XML 114 R91.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Condensed Financial Statements, Captions [Line Items]                      
Revenue $ 1,748,919 $ 1,831,732 $ 1,838,070 $ 1,773,912 $ 1,684,131 $ 1,721,024 $ 1,709,132 $ 1,625,777 $ 7,192,633 $ 6,740,064 $ 5,062,528
Cost of goods sold                 4,359,104 4,088,151 2,987,126
Gross margin 697,327 712,779 723,944 699,479 664,559 664,411 671,059 651,884 2,833,529 2,651,913 2,075,402
Facility and warehouse expenses                 556,041 526,291 425,081
Distribution expenses                 602,897 577,341 431,947
Selling, general and administrative expenses                 828,333 762,888 597,052
Restructuring and acquisition related expenses                 19,511 14,806 10,173
Depreciation and amortization                 122,120 120,719 80,969
Operating income 151,671 166,745 200,285 185,926 146,250 156,188 173,596 173,834 704,627 649,868 530,180
Other expense (income):                      
Interest expense                 (57,860) (64,542) (51,184)
Intercompany interest (income) expense, net                 0 0 0
Loss on debt extinguishment                 0 324 2,795
Change in fair value of contingent consideration liabilities                 (454) 1,851 (2,504)
Interest and other income, net                 (2,717) (1,035) (2,130)
Total other expense, net                 55,597 61,980 54,353
Income before provision for income taxes                 649,030 587,888 475,827
Provision for income taxes                 219,703 204,264 164,204
Equity in earnings of unconsolidated subsidiaries                 (6,104) (2,105) 0
Income (Loss) from Subsidiaries, Net of Tax                 0 0  
Net income $ 95,060 $ 101,346 $ 119,722 $ 107,095 $ 80,469 $ 91,515 $ 104,882 $ 104,653 423,223 381,519 311,623
Parent                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 0 0 0
Cost of goods sold                 0 0 0
Gross margin                 0 0 0
Facility and warehouse expenses                 0 0 0
Distribution expenses                 0 0 0
Selling, general and administrative expenses                 32,946 25,770 26,778
Restructuring and acquisition related expenses                 0 0 0
Depreciation and amortization                 154 218 250
Operating income                 (33,100) (25,988) (27,028)
Other expense (income):                      
Interest expense                 (47,626) (50,636) (42,442)
Intercompany interest (income) expense, net                 (41,904) (48,556) (45,459)
Loss on debt extinguishment                   324 2,795
Change in fair value of contingent consideration liabilities                 0 0 0
Interest and other income, net                 99 230 252
Total other expense, net                 5,821 2,634 30
Income before provision for income taxes                 (38,921) (28,622) (27,058)
Provision for income taxes                 (16,054) (10,536) (7,193)
Equity in earnings of unconsolidated subsidiaries                 (1,000) 0 331,488
Income (Loss) from Subsidiaries, Net of Tax                 447,090 399,605  
Net income                 423,223 381,519 311,623
Guarantors                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 4,965,355 4,649,391 3,576,269
Cost of goods sold                 3,010,820 2,813,427 2,100,804
Gross margin                 1,954,535 1,835,964 1,475,465
Facility and warehouse expenses                 408,828 382,937 323,042
Distribution expenses                 408,112 389,430 297,908
Selling, general and administrative expenses                 490,530 460,516 377,481
Restructuring and acquisition related expenses                 13,962 8,628 1,406
Depreciation and amortization                 82,058 81,253 55,802
Operating income                 551,045 513,200 419,826
Other expense (income):                      
Interest expense                 (669) (635) (640)
Intercompany interest (income) expense, net                 28,944 23,865 21,978
Loss on debt extinguishment                   0 0
Change in fair value of contingent consideration liabilities                 (230) 2,081 744
Interest and other income, net                 (7,644) (6,278) (2,858)
Total other expense, net                 22,199 16,141 19,016
Income before provision for income taxes                 528,846 497,059 400,810
Provision for income taxes                 205,176 190,456 151,369
Equity in earnings of unconsolidated subsidiaries                 59 40 22,050
Income (Loss) from Subsidiaries, Net of Tax                 24,632 28,846  
Net income                 348,361 335,489 271,491
Non-Guarantors                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 2,357,655 2,221,831 1,598,832
Cost of goods sold                 1,478,661 1,405,882 998,895
Gross margin                 878,994 815,949 599,937
Facility and warehouse expenses                 147,213 143,354 102,039
Distribution expenses                 194,785 187,911 134,039
Selling, general and administrative expenses                 304,857 276,602 192,793
Restructuring and acquisition related expenses                 5,549 6,178 8,767
Depreciation and amortization                 39,908 39,248 24,917
Operating income                 186,682 162,656 137,382
Other expense (income):                      
Interest expense                 (9,565) (13,271) (8,102)
Intercompany interest (income) expense, net                 12,960 24,691 23,481
Loss on debt extinguishment                   0 0
Change in fair value of contingent consideration liabilities                 (224) (230) (3,248)
Interest and other income, net                 4,828 5,013 476
Total other expense, net                 27,577 43,205 35,307
Income before provision for income taxes                 159,105 119,451 102,075
Provision for income taxes                 30,581 24,344 20,028
Equity in earnings of unconsolidated subsidiaries                 (5,163) (2,145) 0
Income (Loss) from Subsidiaries, Net of Tax                 0 0  
Net income                 123,361 92,962 82,047
Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 (130,377) (131,158) (112,573)
Cost of goods sold                 (130,377) (131,158) (112,573)
Gross margin                 0 0 0
Facility and warehouse expenses                 0 0 0
Distribution expenses                 0 0 0
Selling, general and administrative expenses                 0 0 0
Restructuring and acquisition related expenses                 0 0 0
Depreciation and amortization                 0 0 0
Operating income                 0 0 0
Other expense (income):                      
Interest expense                 0 0 0
Intercompany interest (income) expense, net                 0 0 0
Loss on debt extinguishment                   0 0
Change in fair value of contingent consideration liabilities                 0 0 0
Interest and other income, net                 0 0 0
Total other expense, net                 0 0 0
Income before provision for income taxes                 0 0 0
Provision for income taxes                 0 0 0
Equity in earnings of unconsolidated subsidiaries                 0 0 (353,538)
Income (Loss) from Subsidiaries, Net of Tax                 (471,722) (428,451)  
Net income                 $ (471,722) $ (428,451) $ (353,538)