XML 66 R87.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Jun. 30, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Dec. 31, 2017
Current assets:            
Cash and cash equivalents $ 433,391   $ 331,761      
Receivables, net 1,223,197   1,154,083      
Intercompany receivables, net 0   0      
Inventories 2,582,188   2,836,075      
Prepaid expenses and other current assets 245,082   199,030      
Total current assets 4,483,858   4,520,949      
Property, plant and equipment, net 1,184,188   1,220,162      
Operating lease assets, net 1,303,260   0      
Intangible assets:            
Goodwill 4,309,822   4,381,458      
Other intangibles, net 837,272   928,752      
Investment in subsidiaries 0   0      
Intercompany notes receivable 0   0      
Equity method investments 144,009   179,169      
Other noncurrent assets 149,281   162,912      
Total assets 12,411,690   11,393,402      
Current liabilities:            
Accounts payable 997,874   942,398      
Intercompany payables, net 0   0      
Accrued expenses:            
Accrued payroll-related liabilities 162,152   172,005      
Other accrued expenses 326,634   288,425      
Refund liability 100,327   104,585      
Other current liabilities 113,349   61,109      
Current portion of operating lease liabilities 225,572   0      
Current portion of long-term obligations 128,143   121,826      
Total current liabilities 2,054,051   1,690,348      
Long-term operating lease liabilities, excluding current portion 1,129,423   0      
Long-term obligations, excluding current portion 3,737,112   4,188,674      
Intercompany notes payable 0   0      
Deferred income taxes 296,199   311,434      
Other noncurrent liabilities 322,205   364,194      
Total Company stockholders' equity 4,817,767   4,782,298      
Noncontrolling interest 54,933   56,454      
Total stockholders' equity 4,872,700 $ 4,909,748 4,838,752 $ 4,897,416 $ 4,776,975 $ 4,206,653
Total liabilities and stockholders' equity 12,411,690   11,393,402      
Parent            
Current assets:            
Cash and cash equivalents 141,555   25,633      
Receivables, net 0   310      
Intercompany receivables, net 9,473   6,978      
Inventories 0   0      
Prepaid expenses and other current assets 6,347   18,611      
Total current assets 157,375   51,532      
Property, plant and equipment, net 459   1,547      
Operating lease assets, net 3,754          
Intangible assets:            
Goodwill 0   0      
Other intangibles, net 629   260      
Investment in subsidiaries 5,250,321   5,224,006      
Intercompany notes receivable 1,118,688   1,220,582      
Equity method investments 0   0      
Other noncurrent assets 65,679   70,283      
Total assets 6,596,905   6,568,210      
Current liabilities:            
Accounts payable 2,802   2,454      
Intercompany payables, net 0   0      
Accrued expenses:            
Accrued payroll-related liabilities 6,911   6,652      
Other accrued expenses 14,965   5,454      
Refund liability 0   0      
Other current liabilities 5,520   283      
Current portion of operating lease liabilities 217          
Current portion of long-term obligations 15,029   8,459      
Total current liabilities 45,444   23,302      
Long-term operating lease liabilities, excluding current portion 3,943          
Long-term obligations, excluding current portion 1,613,249   1,628,677      
Intercompany notes payable 0   0      
Deferred income taxes 5,032   8,045      
Other noncurrent liabilities 111,470   125,888      
Total Company stockholders' equity 4,817,767   4,782,298      
Noncontrolling interest 0   0      
Total stockholders' equity 4,817,767   4,782,298      
Total liabilities and stockholders' equity 6,596,905   6,568,210      
Guarantors            
Current assets:            
Cash and cash equivalents 31,533   29,285      
Receivables, net 337,543   316,726      
Intercompany receivables, net 0   0      
Inventories 1,228,576   1,343,612      
Prepaid expenses and other current assets 95,389   99,356      
Total current assets 1,693,041   1,788,979      
Property, plant and equipment, net 612,127   600,054      
Operating lease assets, net 854,956          
Intangible assets:            
Goodwill 2,001,356   1,973,364      
Other intangibles, net 254,255   272,451      
Investment in subsidiaries 127,820   111,826      
