XML 77 R64.htm IDEA: XBRL DOCUMENT v3.19.1
Supplemental Guarantor Information - Condensed Consolidating Balance Sheets (Detail) - USD ($)
$ in Thousands
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Current assets:            
Cash and cash equivalents $ 645   $ 129,927 $ 16,000    
Accounts receivable, net 869,760   1,090,533 832,823    
Inventories, net 1,031,183   936,047 1,005,577    
Prepaid expenses and other current assets 332,100   244,360 240,315    
Total current assets 2,233,688   2,400,867 2,094,715    
Intercompany receivable, net 0   0 0    
Investments in consolidated subsidiaries 0   0 0    
Deferred income taxes, net 0   0 0    
Property and equipment, net 271,022   280,407 294,222    
Goodwill 2,490,326   2,491,779 2,381,620   $ 1,251,986
Intangibles, net 1,229,949   1,334,366 1,410,302    
Other assets, net 1,243   1,243 1,511    
Total assets 6,226,228   6,508,662 6,182,370    
Current liabilities:            
Accounts payable 510,434   880,872 593,559    
Accrued expenses 453,889   611,539 348,050    
Current portions of long-term debt/obligations 19,988   19,661 19,597    
Total current liabilities 984,311   1,512,072 961,206    
Intercompany payable, net 0   0 0    
Borrowings under revolving lines of credit, net 416,614   92,442 424,528    
Long-term debt, net 2,494,673   2,494,725 2,493,889    
Deferred income taxes, net 110,064   106,994 91,101    
Long-term obligations under equipment financing and other, net 8,527   13,639 18,313    
Other long-term liabilities 5,702   5,290 10,617    
Total liabilities 4,019,891   4,225,162 3,999,654    
Convertible preferred stock 399,195   399,195 399,195    
Total stockholders' equity 1,807,142 $ 1,874,176 1,884,305 1,783,521 $ 1,852,344 $ 1,781,806
Total liabilities and stockholders' equity 6,226,228   6,508,662 6,182,370    
Reportable Legal Entities [Member] | Parent Company [Member]            
Current assets:            
Cash and cash equivalents 0   0 0    
Accounts receivable, net 0   0 0    
Inventories, net 0   0 0    
Prepaid expenses and other current assets 37,086   23,711 35,646    
Total current assets 37,086   23,711 35,646    
Intercompany receivable, net 0   0 0    
Investments in consolidated subsidiaries 6,240,394   6,109,325 5,949,437    
Deferred income taxes, net 21,170   22,475 19,902    
Property and equipment, net 20,210   18,929 10,761    
Goodwill 0   0 0    
Intangibles, net 0   0 0    
Other assets, net 1,243   1,243 1,243    
Total assets 6,320,103   6,175,683 6,016,989    
Current liabilities:            
Accounts payable 7,758   24,154 21,042    
Accrued expenses 28,685   41,448 61,788    
Current portions of long-term debt/obligations 9,700   9,700 9,700    
Total current liabilities 46,143   75,302 92,530    
Intercompany payable, net 1,572,950   1,322,156 1,247,040    
Borrowings under revolving lines of credit, net 0   0 0    
Long-term debt, net 2,494,673   2,494,725 2,493,889    
Deferred income taxes, net 0   0 0    
Long-term obligations under equipment financing and other, net 0   0 0    
Other long-term liabilities 0   0 814    
Total liabilities 4,113,766   3,892,183 3,834,273    
Convertible preferred stock 399,195   399,195 399,195    
Total stockholders' equity 1,807,142   1,884,305 1,783,521    
Total liabilities and stockholders' equity 6,320,103   6,175,683 6,016,989    
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]            
Current assets:            
Cash and cash equivalents 312   136,499 18,746    
Accounts receivable, net 850,149   1,051,410 816,058    
Inventories, net 1,001,561   907,605 978,852    
Prepaid expenses and other current assets 287,869   214,011 199,947    
Total current assets 2,139,891   2,309,525 2,013,603    
Intercompany receivable, net 1,610,041   1,361,615 1,284,455    
Investments in consolidated subsidiaries 0   0 0    
Deferred income taxes, net 0   0 0    
Property and equipment, net 240,948   250,517 272,866    
