XML 46 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2018
Accounting Policies [Abstract]  
Cumulative Effect of the Changes to Financial Statements for the adoption of the New Revenue Standard

The cumulative effects of the changes made to our consolidated balance sheet as of January 1, 2018, in connection with the adoption of the New Revenue Standard were as follows (in thousands):









 

 

 

 

 

 

 

 



Condensed Consolidated Balance Sheet



 

 

 

 

 

 

 

 



Previous U.S. GAAP

 

 

 

 



December 31, 2017

 

New U.S. GAAP

 

Attributed to the



(Reported)

 

January 1, 2018

 

New Revenue Standard



 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Cash, cash equivalents and marketable securities

$

471,930 

 

$

471,930 

 

$

 -

Accounts receivable

 

234,597 

 

 

237,281 

 

 

2,684 

Inventories

 

164,318 

 

 

163,184 

 

 

(1,134)

Property and equipment, net

 

379,096 

 

 

379,096 

 

 

 -

Goodwill and intangible assets, net

 

243,719 

 

 

243,719 

 

 

 -

Other assets

 

219,756 

 

 

246,481 

 

 

26,725 

TOTAL ASSETS

$

1,713,416 

 

$

1,741,691 

 

$

28,275 



 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

Accounts payable

$

66,968 

 

$

66,968 

 

$

 -

Accrued liabilities

 

253,418 

 

 

254,381 

 

 

963 

Deferred income tax liabilities

 

25,353 

 

 

25,087 

 

 

(266)

Line of credit and long-term debt

 

1,261,075 

 

 

1,261,075 

 

 

 -

Deferred revenue

 

64,726 

 

 

110,158 

 

 

45,432 

Other long-term liabilities

 

95,718 

 

 

82,840 

 

 

(12,878)

Total liabilities

 

1,767,258 

 

 

1,800,509 

 

 

33,251 



 

 

 

 

 

 

 

 

Stockholders’ Deficit:

 

 

 

 

 

 

 

 

Retained earnings

 

803,545 

 

 

798,569 

 

 

(4,976)

All other stockholders' deficit and noncontrolling interest

 

(857,387)

 

 

(857,387)

 

 

 -

Total stockholders’ deficit

 

(53,842)

 

 

(58,818)

 

 

(4,976)

TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT

$

1,713,416 

 

$

1,741,691 

 

$

28,275 



The following tables compare the reported unaudited condensed consolidated balance sheet, statement of operations and cash flows, as of and for the three months ended March 31, 2018, to the pro forma amounts had the previous U.S. GAAP guidance been in effect (in thousands):







 

 

 

 

 

 

 

 



Condensed Consolidated Balance Sheet



As of March 31, 2018



 

 

 

 

 

 

 

 



 

 

New U.S. GAAP

 

Attributed to the



Previous U.S. GAAP

 

(As Reported)

 

New Revenue Standard



 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

159,229 

 

$

159,229 

 

$

 -

Accounts receivable

 

257,214 

 

 

259,865 

 

 

2,651 

Inventories

 

180,328 

 

 

179,039 

 

 

(1,289)

Property and equipment, net

 

384,246 

 

 

384,246 

 

 

 -

Goodwill and intangible assets, net

 

242,915 

 

 

242,915 

 

 

 -

Other assets

 

212,896 

 

 

244,198 

 

 

31,302 

TOTAL ASSETS

$

1,436,828 

 

$

1,469,492 

 

$

32,664 



 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

Accounts payable

$

70,409 

 

$

70,409 

 

$

 -

Accrued liabilities

 

209,437 

 

 

210,384 

 

 

947 

Deferred income tax liabilities

 

29,786 

 

 

27,529 

 

 

(2,257)

Line of credit and long-term debt

 

1,016,505 

 

 

1,016,505 

 

 

 -

Deferred revenue

 

64,813 

 

 

109,074 

 

 

44,261 

Other long-term liabilities

 

94,296 

 

 

84,573 

 

 

(9,723)

Total liabilities

 

1,485,246 

 

 

1,518,474 

 

 

33,228 



 

 

 

 

 

 

 

 

Stockholders’ Deficit:

 

 

 

 

 

 

 

 

Retained earnings

 

880,785 

 

 

880,348 

 

 

(437)

Accumulated other comprehensive loss

 

(34,079)

 

 

(34,206)

 

 

(127)

All other stockholders' deficit and noncontrolling interest

 

(895,124)

 

 

(895,124)

 

 

 -

Total stockholders’ deficit

 

(48,418)

 

 

(48,982)

 

 

(564)

TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT

$

1,436,828 

 

$

1,469,492 

 

$

32,664 







 

 

 

 

 

 

 

 



Condensed Consolidated Statement of Operations



For the Three Months Ended March 31, 2018



 

 

 

 

 

 

 

 



 

 

New U.S. GAAP

 

Attributed to the



Previous U.S. GAAP

 

(As Reported)

 

New Revenue Standard



 

 

 

 

 

 

 

 

Total revenue

$

525,369 

 

$

537,656 

 

$

12,287 

Total cost of revenue

 

227,965 

 

 

234,557 

 

 

6,592 

Gross profit

 

297,404 

 

 

303,099 

 

 

5,695 



 

 

 

 

 

 

 

 

Total operating expense

 

190,626 

 

 

190,055 

 

 

(571)

Income from operations

 

106,778 

 

 

113,044 

 

 

6,266 

Interest expense

 

(9,274)

 

 

(9,274)

 

 

 -

Interest income

 

862 

 

 

579 

 

 

(283)

Income before provision for income taxes

 

98,366 

 

 

104,349 

 

 

5,983 

Provision for income taxes

 

13,429 

 

 

14,873 

 

 

1,444 

Net income

$

84,937 

 

$

89,476 

 

$

4,539 



 

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 



Condensed Consolidated Statement of Cash Flows



For the Three Months Ended March 31, 2018



 

 

 

 

 

 

 

 



 

 

 

New U.S. GAAP

 

Attributed to the



Previous U.S. GAAP

 

(As Reported)

 

New Revenue Standard

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

Net income

$

84,937 

 

$

89,476 

 

$

4,539 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Benefit of deferred income taxes

 

1,088 

 

 

3,005 

 

 

1,917 

All other adjustments to reconcile net income to net cash provided by operating activities

 

27,855 

 

 

27,855 

 

 

 -

Changes in assets and liabilities, net

 

(78,982)

 

 

(85,438)

 

 

(6,456)

Net cash provided by operating activities

$

34,898 

 

$

34,898 

 

$

 -