XML 14 R48.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Guarantor Information -Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
Supplemental Guarantor Information [Line Items]        
Cash and cash equivalents $ 97.5 $ 344.5 $ 357.8 $ 188.1
Accounts receivable, net of allowance for doubtful accounts 1,860.0 1,561.1    
Merchandise inventory 411.4 337.5    
Miscellaneous receivables 230.6 155.6    
Prepaid expenses and other 135.4 54.7    
Total current assets 2,734.9 2,453.4    
Property and equipment, net 154.4 137.2    
Equity Method Investments 0.0 86.7    
Goodwill 2,517.4 2,217.6    
Other intangible assets, net 1,325.4 1,168.8    
Deferred financing costs, net 28.0 26.4    
Other assets 9.4 12.2    
Total assets 6,741.5 6,075.9    
Accounts payable-trade 1,012.7 704.0    
Accounts payable-inventory financing 354.7 332.1    
Current maturities of long-term debt 27.5 15.4    
Deferred revenue 126.4 81.3    
Total current liabilities 1,871.9 1,468.0    
Long-term Debt, Excluding Current Maturities 3,240.3 3,150.6    
Deferred income taxes 495.9 475.0    
Other liabilities 57.7 45.8    
Total long-term liabilities 3,793.9 3,671.4    
Total shareholders' equity (deficit) 1,075.7 936.5    
Total liabilities and shareholders' equity (deficit) 6,741.5 6,075.9    
Parent Guarantor [Member]        
Supplemental Guarantor Information [Line Items]        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Accounts receivable, net of allowance for doubtful accounts 0.0 0.0    
Merchandise inventory 0.0 0.0    
Miscellaneous receivables 0.0 0.0    
Prepaid expenses and other 0.0 0.0    
Total current assets 0.0 0.0    
Property and equipment, net 0.0 0.0    
Equity Method Investments 0.0 0.0    
Goodwill 0.0 0.0    
Other intangible assets, net 0.0 0.0    
Other assets 3.8 4.3    
Investment from and advances to subsidiaries 1,071.9 932.2    
Total assets 1,075.7 936.5    
Accounts payable-trade 0.0 0.0    
Accounts payable-inventory financing 0.0 0.0    
Current maturities of long-term debt 0.0 0.0    
Deferred revenue 0.0 0.0    
Accrued Expenses 0.0 0.0    
Total current liabilities 0.0 0.0    
Long-term Debt, Excluding Current Maturities 0.0 0.0    
Deferred income taxes 0.0 0.0    
Other liabilities 0.0 0.0    
Total long-term liabilities 0.0 0.0    
Total shareholders' equity (deficit) 1,075.7 936.5    
Total liabilities and shareholders' equity (deficit) 1,075.7 936.5    
Subsidiary Issuer [Member]        
Supplemental Guarantor Information [Line Items]        
Cash and cash equivalents 46.1 346.4 340.0 196.5
Accounts receivable, net of allowance for doubtful accounts 0.0 0.0    
Merchandise inventory 0.0 0.0    
Miscellaneous receivables 62.9 56.1    
Prepaid expenses and other 15.8 11.0    
Total current assets 124.8 413.5    
Property and equipment, net 87.9 80.5    
Equity Method Investments 0.0 86.7    
Goodwill 751.8 751.8    
Other intangible assets, net 306.8 320.0    
Other assets 10.8 12.2    
Investment from and advances to subsidiaries 3,306.9 2,784.5    
Total assets 4,589.0 4,449.2    
Accounts payable-trade 28.7 23.9    
Accounts payable-inventory financing 0.0 0.0    
Current maturities of long-term debt 15.4 15.4    
Deferred revenue 0.0 0.0    
Accrued Expenses 148.5 137.8    
Total current liabilities 192.6 177.1    
Long-term Debt, Excluding Current Maturities 3,159.3 3,150.6    
Deferred income taxes 119.3 146.7    
Other liabilities 45.9 42.6    
Total long-term liabilities 3,324.5 3,339.9    
Total shareholders' equity (deficit) 1,071.9 932.2    
Total liabilities and shareholders' equity (deficit) 4,589.0 4,449.2    
Guarantor Subsidiaries [Member]        
Supplemental Guarantor Information [Line Items]        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Accounts receivable, net of allowance for doubtful accounts 1,659.1 1,479.1    
Merchandise inventory 381.9 333.9    
Miscellaneous receivables 147.8 93.3    
Prepaid expenses and other 65.7 46.0    
Total current assets 2,254.5 1,952.3    
Property and equipment, net 54.5 55.5    
Equity Method Investments 0.0 0.0    
Goodwill 1,439.0 1,439.0    
Other intangible assets, net 739.5 843.6    
Other assets 262.4 0.4    
Investment from and advances to subsidiaries 0.0 0.0    
Total assets 4,749.9 4,290.8    
Accounts payable-trade 825.3 671.9    
Accounts payable-inventory financing 354.8 332.1    
Current maturities of long-term debt 0.0 0.0    
Deferred revenue 78.4 79.9    
Accrued Expenses 170.5 193.6    
Total current liabilities 1,429.0 1,277.5    
Long-term Debt, Excluding Current Maturities 0.0 0.0    
Deferred income taxes 286.5 331.3    
Other liabilities 3.2 3.7    
Total long-term liabilities 289.7 335.0    
Total shareholders' equity (deficit) 3,031.2 2,678.3    
