XML 117 R100.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information - Segment Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Segments Information                      
Total segment income $ 44,291 $ 110,664 $ 136,521 $ 69,904 $ 32,128 $ 87,572 $ 104,053 $ 55,437 $ 361,380 $ 279,190 $ 240,273
Selling, general, and administrative expense                 (853,160) (691,884) (634,890)
Depreciation and amortization                 (31,545) (24,695) (24,101)
Other interest expense, net                 (42,959) (48,318) (53,377)
Tax Receivable Agreement liability adjustment                 99,687    
Loss and expense on debt restructure                 (849) (6,270)  
Other expense, net                     1
Income before income taxes                 389,956 206,966 175,649
As Reported                      
Segments Information                      
Total segment income                   281,368 244,510
Income before income taxes                   209,144 179,886
Adjustment                      
Segments Information                      
Total segment income                   (2,178) (4,237)
Income before income taxes                   (2,178) (4,237)
Operating Segments                      
Segments Information                      
Total segment income                 370,995 290,631 255,815
Depreciation and amortization                 (31,545) (24,695) (21,870)
Other interest expense, net                 (5,881) (5,414) (16,047)
Corporate, Non-Segment                      
Segments Information                      
Selling, general, and administrative expense                 (5,373) (4,382) (2,689)
Depreciation and amortization                     (2,231)
Other interest expense, net                 (37,078) (42,904) (37,330)
Consumer services and plans | Operating Segments                      
Segments Information                      
Total segment income                 98,371 89,046 80,522
Depreciation and amortization                 (3,688) (3,780) (3,627)
Other interest expense, net                 2 (19) (32)
Retail | Operating Segments                      
Segments Information                      
Total segment income                 272,624 201,585 175,293
Depreciation and amortization                 (27,857) (20,915) (18,243)
Other interest expense, net                 $ (5,883) (5,395) (16,015)
Retail | Operating Segments | As Reported                      
Segments Information                      
Total segment income                   203,800 179,500
Retail | Operating Segments | Adjustment                      
Segments Information                      
Total segment income                   $ 2,200 $ 4,200