XML 64 R97.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Current assets:        
Cash and cash equivalents, at carrying value, excluding restricted cash $ 523,020 $ 331,761 $ 279,766  
Receivables, net 1,131,132 1,154,083 1,027,106  
Intercompany receivables, net 0 0    
Inventories 2,772,777 2,836,075 2,380,783  
Prepaid expenses and other current assets 260,890 199,030    
Total current assets 4,687,819 4,520,949    
Property, plant and equipment, net 1,234,400 1,220,162 913,089  
Operating lease assets, net 1,308,511 0 0  
Intangible assets:        
Goodwill 4,406,535 4,381,458 3,536,511  
Other intangibles, net 850,338 928,752    
Investment in subsidiaries 0 0    
Intercompany notes receivable 0 0    
Equity method investments 139,243 179,169 208,404  
Other noncurrent assets 153,110 162,912    
Total assets 12,779,956 11,393,402 9,366,872  
Current liabilities:        
Accounts payable 942,795 942,398    
Intercompany payables, net 0 0    
Accrued expenses:        
Accrued payroll-related liabilities 179,203 172,005    
Refund liability 289,683 288,425    
Other accrued expenses 97,314 104,585    
Other current liabilities 121,623 61,109    
Current portion of operating lease liabilities 221,527 0    
Current portion of long-term obligations 326,367 121,826    
Total current liabilities 2,178,512 1,690,348    
Long-term operating lease liabilities, excluding current portion 1,137,597 0    
Long-term obligations, excluding current portion 3,715,389 4,188,674    
Intercompany notes payable 0 0    
Deferred income taxes 310,129 311,434    
Other noncurrent liabilities 365,672 364,194    
Redeemable noncontrolling interest 24,077 0    
Total Company stockholders' equity 5,008,876 4,782,298    
Noncontrolling interest 39,704 56,454    
Total stockholders' equity 5,048,580 4,838,752 $ 4,206,653 $ 3,442,949
Total liabilities and stockholders' equity 12,779,956 11,393,402    
Parent        
Current assets:        
Cash and cash equivalents, at carrying value, excluding restricted cash 240,476 25,633    
Receivables, net 0 310    
Intercompany receivables, net 9,822 6,978    
Inventories 0 0    
Prepaid expenses and other current assets 11,606 18,611    
Total current assets 261,904 51,532    
Property, plant and equipment, net 423 1,547    
Operating lease assets, net 3,701      
Intangible assets:        
Goodwill 0 0    
Other intangibles, net 564 260    
Investment in subsidiaries 5,345,724 5,224,006    
Intercompany notes receivable 1,021,380 1,220,582    
Equity method investments 0 0    
Other noncurrent assets 64,080 70,283    
Total assets 6,697,776 6,568,210    
Current liabilities:        
Accounts payable 2,883 2,454    
Intercompany payables, net 0 0    
Accrued expenses:        
Accrued payroll-related liabilities 8,837 6,652    
Refund liability 8,895 5,454    
Other accrued expenses 0 0    
Other current liabilities 282 283    
Current portion of operating lease liabilities 224      
Current portion of long-term obligations 202,220 8,459    
Total current liabilities 223,341 23,302    
Long-term operating lease liabilities, excluding current portion 3,883      
Long-term obligations, excluding current portion 1,331,015 1,628,677    
Intercompany notes payable 0 0    
Deferred income taxes 5,229 8,045    
Other noncurrent liabilities 125,432 125,888    
Redeemable noncontrolling interest 0      
Total Company stockholders' equity 5,008,876 4,782,298    
Noncontrolling interest 0 0    
Total stockholders' equity 5,008,876 4,782,298    
Total liabilities and stockholders' equity 6,697,776 6,568,210    
Guarantors        
Current assets:        
Cash and cash equivalents, at carrying value, excluding restricted cash 44,326 29,285    
Receivables, net 304,416 316,726    
Intercompany receivables, net 0 0    
Inventories 1,289,389 1,343,612    
Prepaid expenses and other current assets 94,146 99,356    
Total current assets 1,732,277 1,788,979    
Property, plant and equipment, net 640,648 600,054    
Operating lease assets, net 808,726      
Intangible assets:        
Goodwill 2,012,282 1,973,364    
Other intangibles, net 249,497 272,451    
Investment in subsidiaries 127,551 111,826    
Intercompany notes receivable 120,099 10,515    
Equity method investments 17,624 16,404    
Other noncurrent assets 39,204 40,548    
