XML 49 R38.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Financial Statements - Condensed Consolidating Financial Information (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Dec. 31, 2015
Supplemental Guarantor Financial Statements [Line Items]            
Cash and cash equivalents $ 95,222 $ 729,808 $ 95,222 $ 109,577 $ 95,222 $ 434,159
Accounts receivable, net         239,428 169,951
Prepaid expenses and other current assets         32,598 27,511
Prepaid income taxes         39,319 40,627
Restricted cash         2,818 2,818
Net property, plant and equipment         69,557 67,143
Deferred income taxes, long-term         2,018 2,199
Goodwill, intangible and other assets, net         5,207,879 5,057,834
Total assets         5,688,839 5,802,242
Less current portion of long-term debt         30,878 32,281
Accounts payable         20,033 11,957
Accrued expenses         124,186 149,028
Income taxes payable           1,428
Deferred revenue         238,785 222,024
Long-term debt, net of current portion (Note 2)         2,569,971 2,719,070
Other long-term liabilities         61,915 51,434
Deferred income taxes, long-term         478,641 509,574
Total liabilities         3,524,409 3,696,796
Total stockholders’ equity         2,164,430 2,105,446
Total liabilities and stockholders’ equity         5,688,839 5,802,242
Revenues 373,077 212,768 697,208 418,503    
Cost of revenues 210,479 109,503 387,163 221,810    
Gross profit 162,598 103,265 310,045 196,693    
Operating expenses:            
Selling and marketing 28,535 13,931 58,396 27,318    
Research and development 40,827 17,520 77,274 37,128    
General and administrative 27,199 13,463 57,894 30,763    
Total operating expenses 96,561 44,914 193,564 95,209    
Operating income 66,037 58,351 116,481 101,484    
Interest expense, net (32,846) (5,419) (65,935) (11,019)    
Other (expense) income, net 12 (164) (1,835) (1,671)    
Income before income taxes 33,203 52,768 48,711 88,794    
Provision for income taxes 4,982 13,640 13,485 23,420    
Net income 28,221 39,128 35,226 65,374    
Other comprehensive income (loss), net of tax:            
Foreign currency exchange translation adjustment (26,793) 22,808 (17,472) (13,411)    
Comprehensive income 1,428 61,936 17,754 51,963    
Cash Flow from Operating Activities:            
Net income 28,221 39,128 35,226 65,374    
Non-cash adjustments     100,256 51,339    
Changes in operating assets and liabilities     3,854 (15,991)    
Net cash provided by operating activities     139,336 100,722    
Cash Flow from Investment Activities:            
Additions to property and equipment     (13,593) (5,750)    
Proceeds from sale of property and equipment     43      
Cash paid for business acquisitions, net of cash acquired     (317,554) (7,863)    
Additions to capitalized software     (3,306) (1,792)    
Purchase of long-term investment     (1,000)      
Net cash used in investing activities     (335,410) (15,405)    
Cash Flow from Financing Activities:            
Repayments of debt     (155,325) (174,000)    
Transactions involving Holding's common stock     13,556 710,565    
Payment of fees related to refinancing activities     (222)      
Net cash (used in) provided by financing activities     (141,991) 536,565    
Effect of exchange rate changes on cash and cash equivalents     (872) (1,651)    
Net (decrease) increase in cash and cash equivalents     (338,937) 620,231    
Cash and cash equivalents, beginning of period 95,222   434,159 109,577    
Cash and cash equivalents, end of period 95,222 729,808 95,222 729,808    
Parent Company [Member]            
Supplemental Guarantor Financial Statements [Line Items]            
Investment in subsidiaries         2,798,897 2,722,452
Total assets         2,798,897 2,722,452
Accrued expenses         16,157 17,006
Long-term debt, net of current portion (Note 2)         600,000 600,000
Intercompany payables         18,310  
Total liabilities         634,467 617,006
Total stockholders’ equity         2,164,430 2,105,446
Total liabilities and stockholders’ equity         2,798,897 2,722,452
Operating expenses:            
Interest expense, net (8,813)   (17,461)      
Earnings from subsidiaries 37,034 39,128 52,687 65,374    
Income before income taxes 28,221 39,128 35,226 65,374    
Net income 28,221 39,128 35,226 65,374    
