XML 114 R95.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information - Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 144.2 $ 263.7 $ 37.6 $ 344.5
Accounts receivable, net 2,320.5 2,168.6    
Merchandise inventory 449.5 452.0    
Miscellaneous receivables 336.5 234.9    
Prepaid expenses and other 127.4 118.9    
Total current assets 3,378.1 3,238.1    
Property and equipment, net 161.1 163.7    
Goodwill 2,479.6 2,455.0 2,500.4 2,217.6
Other intangible assets, net 897.0 1,055.6    
Other assets 40.8 36.0    
Investment in and advances to subsidiaries 0.0 0.0    
Total Assets 6,956.6 6,948.4    
Current liabilities:        
Accounts payable-trade 1,317.7 1,072.9    
Accounts payable-inventory financing 498.0 580.4    
Current maturities of long-term debt 25.5 18.5    
Deferred revenue 194.0 172.6    
Accrued expenses 479.4 436.3    
Total current liabilities 2,514.6 2,280.7    
Long-term liabilities:        
Debt 3,210.0 3,215.9    
Deferred income taxes 196.3 369.2    
Other liabilities 52.8 37.1    
Total long-term liabilities 3,459.1 3,622.2    
Total stockholders’ equity 982.9 1,045.5 1,095.9 936.5
Total Liabilities and Stockholders’ Equity 6,956.6 6,948.4    
Reportable Legal Entities | Parent Guarantor        
Current assets:        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Accounts receivable, net 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    
Goodwill 0.0 0.0    
Other intangible assets, net 0.0 0.0    
Other assets 1.7 3.2    
Investment in and advances to subsidiaries 981.2 1,042.3    
Total Assets 982.9 1,045.5    
Current liabilities:        
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 liabilities:        
Debt 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 stockholders’ equity 982.9 1,045.5    
Total Liabilities and Stockholders’ Equity 982.9 1,045.5    
Reportable Legal Entities | Subsidiary Issuer        
Current assets:        
Cash and cash equivalents 113.7 222.7 45.1 346.4
Accounts receivable, net 0.0 0.0    
Merchandise inventory 0.0 0.0    
Miscellaneous receivables 103.9 92.6    
Prepaid expenses and other 18.0 14.3    
Total current assets 235.6 329.6    
Property and equipment, net 95.0 105.6    
Goodwill 751.8 751.8    
Other intangible assets, net 280.1 291.5    
Other assets 30.7 19.4    
Investment in and advances to subsidiaries 3,063.5 3,026.5    
Total Assets 4,456.7 4,524.4    
Current liabilities:        
Accounts payable-trade 42.5 25.9    
Accounts payable-inventory financing 1.0 1.2    
Current maturities of long-term debt 14.9 14.9    
Deferred revenue 0.0 0.0    
Accrued expenses 173.3 173.9    
Total current liabilities 231.7 215.9    
Long-term liabilities:        
Debt 3,134.2 3,136.3    
Deferred income taxes 66.5 99.1    
Other liabilities 43.1 30.8    
Total long-term liabilities 3,243.8 3,266.2    
Total stockholders’ equity 981.2 1,042.3    
Total Liabilities and Stockholders’ Equity 4,456.7 4,524.4    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 0.0 3.1 0.0 0.0
Accounts receivable, net 2,007.7 1,904.9    
Merchandise inventory 375.7 390.6    
Miscellaneous receivables 205.0 130.1    
Prepaid expenses and other 61.4 69.0    
Total current assets 2,649.8 2,497.7    
Property and equipment, net 43.5 49.3    
Goodwill 1,439.0 1,439.0    
Other intangible assets, net 424.5 565.1    
Other assets 217.3 248.2    
Investment in and advances to subsidiaries 0.0 0.0    
Total Assets 4,774.1 4,799.3    
Current liabilities:        
Accounts payable-trade 1,112.1 895.3    
Accounts payable-inventory financing 480.9 559.5    
Current maturities of long-term debt 3.8 3.6    
Deferred revenue 104.5 100.8    
Accrued expenses 222.3 214.8    
Total current liabilities 1,923.6 1,774.0    
Long-term liabilities:        
Debt 8.3 12.1    
Deferred income taxes 100.1 205.4    
Other liabilities 4.6 3.6    
Total long-term liabilities 113.0 221.1    
Total stockholders’ equity 2,737.5 2,804.2    
Total Liabilities and Stockholders’ Equity 4,774.1 4,799.3    
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 32.4 37.9 31.9 24.6
Accounts receivable, net 312.8 263.7    
Merchandise inventory 73.8 61.4    
Miscellaneous receivables 27.6 12.2    
Prepaid expenses and other 48.0 35.6    
Total current assets 494.6 410.8    
Property and equipment, net 22.6 8.8    
Goodwill 288.8 264.2    
Other intangible assets, net 192.4 199.0    
Other assets 2.6 1.5    
Investment in and advances to subsidiaries 0.0 0.0    
Total Assets 1,001.0 884.3    
Current liabilities:        
Accounts payable-trade 165.0 151.7    
Accounts payable-inventory financing 16.1 19.7    
Current maturities of long-term debt 6.8 0.0    
Deferred revenue 89.5 71.8    
Accrued expenses 83.8 47.7    
Total current liabilities 361.2 290.9    
Long-term liabilities:        
Debt 67.5 67.5    
Deferred income taxes 31.4 67.9    
Other liabilities 214.9 235.7    
Total long-term liabilities 313.8 371.1    
Total stockholders’ equity 326.0 222.3    
Total Liabilities and Stockholders’ Equity 1,001.0 884.3    
Reportable Legal Entities | Co-Issuer        
Current assets:        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Accounts receivable, net 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    
Goodwill 0.0 0.0    
Other intangible assets, net 0.0 0.0    
Other assets 0.0 0.0    
Investment in and advances to subsidiaries 0.0 0.0    
Total Assets 0.0 0.0    
Current liabilities:        
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 liabilities:        
Debt 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 stockholders’ equity 0.0 0.0    
Total Liabilities and Stockholders’ Equity 0.0 0.0    
Consolidating Adjustments        
Current assets:        
Cash and cash equivalents (1.9) 0.0 $ (39.4) $ (26.5)
Accounts receivable, net 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 (1.9) 0.0    
Property and equipment, net 0.0 0.0    
Goodwill 0.0 0.0    
Other intangible assets, net 0.0 0.0    
Other assets (211.5) (236.3)    
Investment in and advances to subsidiaries (4,044.7) (4,068.8)    
Total Assets (4,258.1) (4,305.1)    
Current liabilities:        
Accounts payable-trade (1.9) 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 (0.1)    
Total current liabilities (1.9) (0.1)    
Long-term liabilities:        
Debt 0.0 0.0    
Deferred income taxes (1.7) (3.2)    
Other liabilities (209.8) (233.0)    
Total long-term liabilities (211.5) (236.2)    
Total stockholders’ equity (4,044.7) (4,068.8)    
Total Liabilities and Stockholders’ Equity $ (4,258.1) $ (4,305.1)