Total assets 5,747,908 4,814,141    
Current liabilities:        
Accounts payable 397,647 343,116    
Intercompany payables, net 18,261 12,880    
Accrued expenses:        
Accrued payroll-related liabilities 66,877 70,267    
Refund liability 119,352 105,672    
Other accrued expenses 46,789 50,899    
Other current liabilities 23,641 17,860    
Current portion of operating lease liabilities 119,538      
Current portion of long-term obligations 3,124 2,932    
Total current liabilities 795,229 603,626    
Long-term operating lease liabilities, excluding current portion 721,584      
Long-term obligations, excluding current portion 14,268 13,532    
Intercompany notes payable 517,361 597,283    
Deferred income taxes 161,574 135,355    
Other noncurrent liabilities 80,611 99,147    
Redeemable noncontrolling interest 0      
Total Company stockholders' equity 3,457,281 3,365,198    
Noncontrolling interest 0 0    
Total stockholders' equity 3,457,281 3,365,198    
Total liabilities and stockholders' equity 5,747,908 4,814,141    
Non-Guarantors        
Current assets:        
Cash and cash equivalents, at carrying value, excluding restricted cash 238,218 276,843    
Receivables, net 826,716 837,047    
Intercompany receivables, net 18,261 12,880    
Inventories 1,483,388 1,492,463    
Prepaid expenses and other current assets 155,138 81,063    
Total current assets 2,721,721 2,700,296    
Property, plant and equipment, net 593,329 618,561    
Operating lease assets, net 496,084      
Intangible assets:        
Goodwill 2,394,253 2,408,094    
Other intangibles, net 600,277 656,041    
Investment in subsidiaries 0 0    
Intercompany notes receivable 0 0    
Equity method investments 121,619 162,765    
Other noncurrent assets 49,826 52,081    
Total assets 6,977,109 6,597,838    
Current liabilities:        
Accounts payable 542,265 596,828    
Intercompany payables, net 9,822 6,978    
Accrued expenses:        
Accrued payroll-related liabilities 103,489 95,086    
Refund liability 161,436 177,299    
Other accrued expenses 50,525 53,686    
Other current liabilities 97,700 42,966    
Current portion of operating lease liabilities 101,765      
Current portion of long-term obligations 121,023 110,435    
Total current liabilities 1,188,025 1,083,278    
Long-term operating lease liabilities, excluding current portion 412,130      
Long-term obligations, excluding current portion 2,370,106 2,546,465    
Intercompany notes payable 624,118 633,814    
Deferred income taxes 143,326 168,034    
Other noncurrent liabilities 159,629 139,159    
Redeemable noncontrolling interest 24,077      
Total Company stockholders' equity 2,015,994 1,970,634    
Noncontrolling interest 39,704 56,454    
Total stockholders' equity 2,055,698 2,027,088    
Total liabilities and stockholders' equity 6,977,109 6,597,838    
Eliminations        
Current assets:        
Cash and cash equivalents, at carrying value, excluding restricted cash 0 0    
Receivables, net 0 0    
Intercompany receivables, net (28,083) (19,858)    
Inventories 0 0    
Prepaid expenses and other current assets 0 0    
Total current assets (28,083) (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 (5,473,275) (5,335,832)    
Intercompany notes receivable (1,141,479) (1,231,097)    
Equity method investments 0 0    
Other noncurrent assets 0 0    
Total assets (6,642,837) (6,586,787)    
Current liabilities:        
Accounts payable 0 0    
Intercompany payables, net (28,083) (19,858)    
Accrued expenses:        
Accrued payroll-related liabilities 0 0    
Refund liability 0 0    
Other accrued expenses 0 0    
Other current liabilities 0    
Current portion of operating lease liabilities 0      
Current portion of long-term obligations 0 0    
Total current liabilities (28,083) (19,858)    
Long-term operating lease liabilities, excluding current portion 0      
Long-term obligations, excluding current portion 0 0    
Intercompany notes payable (1,141,479) (1,231,097)    
Deferred income taxes 0 0    
Other noncurrent liabilities 0 0    
Redeemable noncontrolling interest 0      
Total Company stockholders' equity (5,473,275) (5,335,832)    
Noncontrolling interest 0 0    
Total stockholders' equity (5,473,275) (5,335,832)    
Total liabilities and stockholders' equity $ (6,642,837) $ (6,586,787)