XML 123 R104.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor and Non-Guarantor Supplemental Financial Information - Schedule of Balance Sheet Information (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
ASSETS        
Total current assets $ 3,450,251 $ 2,976,261    
Investment in subsidiaries 0 0    
Intangible assets, net 2,446,652 2,793,954    
Goodwill 7,942,023 7,992,941 $ 3,955,901  
Other assets, net 1,938,620 1,722,519    
TOTAL ASSETS 15,777,546 15,485,675    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities 6,127,198 5,926,017    
Long-term debt 3,159,336 3,183,140    
Other liabilities 797,909 788,273    
Redeemable non-controlling interests 0 658,478 560,073 $ 364,871
Stockholders’ equity 5,693,103 4,929,767 $ 1,893,729 $ 2,258,985
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 15,777,546 15,485,675    
Reportable Legal Entities | Parent        
ASSETS        
Total current assets 293,759 230,840    
Investment in subsidiaries 9,536,273 8,420,890    
Intangible assets, net 0 0    
Goodwill 0 0    
Other assets, net 4,107 33    
TOTAL ASSETS 9,834,139 8,651,763    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities 981,700 538,856    
Long-term debt 3,159,336 3,183,140    
Other liabilities 0 0    
Redeemable non-controlling interests   0    
Stockholders’ equity 5,693,103 4,929,767    
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 9,834,139 8,651,763    
Reportable Legal Entities | Guarantor Subsidiaries        
ASSETS        
Total current assets 2,535,711 2,261,450    
Investment in subsidiaries 3,410,687 3,106,719    
Intangible assets, net 1,921,519 1,974,968    
Goodwill 6,392,479 5,859,457    
Other assets, net 1,608,218 1,381,837    
TOTAL ASSETS 15,868,614 14,584,431    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities 5,733,755 5,511,639    
Long-term debt 0 0    
Other liabilities 629,634 620,685    
Redeemable non-controlling interests   0    
Stockholders’ equity 9,505,225 8,452,107    
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 15,868,614 14,584,431    
Reportable Legal Entities | Non-Guarantor Subsidiaries        
ASSETS        
Total current assets 1,829,191 1,201,064    
Investment in subsidiaries 0 0    
Intangible assets, net 525,133 818,986    
Goodwill 1,549,544 2,133,484    
Other assets, net 331,818 354,482    
TOTAL ASSETS 4,235,686 4,508,016    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities 620,153 592,615    
Long-term debt 0 0    
Other liabilities 173,798 181,421    
Redeemable non-controlling interests   658,478    
Stockholders’ equity 3,441,735 3,075,502    
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 4,235,686 4,508,016    
Eliminations        
ASSETS        
Total current assets (1,208,410) (717,093)    
Investment in subsidiaries (12,946,960) (11,527,609)    
Intangible assets, net 0 0    
Goodwill 0 0    
Other assets, net (5,523) (13,833)    
TOTAL ASSETS (14,160,893) (12,258,535)    
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Total current liabilities (1,208,410) (717,093)    
Long-term debt 0 0    
Other liabilities (5,523) (13,833)    
Redeemable non-controlling interests   0    
Stockholders’ equity (12,946,960) (11,527,609)    
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ (14,160,893) $ (12,258,535)