XML 85 R73.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Subsidiaries Financial Information - Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents $ 280,179 $ 398,484 $ 262,774 $ 226,191
Receivables, net 1,051,542 942,508    
Inventories 703,881 658,510    
Current assets - other 130,631 868,129    
Total current assets 2,166,233 2,867,631    
Property, plant and equipment 524,059 518,376    
Goodwill 2,188,503 2,078,765    
Investment in subsidiaries 0 0    
Other intangibles, net 1,089,112 1,053,860    
Other noncurrent assets 62,992 62,386    
Total Assets 6,030,899 6,581,018    
Current liabilities 1,471,407 1,446,639    
Inter-company 0 0    
Long-term debt 1,782,624 1,762,967    
Long-term liabilities - other 408,100 394,587    
Total liabilities 3,662,131 3,604,193    
Shareholders' equity 2,351,591 2,205,977    
Noncontrolling interest 17,177 770,848    
Total equity 2,368,768 2,976,825    
Total Liabilities and Equity 6,030,899 6,581,018    
Elimination        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 0 0 0 0
Receivables, net 0 0    
Inventories 0 0    
Current assets - other 0 0    
Total current assets 0 0    
Property, plant and equipment 0 0    
Goodwill 0 0    
Investment in subsidiaries (7,107,268) (6,713,763)    
Other intangibles, net 0 0    
Other noncurrent assets 0 0    
Total Assets (7,107,268) (6,713,763)    
Current liabilities 0 0    
Inter-company 0 0    
Long-term debt 0 0    
Long-term liabilities - other 0 0    
Total liabilities 0 0    
Shareholders' equity (7,107,268) (6,713,763)    
Noncontrolling interest 0 0    
Total equity (7,107,268) (6,713,763)    
Total Liabilities and Equity (7,107,268) (6,713,763)    
Parent        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 2,528 2,522 5,655 0
Receivables, net 71,106 79,041    
Inventories 131,680 120,042    
Current assets - other 34,516 52,576    
Total current assets 239,830 254,181    
Property, plant and equipment 49,179 49,031    
Goodwill 25,275 25,275    
Investment in subsidiaries 5,656,301 5,388,613    
Other intangibles, net 31,566 31,897    
Other noncurrent assets 32,504 9,592    
Total Assets 6,034,655 5,758,589    
Current liabilities 173,300 194,983    
Inter-company 1,779,360 1,562,399    
Long-term debt 1,685,389 1,761,933    
Long-term liabilities - other 45,015 33,298    
Total liabilities 3,683,064 3,552,613    
Shareholders' equity 2,351,591 2,205,976    
Noncontrolling interest 0 0    
Total equity 2,351,591 2,205,976    
Total Liabilities and Equity 6,034,655 5,758,589    
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 7,172 9,496 21,249 13,157
Receivables, net 207,705 202,779    
Inventories 135,067 128,076    
Current assets - other 3,923 (17,844)    
Total current assets 353,867 322,507    
Property, plant and equipment 127,726 126,661    
Goodwill 537,949 477,472    
Investment in subsidiaries 1,450,967 1,325,150    
Other intangibles, net 255,986 204,512    
Other noncurrent assets 6,312 (1,914)    
Total Assets 2,732,807 2,454,388    
Current liabilities 190,455 196,956    
Inter-company (1,889,230) (1,848,777)    
Long-term debt 47 58    
Long-term liabilities - other 101,756 74,977    
Total liabilities (1,596,972) (1,576,786)    
Shareholders' equity 4,330,922 4,032,250    
Noncontrolling interest (1,143) (1,076)    
Total equity 4,329,779 4,031,174    
Total Liabilities and Equity 2,732,807 2,454,388    
Non-Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 270,479 386,466 $ 235,870 $ 213,034
Receivables, net 772,731 660,688    
Inventories 437,134 410,392    
Current assets - other 92,192 833,397    
Total current assets 1,572,536 2,290,943    
Property, plant and equipment 347,154 342,684    
Goodwill 1,625,279 1,576,018    
Investment in subsidiaries 0 0    
Other intangibles, net 801,560 817,451    
Other noncurrent assets 24,176 54,708    
Total Assets 4,370,705 5,081,804    
Current liabilities 1,107,652 1,054,700    
Inter-company 109,870 286,378    
Long-term debt 97,188 976    
Long-term liabilities - other 261,329 286,312    
Total liabilities 1,576,039 1,628,366    
Shareholders' equity 2,776,346 2,681,514    
Noncontrolling interest 18,320 771,924    
Total equity 2,794,666 3,453,438    
Total Liabilities and Equity $ 4,370,705 $ 5,081,804