Other comprehensive income (loss), net of tax:            
Foreign currency exchange translation adjustment (26,793) 22,808 (17,472) (13,411)    
Comprehensive income 1,428 61,936 17,754 51,963    
Cash Flow from Operating Activities:            
Net income 28,221 39,128 35,226 65,374    
Intercompany transactions     18,310      
Earnings from subsidiaries (37,034) (39,128) (52,687) (65,374)    
Changes in operating assets and liabilities     (849)      
Guarantor Subsidiaries [Member]            
Supplemental Guarantor Financial Statements [Line Items]            
Cash and cash equivalents 24,753 657,564 24,753 34,651 24,753 360,583
Accounts receivable, net         176,884 127,446
Prepaid expenses and other current assets         21,254 15,920
Prepaid income taxes         41,256 38,155
Restricted cash         2,490 2,490
Net property, plant and equipment         30,704 31,940
Investment in subsidiaries         764,004 654,278
Intercompany receivables         136,630 100,992
Goodwill, intangible and other assets, net         3,966,829 3,861,711
Total assets         5,164,804 5,193,515
Less current portion of long-term debt         16,166 17,243
Accounts payable         13,028 7,367
Accrued expenses         71,968 84,174
Deferred revenue         214,246 202,252
Long-term debt, net of current portion (Note 2)         1,535,644 1,646,396
Other long-term liabilities         40,020 31,748
Intercompany payables         47,769 34,220
Deferred income taxes, long-term         427,066 447,663
Total liabilities         2,365,907 2,471,063
Total stockholders’ equity         2,798,897 2,722,452
Total liabilities and stockholders’ equity         5,164,804 5,193,515
Revenues 257,316 110,497 476,305 216,325    
Cost of revenues 138,262 51,035 251,764 101,075    
Gross profit 119,054 59,462 224,541 115,250    
Operating expenses:            
Selling and marketing 21,118 8,708 43,865 17,068    
Research and development 28,853 9,433 54,218 18,730    
General and administrative 18,602 8,904 41,081 20,412    
Total operating expenses 68,573 27,045 139,164 56,210    
Operating income 50,481 32,417 85,377 59,040    
Interest expense, net (17,548) (2,570) (35,466) (5,323)    
Other (expense) income, net (17,617) 1,431 (32,017) 1,103    
Earnings from subsidiaries 23,523 10,475 41,360 26,952    
Income before income taxes 38,839 41,753 59,254 81,772    
Provision for income taxes 1,805 2,625 6,567 16,398    
Net income 37,034 39,128 52,687 65,374    
Other comprehensive income (loss), net of tax:            
Foreign currency exchange translation adjustment (26,793) 22,808 (17,472) (13,411)    
Comprehensive income 10,241 61,936 35,215 51,963    
Cash Flow from Operating Activities:            
Net income 37,034 39,128 52,687 65,374    
Non-cash adjustments     70,450 17,672    
Intercompany transactions     (11,902) 10,748    
Earnings from subsidiaries (23,523) (10,475) (41,360) (26,952)    
Changes in operating assets and liabilities     14,399 (14,563)    
Net cash provided by operating activities     84,274 52,279    
Cash Flow from Investment Activities:            
Additions to property and equipment     (5,080) (2,532)    
Proceeds from sale of property and equipment     95      
Cash paid for business acquisitions, net of cash acquired     (219,276)      
Additions to capitalized software     (1,879) (380)    
Purchase of long-term investment     (1,000)      
Net cash used in investing activities     (227,140) (2,912)    
Cash Flow from Financing Activities:            
Repayments of debt     (115,500) (137,019)    
Transactions involving Holding's common stock     13,556 710,565    
Intercompany transactions     (90,798)      
Payment of fees related to refinancing activities     (222)      
Net cash (used in) provided by financing activities     (192,964) 573,546    
Net (decrease) increase in cash and cash equivalents     (335,830) 622,913    
Cash and cash equivalents, beginning of period     360,583 34,651    
Cash and cash equivalents, end of period 24,753 657,564 24,753 657,564    
Non-guarantor Subsidiaries [Member]            
Supplemental Guarantor Financial Statements [Line Items]            
Cash and cash equivalents 70,469 72,244 70,469 74,926 70,469 73,576
Accounts receivable, net         62,544 42,505
Prepaid expenses and other current assets         11,344 11,591
