XML 85 R74.htm IDEA: XBRL DOCUMENT v3.7.0.1
SEGMENTS - Reconciliation of Income Before Income Taxes to Segment Adjusted EBITDA (Details) - USD ($)
$ in Thousands
 3 Months Ended 4 Months Ended 6 Months Ended 9 Months Ended
Dec. 02, 2016
Mar. 31, 2017
Mar. 31, 2016
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2017
Mar. 31, 2016
Dec. 01, 2016
Segment Reporting [Abstract]                
Income before income taxes   $ 78,653 $ 81,100     $ 443,697 $ 226,062  
Remeasurement gain attributable to acquisition of Innovatix, LLC   0 0     (204,833) 0  
Equity in net income of unconsolidated affiliates   (83) (6,627)     (14,789) (16,002)  
Interest and investment loss, net   2,017 285     3,026 981  
Loss on disposal of long-lived assets   725 0     2,243 0  
Other expense (income), net   (2,260) 0     (3,135) 2,081  
Operating income   79,052 74,758     226,209 213,122  
Depreciation and amortization   15,102 13,110     43,318 37,174  
Amortization of purchased intangible assets   14,080 8,740     34,440 24,058  
Stock-based compensation   7,157 11,839     19,476 37,093  
Acquisition related expenses   4,330 2,583     11,483 11,699  
Strategic and financial restructuring expenses   0 33     0 268  
Adjustment to tax receivable agreement liability   2,768 0     (2,954) (4,818)  
ERP implementation expenses   215 1,162     1,741 3,240  
Acquisition related adjustment - revenue   11,765 1,077     17,729 5,216  
Equity in net income of unconsolidated affiliates   83 6,627     14,789 16,002  
Deferred compensation plan income (expense)   1,675 0     2,778 (2,073)  
Other income   497 0     497 0  
Segment Reporting Information [Line Items]                
Adjusted EBITDA   136,724 119,929     369,506 340,981  
Business Acquisition [Line Items]                
Stock purchase plan expense   100 100     400 300  
Purchase accounting adjustments to Adjusted EBITDA   11,765 1,077     $ 17,729 5,216  
Support contracts, term           1 year    
Innovatix                
Segment Reporting [Abstract]                
Remeasurement gain attributable to acquisition of Innovatix, LLC $ (204,800)       $ (204,800)      
Business Acquisition [Line Items]                
Ownership interest prior to acquisition (as a percent)               50.00%
Ownership interest acquired (as a percent) 50.00%              
Innovatix and Essensa                
Segment Reporting [Abstract]                
Acquisition related expenses   400       $ 5,100    
Acquisition related adjustment - revenue   11,600       17,200    
Business Acquisition [Line Items]                
Purchase accounting adjustments to Adjusted EBITDA   11,600       17,200    
Estimated purchase accounting adjustment of accounts receivable       $ 22,100        
Estimated purchase accounting adjustment for related revenue share obligation       $ 4,000        
Non-cash adjustments to deferred revenue of acquired entities   100 1,100     500 5,200  
FFF                
Segment Reporting [Abstract]                
Equity in net income of unconsolidated affiliates   $ (217) 0     $ (4,394) 0  
Business Acquisition [Line Items]                
Ownership interest in FFF (as a percent)   49.00%   49.00%   49.00%    
Operating Segments | Supply Chain Services                
Segment Reporting Information [Line Items]                
Adjusted EBITDA   $ 127,898 118,704     $ 364,224 329,642  
Operating Segments | Performance Services                
Segment Reporting Information [Line Items]                
Adjusted EBITDA   36,535 30,771     87,449 90,158  
Corporate                
Segment Reporting Information [Line Items]                
Adjusted EBITDA   $ (27,709) $ (29,546)     $ (82,167) $ (78,819)