Total liabilities and shareholders' equity (deficit) 4,749.9 4,290.8    
Non-Guarantor Subsidiaries [Member]        
Supplemental Guarantor Information [Line Items]        
Cash and cash equivalents 51.9 24.6 30.5 14.0
Accounts receivable, net of allowance for doubtful accounts 200.9 82.0    
Merchandise inventory 29.5 3.6    
Miscellaneous receivables 20.0 6.2    
Prepaid expenses and other 56.2 1.5    
Total current assets 358.5 117.9    
Property and equipment, net 12.0 1.2    
Equity Method Investments 0.0 0.0    
Goodwill 326.6 26.8    
Other intangible assets, net 279.1 5.2    
Other assets 3.4 1.4    
Investment from and advances to subsidiaries 0.0 0.0    
Total assets 979.6 152.5    
Accounts payable-trade 159.2 34.7    
Accounts payable-inventory financing 0.0 0.0    
Current maturities of long-term debt 12.1 0.0    
Deferred revenue 48.0 1.4    
Accrued Expenses 34.5 7.9    
Total current liabilities 253.8 44.0    
Long-term Debt, Excluding Current Maturities 81.0 0.0    
Deferred income taxes 94.0 1.3    
Other liabilities 275.1 1.0    
Total long-term liabilities 450.1 2.3    
Total shareholders' equity (deficit) 275.7 106.2    
Total liabilities and shareholders' equity (deficit) 979.6 152.5    
Co-Issuer [Member]        
Supplemental Guarantor Information [Line Items]        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Accounts receivable, net of allowance for doubtful accounts 0.0 0.0    
Merchandise inventory 0.0 0.0    
Miscellaneous receivables 0.0 0.0    
Prepaid expenses and other 0.0 0.0    
Total current assets 0.0 0.0    
Property and equipment, net 0.0 0.0    
Equity Method Investments 0.0 0.0    
Goodwill 0.0 0.0    
Other intangible assets, net 0.0 0.0    
Other assets 0.0 0.0    
Investment from and advances to subsidiaries 0.0 0.0    
Total assets 0.0 0.0    
Accounts payable-trade 0.0 0.0    
Accounts payable-inventory financing 0.0 0.0    
Current maturities of long-term debt 0.0 0.0    
Deferred revenue 0.0 0.0    
Accrued Expenses 0.0 0.0    
Total current liabilities 0.0 0.0    
Long-term Debt, Excluding Current Maturities 0.0 0.0    
Deferred income taxes 0.0 0.0    
Other liabilities 0.0 0.0    
Total long-term liabilities 0.0 0.0    
Total shareholders' equity (deficit) 0.0 0.0    
Total liabilities and shareholders' equity (deficit) 0.0 0.0    
Consolidating Adjustments [Member]        
Supplemental Guarantor Information [Line Items]        
Cash and cash equivalents (0.5) (26.5) (12.7) (22.4)
Accounts receivable, net of allowance for doubtful accounts 0.0 0.0    
Merchandise inventory 0.0 0.0    
Miscellaneous receivables (0.1) 0.0    
Prepaid expenses and other (2.3) (3.8)    
Total current assets (2.9) (30.3)    
Property and equipment, net 0.0 0.0    
Equity Method Investments 0.0 0.0    
Goodwill 0.0 0.0    
Other intangible assets, net 0.0 0.0    
Other assets (271.0) (6.1)    
Investment from and advances to subsidiaries (4,378.8) (3,716.7)    
Total assets (4,652.7) (3,753.1)    
Accounts payable-trade (0.5) (26.5)    
Accounts payable-inventory financing (0.1) 0.0    
Current maturities of long-term debt 0.0 0.0    
Deferred revenue 0.0 0.0    
Accrued Expenses (2.9) (4.1)    
Total current liabilities (3.5) (30.6)    
Long-term Debt, Excluding Current Maturities 0.0 0.0    
Deferred income taxes (3.9) (4.3)    
Other liabilities (266.5) (1.5)    
Total long-term liabilities (270.4) (5.8)    
Total shareholders' equity (deficit) (4,378.8) (3,716.7)    
Total liabilities and shareholders' equity (deficit) (4,652.7) (3,753.1)    
Consolidated [Member]        
Supplemental Guarantor Information [Line Items]        
Cash and cash equivalents 97.5 344.5 $ 357.8 $ 188.1
Accounts receivable, net of allowance for doubtful accounts 1,860.0 1,561.1    
Merchandise inventory 411.4 337.5    
Miscellaneous receivables 230.6 155.6    
Prepaid expenses and other 135.4 54.7    
Total current assets 2,734.9 2,453.4    
Property and equipment, net 154.4 137.2    
Equity Method Investments 0.0 86.7    
Goodwill 2,517.4 2,217.6    
Other intangible assets, net 1,325.4 1,168.8    
Other assets 9.4 12.2    
Investment from and advances to subsidiaries 0.0 0.0    
Total assets 6,741.5 6,075.9    
Accounts payable-trade 1,012.7 704.0    
Accounts payable-inventory financing 354.7 332.1    
Current maturities of long-term debt 27.5 15.4    
Deferred revenue 126.4 81.3    
Accrued Expenses 350.6 335.2    
Total current liabilities 1,871.9 1,468.0    
Long-term Debt, Excluding Current Maturities 3,240.3 3,150.6    
Deferred income taxes 495.9 475.0    
Other liabilities 57.7 45.8    
Total long-term liabilities 3,793.9 3,671.4    
Total shareholders' equity (deficit) 1,075.7 936.5    
Total liabilities and shareholders' equity (deficit) $ 6,741.5 $ 6,075.9