Goodwill 2,461,212   2,461,725 2,351,447    
Intangibles, net 1,227,975   1,332,104 1,407,772    
Other assets, net 0   0 268    
Total assets 7,680,067   7,715,486 7,330,411    
Current liabilities:            
Accounts payable 494,376   843,907 572,222    
Accrued expenses 418,963   564,331 281,265    
Current portions of long-term debt/obligations 10,288   9,961 9,897    
Total current liabilities 923,627   1,418,199 863,384    
Intercompany payable, net 0   0 0    
Borrowings under revolving lines of credit, net 414,369   89,352 424,528    
Long-term debt, net 0   0 0    
Deferred income taxes, net 130,932   128,846 110,614    
Long-term obligations under equipment financing and other, net 8,527   13,639 18,313    
Other long-term liabilities 5,621   5,207 9,729    
Total liabilities 1,483,076   1,655,243 1,426,568    
Convertible preferred stock 0   0 0    
Total stockholders' equity 6,196,991   6,060,243 5,903,843    
Total liabilities and stockholders' equity 7,680,067   7,715,486 7,330,411    
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]            
Current assets:            
Cash and cash equivalents 333   1,959 8,196    
Accounts receivable, net 20,751   40,262 17,905    
Inventories, net 29,622   28,442 26,725    
Prepaid expenses and other current assets 7,145   6,638 4,722    
Total current assets 57,851   77,301 57,548    
Intercompany receivable, net 0   0 0    
Investments in consolidated subsidiaries 0   0 0    
Deferred income taxes, net 0   0 0    
Property and equipment, net 9,864   10,961 10,595    
Goodwill 29,114   30,054 30,173    
Intangibles, net 1,974   2,262 2,530    
Other assets, net 0   0 0    
Total assets 98,803   120,578 100,846    
Current liabilities:            
Accounts payable 9,440   22,482 12,377    
Accrued expenses 6,241   5,760 4,997    
Current portions of long-term debt/obligations 0   0 0    
Total current liabilities 15,681   28,242 17,374    
Intercompany payable, net 37,091   39,459 37,415    
Borrowings under revolving lines of credit, net 2,245   3,090 0    
Long-term debt, net 0   0 0    
Deferred income taxes, net 302   622 389    
Long-term obligations under equipment financing and other, net 0   0 0    
Other long-term liabilities 81   83 74    
Total liabilities 55,400   71,496 55,252    
Convertible preferred stock 0   0 0    
Total stockholders' equity 43,403   49,082 45,594    
Total liabilities and stockholders' equity 98,803   120,578 100,846    
Eliminations and Other [Member]            
Current assets:            
Cash and cash equivalents 0   (8,531) (10,942)    
Accounts receivable, net (1,140)   (1,139) (1,140)    
Inventories, net 0   0 0    
Prepaid expenses and other current assets 0   0 0    
Total current assets (1,140)   (9,670) (12,082)    
Intercompany receivable, net (1,610,041)   (1,361,615) (1,284,455)    
Investments in consolidated subsidiaries (6,240,394)   (6,109,325) (5,949,437)    
Deferred income taxes, net (21,170)   (22,475) (19,902)    
Property and equipment, net 0   0 0    
Goodwill 0   0 0    
Intangibles, net 0   0 0    
Other assets, net 0   0 0    
Total assets (7,872,745)   (7,503,085) (7,265,876)    
Current liabilities:            
Accounts payable (1,140)   (9,671) (12,082)    
Accrued expenses 0   0 0    
Current portions of long-term debt/obligations 0   0 0    
Total current liabilities (1,140)   (9,671) (12,082)    
Intercompany payable, net (1,610,041)   (1,361,615) (1,284,455)    
Borrowings under revolving lines of credit, net 0   0 0    
Long-term debt, net 0   0 0    
Deferred income taxes, net (21,170)   (22,474) (19,902)    
Long-term obligations under equipment financing and other, net 0   0 0    
Other long-term liabilities 0   0 0    
Total liabilities (1,632,351)   (1,393,760) (1,316,439)    
Convertible preferred stock 0   0 0    
Total stockholders' equity (6,240,394)   (6,109,325) (5,949,437)    
Total liabilities and stockholders' equity $ (7,872,745)   $ (7,503,085) $ (7,265,876)