XML 96 R79.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Current assets:        
Cash and cash equivalents $ 316,066 $ 331,761 $ 245,679  
Receivables, net 1,353,491 1,154,083    
Intercompany receivables, net 0 0    
Inventories 2,692,006 2,836,075    
Prepaid expenses and other current assets 283,207 199,030    
Total current assets 4,644,770 4,520,949    
Property, plant and equipment, net 1,206,342 1,220,162    
Operating lease assets, net 1,279,576 0    
Intangible assets:        
Goodwill 4,354,306 4,381,458    
Other intangibles, net 889,609 928,752    
Investment in subsidiaries 0 0    
Intercompany notes receivable 0 0    
Equity method investments 134,234 179,169    
Other assets 157,073 162,912    
Total assets 12,665,910 11,393,402    
Current liabilities:        
Accounts payable 952,688 942,398    
Intercompany payables, net 0 0    
Accrued expenses:        
Accrued payroll-related liabilities 143,026 172,005    
Other accrued expenses 317,826 288,425    
Refund liability 105,435 104,585    
Other current liabilities 100,058 61,109    
Current portion of operating lease liabilities 216,172 0    
Current portion of long-term obligations 136,283 121,826    
Total current liabilities 1,971,488 1,690,348    
Long-term operating lease liabilities, excluding current portion 1,109,814 0    
Long-term obligations, excluding current portion 4,092,766 4,188,674    
Intercompany notes payable 0 0    
Deferred income taxes 305,770 311,434    
Other noncurrent liabilities 329,298 364,194    
Total Company stockholders' equity 4,799,482 4,782,298    
Noncontrolling interest 57,292 56,454    
Total stockholders' equity 4,856,774 4,838,752 4,418,981 $ 4,206,653
Total liabilities and stockholders’ equity 12,665,910 11,393,402    
Parent        
Current assets:        
Cash and cash equivalents 40,703 25,633 17,340  
Receivables, net 386 310    
Intercompany receivables, net 7,411 6,978    
Inventories 0 0    
Prepaid expenses and other current assets 4,668 18,611    
Total current assets 53,168 51,532    
Property, plant and equipment, net 1,630 1,547    
Operating lease assets, net 3,857      
Intangible assets:        
Goodwill 0 0    
Other intangibles, net 234 260    
Investment in subsidiaries 5,288,058 5,224,006    
Intercompany notes receivable 1,183,505 1,220,582    
Equity method investments 0 0    
Other assets 72,335 70,283    
Total assets 6,602,787 6,568,210    
Current liabilities:        
Accounts payable 2,111 2,454    
Intercompany payables, net 0 0    
Accrued expenses:        
Accrued payroll-related liabilities 4,967 6,652    
Other accrued expenses 12,930 5,454    
Refund liability 0 0    
Other current liabilities 16,590 283    
Current portion of operating lease liabilities 204      
Current portion of long-term obligations 10,649 8,459    
Total current liabilities 47,451 23,302    
Long-term operating lease liabilities, excluding current portion 4,054      
Long-term obligations, excluding current portion 1,624,269 1,628,677    
Intercompany notes payable 0 0    
Deferred income taxes 7,187 8,045    
Other noncurrent liabilities 120,344 125,888    
Total Company stockholders' equity 4,799,482 4,782,298    
Noncontrolling interest 0 0    
Total stockholders' equity 4,799,482 4,782,298    
Total liabilities and stockholders’ equity 6,602,787 6,568,210    
Guarantors        
Current assets:        
Cash and cash equivalents 31,744 29,285 28,975  
Receivables, net 366,235 316,726    
Intercompany receivables, net 0 0    
Inventories 1,245,544 1,343,612    
Prepaid expenses and other current assets 162,616 99,356    
Total current assets 1,806,139 1,788,979    
Property, plant and equipment, net 600,965 600,054    
Operating lease assets, net 801,420      
Intangible assets:        
Goodwill 1,973,101 1,973,364    
Other intangibles, net 260,491 272,451    
Investment in subsidiaries 123,496 111,826    
Intercompany notes receivable 51,118 10,515    
Equity method investments 17,551 16,404    
Other assets 40,183 40,548    
Total assets 5,674,464 4,814,141    
Current liabilities:        
Accounts payable 339,448 343,116    