Intercompany notes receivable 108,071   10,515      
Equity method investments 17,275   16,404      
Other noncurrent assets 40,503   40,548      
Total assets 5,709,404   4,814,141      
Current liabilities:            
Accounts payable 346,907   343,116      
Intercompany payables, net 27,939   12,880      
Accrued expenses:            
Accrued payroll-related liabilities 55,803   70,267      
Other accrued expenses 115,571   105,672      
Refund liability 49,526   50,899      
Other current liabilities 22,723   17,860      
Current portion of operating lease liabilities 131,719          
Current portion of long-term obligations 2,936   2,932      
Total current liabilities 753,124   603,626      
Long-term operating lease liabilities, excluding current portion 756,450          
Long-term obligations, excluding current portion 15,533   13,532      
Intercompany notes payable 537,341   597,283      
Deferred income taxes 139,482   135,355      
Other noncurrent liabilities 82,835   99,147      
Total Company stockholders' equity 3,424,639   3,365,198      
Noncontrolling interest 0   0      
Total stockholders' equity 3,424,639   3,365,198      
Total liabilities and stockholders' equity 5,709,404   4,814,141      
Non-Guarantors            
Current assets:            
Cash and cash equivalents 260,303   276,843      
Receivables, net 885,654   837,047      
Intercompany receivables, net 27,939   12,880      
Inventories 1,353,612   1,492,463      
Prepaid expenses and other current assets 143,346   81,063      
Total current assets 2,670,854   2,700,296      
Property, plant and equipment, net 571,602   618,561      
Operating lease assets, net 444,550          
Intangible assets:            
Goodwill 2,308,466   2,408,094      
Other intangibles, net 582,388   656,041      
Investment in subsidiaries 0   0      
Intercompany notes receivable 0   0      
Equity method investments 126,734   162,765      
Other noncurrent assets 43,099   52,081      
Total assets 6,747,693   6,597,838      
Current liabilities:            
Accounts payable 648,165   596,828      
Intercompany payables, net 9,473   6,978      
Accrued expenses:            
Accrued payroll-related liabilities 99,438   95,086      
Other accrued expenses 196,098   177,299      
Refund liability 50,801   53,686      
Other current liabilities 85,106   42,966      
Current portion of operating lease liabilities 93,636          
Current portion of long-term obligations 110,178   110,435      
Total current liabilities 1,292,895   1,083,278      
Long-term operating lease liabilities, excluding current portion 369,030          
Long-term obligations, excluding current portion 2,108,330   2,546,465      
Intercompany notes payable 689,418   633,814      
Deferred income taxes 151,685   168,034      
Other noncurrent liabilities 127,900   139,159      
Total Company stockholders' equity 1,953,502   1,970,634      
Noncontrolling interest 54,933   56,454      
Total stockholders' equity 2,008,435   2,027,088      
Total liabilities and stockholders' equity 6,747,693   6,597,838      
Eliminations            
Current assets:            
Cash and cash equivalents 0   0      
Receivables, net 0   0      
Intercompany receivables, net (37,412)   (19,858)      
Inventories 0   0      
Prepaid expenses and other current assets 0   0      
Total current assets (37,412)   (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 (5,378,141)   (5,335,832)      
Intercompany notes receivable (1,226,759)   (1,231,097)      
Equity method investments 0   0      
Other noncurrent assets 0   0      
Total assets (6,642,312)   (6,586,787)      
Current liabilities:            
Accounts payable 0   0      
Intercompany payables, net (37,412)   (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 (37,412)   (19,858)      
Long-term operating lease liabilities, excluding current portion 0          
Long-term obligations, excluding current portion 0   0      
Intercompany notes payable (1,226,759)   (1,231,097)      
Deferred income taxes 0   0      
Other noncurrent liabilities 0   0      
Total Company stockholders' equity (5,378,141)   (5,335,832)      
Noncontrolling interest 0   0      
Total stockholders' equity (5,378,141)   (5,335,832)      
Total liabilities and stockholders' equity $ (6,642,312)   $ (6,586,787)