Prepaid income taxes           2,472
Restricted cash         328 328
Net property, plant and equipment         38,853 35,203
Intercompany receivables         47,768 34,220
Deferred income taxes, long-term         2,018 2,199
Goodwill, intangible and other assets, net         1,241,050 1,196,123
Total assets         1,474,374 1,398,217
Less current portion of long-term debt         14,712 15,038
Accounts payable         7,005 4,590
Accrued expenses         36,061 47,848
Income taxes payable         1,937 1,428
Deferred revenue         24,539 19,772
Long-term debt, net of current portion (Note 2)         434,327 472,674
Other long-term liabilities         21,895 19,686
Intercompany payables         118,319 100,992
Deferred income taxes, long-term         51,575 61,911
Total liabilities         710,370 743,939
Total stockholders’ equity         764,004 654,278
Total liabilities and stockholders’ equity         1,474,374 1,398,217
Revenues 116,184 102,655 221,768 202,979    
Cost of revenues 72,640 58,852 136,264 121,536    
Gross profit 43,544 43,803 85,504 81,443    
Operating expenses:            
Selling and marketing 7,417 5,223 14,531 10,250    
Research and development 11,974 8,087 23,056 18,398    
General and administrative 8,597 4,559 16,813 10,351    
Total operating expenses 27,988 17,869 54,400 38,999    
Operating income 15,556 25,934 31,104 42,444    
Interest expense, net (6,485) (2,849) (13,008) (5,696)    
Other (expense) income, net 17,629 (1,595) 30,182 (2,774)    
Income before income taxes 26,700 21,490 48,278 33,974    
Provision for income taxes 3,177 11,015 6,918 7,022    
Net income 23,523 10,475 41,360 26,952    
Other comprehensive income (loss), net of tax:            
Foreign currency exchange translation adjustment (27,221) 21,614 (22,449) (7,601)    
Comprehensive income (3,698) 32,089 18,911 19,351    
Cash Flow from Operating Activities:            
Net income 23,523 10,475 41,360 26,952    
Non-cash adjustments     29,806 33,667    
Intercompany transactions     (6,408) (10,748)    
Changes in operating assets and liabilities     (9,696) (1,428)    
Net cash provided by operating activities     55,062 48,443    
Cash Flow from Investment Activities:            
Additions to property and equipment     (8,513) (3,218)    
Proceeds from sale of property and equipment     (52)      
Cash paid for business acquisitions, net of cash acquired     (98,278) (7,863)    
Additions to capitalized software     (1,427) (1,412)    
Net cash used in investing activities     (108,270) (12,493)    
Cash Flow from Financing Activities:            
Repayments of debt     (39,825) (36,981)    
Intercompany transactions     90,798      
Net cash (used in) provided by financing activities     50,973 (36,981)    
Effect of exchange rate changes on cash and cash equivalents     (872) (1,651)    
Net (decrease) increase in cash and cash equivalents     (3,107) (2,682)    
Cash and cash equivalents, beginning of period     73,576 74,926    
Cash and cash equivalents, end of period 70,469 72,244 70,469 72,244    
Consolidation, Eliminations [Member]            
Supplemental Guarantor Financial Statements [Line Items]            
Prepaid income taxes         (1,937)  
Investment in subsidiaries         (3,562,901) (3,376,730)
Intercompany receivables         (184,398) (135,212)
Total assets         (3,749,236) (3,511,942)
Income taxes payable         (1,937)  
Intercompany payables         (184,398) (135,212)
Total liabilities         (186,335) (135,212)
Total stockholders’ equity         (3,562,901) (3,376,730)
Total liabilities and stockholders’ equity         $ (3,749,236) $ (3,511,942)
Revenues (423) (384) (865) (801)    
Cost of revenues (423) (384) (865) (801)    
Operating expenses:            
Earnings from subsidiaries (60,557) (49,603) (94,047) (92,326)    
Income before income taxes (60,557) (49,603) (94,047) (92,326)    
Net income (60,557) (49,603) (94,047) (92,326)    
Other comprehensive income (loss), net of tax:            
Foreign currency exchange translation adjustment 54,014 (44,422) 39,921 21,012    
Comprehensive income (6,543) (94,025) (54,126) (71,314)    
Cash Flow from Operating Activities:            
Net income (60,557) (49,603) (94,047) (92,326)    
Earnings from subsidiaries $ 60,557 $ 49,603 $ 94,047 $ 92,326