Intercompany payables, net 19,147 12,880    
Accrued expenses:        
Accrued payroll-related liabilities 33,658 70,267    
Other accrued expenses 105,465 105,672    
Refund liability 51,082 50,899    
Other current liabilities 22,596 17,860    
Current portion of operating lease liabilities 116,053      
Current portion of long-term obligations 3,326 2,932    
Total current liabilities 690,775 603,626    
Long-term operating lease liabilities, excluding current portion 712,259      
Long-term obligations, excluding current portion 16,248 13,532    
Intercompany notes payable 577,301 597,283    
Deferred income taxes 135,287 135,355    
Other noncurrent liabilities 75,446 99,147    
Total Company stockholders' equity 3,467,148 3,365,198    
Noncontrolling interest 0 0    
Total stockholders' equity 3,467,148 3,365,198    
Total liabilities and stockholders’ equity 5,674,464 4,814,141    
Non-Guarantors        
Current assets:        
Cash and cash equivalents 243,619 276,843 199,364  
Receivables, net 986,870 837,047    
Intercompany receivables, net 19,147 12,880    
Inventories 1,446,462 1,492,463    
Prepaid expenses and other current assets 115,923 81,063    
Total current assets 2,812,021 2,700,296    
Property, plant and equipment, net 603,747 618,561    
Operating lease assets, net 474,299      
Intangible assets:        
Goodwill 2,381,205 2,408,094    
Other intangibles, net 628,884 656,041    
Investment in subsidiaries 0 0    
Intercompany notes receivable 0 0    
Equity method investments 116,683 162,765    
Other assets 44,555 52,081    
Total assets 7,061,394 6,597,838    
Current liabilities:        
Accounts payable 611,129 596,828    
Intercompany payables, net 7,411 6,978    
Accrued expenses:        
Accrued payroll-related liabilities 104,401 95,086    
Other accrued expenses 199,431 177,299    
Refund liability 54,353 53,686    
Other current liabilities 60,872 42,966    
Current portion of operating lease liabilities 99,915      
Current portion of long-term obligations 122,308 110,435    
Total current liabilities 1,259,820 1,083,278    
Long-term operating lease liabilities, excluding current portion 393,501      
Long-term obligations, excluding current portion 2,452,249 2,546,465    
Intercompany notes payable 657,322 633,814    
Deferred income taxes 163,296 168,034    
Other noncurrent liabilities 133,508 139,159    
Total Company stockholders' equity 1,944,406 1,970,634    
Noncontrolling interest 57,292 56,454    
Total stockholders' equity 2,001,698 2,027,088    
Total liabilities and stockholders’ equity 7,061,394 6,597,838    
Eliminations        
Current assets:        
Cash and cash equivalents 0 0 $ 0  
Receivables, net 0 0    
Intercompany receivables, net (26,558) (19,858)    
Inventories 0 0    
Prepaid expenses and other current assets 0 0    
Total current assets (26,558) (19,858)    
Property, plant and equipment, net 0 0    
Operating lease assets, net 0      
Intangible assets:        
Goodwill 0 0    
Other intangibles, net 0 0    
Investment in subsidiaries (5,411,554) (5,335,832)    
Intercompany notes receivable (1,234,623) (1,231,097)    
Equity method investments 0 0    
Other assets 0 0    
Total assets (6,672,735) (6,586,787)    
Current liabilities:        
Accounts payable 0 0    
Intercompany payables, net (26,558) (19,858)    
Accrued expenses:        
Accrued payroll-related liabilities 0 0    
Other accrued expenses 0 0    
Refund liability 0 0    
Other current liabilities 0 0    
Current portion of operating lease liabilities 0      
Current portion of long-term obligations 0 0    
Total current liabilities (26,558) (19,858)    
Long-term operating lease liabilities, excluding current portion 0      
Long-term obligations, excluding current portion 0 0    
Intercompany notes payable (1,234,623) (1,231,097)    
Deferred income taxes 0 0    
Other noncurrent liabilities 0 0    
Total Company stockholders' equity (5,411,554) (5,335,832)    
Noncontrolling interest 0 0    
Total stockholders' equity (5,411,554) (5,335,832)    
Total liabilities and stockholders’ equity $ (6,672,735) $ (6,586,787)