309,329)  
Total liabilities and stockholders’ equity (7,566,945)   (7,566,945)   (7,648,713)  
Liabilities of discontinued operations         0  
Equity Method Investments 0   0   0  
Distribution Expenses 0 0 0 0    
Parent Company            
Condensed Financial Statements, Captions [Line Items]            
Cost of Goods and Services Sold 0 0 0 0    
Facility And Warehouse Expenses 0 0 0 0    
Current assets:            
Cash and cash equivalents 20,286 29,554 20,286 29,554 33,030 17,616
Receivables, net 0   0   0  
Intercompany receivables, net 3,463   3,463   2,805  
Inventories 0   0   0  
Prepaid expenses and other current assets 23,213   23,213   1,640  
Total current assets 46,962   46,962   37,475  
Property and equipment, net 658   658   239  
Intangible assets:            
Goodwill 0   0   0  
Other intangibles, net 0   0   0  
Investment in Subsidiaries 5,505,206   5,505,206   5,067,297  
Intercompany Notes Receivable 1,173,923   1,173,923   1,510,534  
Other assets 62,566   62,566   59,726  
Total assets 6,789,315   6,789,315   6,675,271  
Assets of discontinued operations         0  
Current liabilities:            
Accounts payable 2,108   2,108   1,309  
Intercompany payables, net 0   0   11,237  
Accrued expenses:            
Accrued payroll-related liabilities 8,963   8,963   6,404  
Other accrued expenses 12,209   12,209   5,502  
Other current liabilities 283   283   4,283  
Current portion of long-term obligations 36,397   36,397   37,710  
Total current liabilities 59,960   59,960   66,445  
Long-term obligations, excluding current portion 1,837,860   1,837,860   2,371,578  
Intercompany Notes Payable 750,000   750,000   750,000  
Deferred income taxes 0   0   0  
Other Noncurrent Liabilities 100,458   100,458   44,299  
Stockholders’ Equity 4,041,037   4,041,037   3,442,949  
Total liabilities and stockholders’ equity 6,789,315   6,789,315   6,675,271  
Liabilities of discontinued operations         0  
Equity Method Investments 0   0   0  
Distribution Expenses 0 0 0 0    
Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Cost of Goods and Services Sold 861,078 865,072 2,613,540 2,512,742    
Facility And Warehouse Expenses 132,179 122,237 389,314 354,877    
Current assets:            
Cash and cash equivalents 22,413 17,001 22,413 17,001 35,360 13,432
Receivables, net 302,789   302,789   248,188  
Intercompany receivables, net 0   0   11,237  
Inventories 1,232,897   1,232,897   1,149,763  
Prepaid expenses and other current assets 43,617   43,617   43,165  
Total current assets 1,601,716   1,601,716   1,845,501  
Property and equipment, net 548,598   548,598   527,705  
Intangible assets:            
Goodwill 1,888,002   1,888,002   1,851,274  
Other intangibles, net 144,358   144,358   153,689  
Investment in Subsidiaries 99,089   99,089   242,032  
Intercompany Notes Receivable 771,962   771,962   800,283  
Other assets 33,894   33,894   25,177  
Total assets 5,087,955   5,087,955   5,445,997  
Assets of discontinued operations         357,788  
Current liabilities:            
Accounts payable 298,832   298,832   244,074  
Intercompany payables, net 12,110   12,110   8,837  
Accrued expenses:            
Accrued payroll-related liabilities 42,446   42,446   58,187  
Other accrued expenses 97,493   97,493   94,287  
Other current liabilities 24,547   24,547   18,456  
Current portion of long-term obligations 1,868   1,868   1,097  
Total current liabilities 477,296   477,296   535,828  
Long-term obligations, excluding current portion 6,696   6,696   8,356  
Intercompany Notes Payable 697,814   697,814   1,074,218  
Deferred income taxes 118,169   118,169   95,765  
Other Noncurrent Liabilities 113,371   113,371   90,722  
Stockholders’ Equity 3,674,609   3,674,609   3,641,108  
Total liabilities and stockholders’ equity 5,087,955   5,087,955   5,445,997  
Liabilities of discontinued operations         110,890  
Equity Method Investments 336   336   336  
Distribution Expenses 125,120 120,049 367,134 342,523    
Non-Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Cost of Goods and Services Sold 685,470 558,654 1,910,561 1,537,512    
Facility And Warehouse Expenses 70,335 59,007 193,916 161,350    
Current assets:            
Cash and cash equivalents 232,378 211,470 232,378 211,470 159,010 $ 56,349
Receivables, net 718,939   718,939   612,361  
Intercompany receivables, net 12,110   12,110   8,837  
Inventories 1,003,479   1,003,479   785,474  
Prepaid expenses and other current assets 68,362   68,362   42,963  
Total current assets 2,035,268   2,035,268   1,707,497  
Property and equipment, net 318,716   318,716   283,632  
Intangible assets:            
Goodwill 1,504,361   1,504,361   1,203,495  
Other intangibles, net 458,066   458,066   430,542  
Investment in Subsidiaries 0   0   0  
Intercompany Notes Receivable 0   0   0  
Other assets 38,292   38,292   22,347  
Total assets 4,553,613   4,553,613   3,830,644  
Assets of discontinued operations         98,852  
Current liabilities:            
Accounts payable 448,912   448,912   388,390  
Intercompany payables, net 3,463   3,463   2,805  
Accrued expenses:            
Accrued payroll-related liabilities 69,166   69,166   54,164  
Other accrued expenses 143,539   143,539   109,312  
Other current liabilities 26,953   26,953   15,204  
Current portion of long-term obligations 88,622   88,622   27,302  
Total current liabilities 780,655   780,655   631,391  
Long-term obligations, excluding current portion 1,177,161   1,177,161   895,728  
Intercompany Notes Payable 498,071   498,071   486,599  
Deferred income taxes 124,567   124,567   109,580  
Other Noncurrent Liabilities 43,473   43,473   39,125  
Stockholders’ Equity 1,929,686   1,929,686   1,668,221  
Total liabilities and stockholders’ equity 4,553,613   4,553,613   3,830,644  
Liabilities of discontinued operations         34,214  
Equity Method Investments 198,910   198,910   $ 183,131  
Distribution Expenses $ 77,709 $ 52,516 $ 215,897 $ 166,711