XML 85 R73.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Subsidiaries Financial Information - Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents $ 328,522 $ 398,484 $ 302,935 $ 226,191
Receivables, net 1,128,991 942,508    
Inventories 746,236 658,510    
Current assets - other 141,060 868,129    
Total current assets 2,344,809 2,867,631    
Property, plant and equipment, net 547,842 518,376    
Goodwill 2,343,608 2,078,765    
Investment in subsidiaries 0 0    
Other intangibles, net 1,129,365 1,053,860    
Other noncurrent assets 73,116 62,386    
Total Assets 6,438,740 6,581,018    
Current liabilities 1,482,099 1,446,639    
Inter-company 0 0    
Long-term debt 1,934,604 1,762,967    
Long-term liabilities - other 437,666 394,587    
Total liabilities 3,854,369 3,604,193    
Shareholders' equity 2,566,857 2,205,977    
Noncontrolling interest 17,514 770,848    
Total equity 2,584,371 2,976,825    
Total Liabilities and Equity 6,438,740 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, net 0 0    
Goodwill 0 0    
Investment in subsidiaries (8,621,817) (6,713,763)    
Other intangibles, net 0 0    
Other noncurrent assets 0 0    
Total Assets (8,621,817) (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 (8,621,817) (6,713,763)    
Noncontrolling interest 0 0    
Total equity (8,621,817) (6,713,763)    
Total Liabilities and Equity (8,621,817) (6,713,763)    
Parent        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 2,190 2,522 6,148 0
Receivables, net 71,773 79,041    
Inventories 128,733 120,042    
Current assets - other 36,231 52,576    
Total current assets 238,927 254,181    
Property, plant and equipment, net 50,700 49,031    
Goodwill 25,275 25,275    
Investment in subsidiaries 6,132,898 5,388,613    
Other intangibles, net 31,236 31,897    
Other noncurrent assets 31,634 9,592    
Total Assets 6,510,670 5,758,589    
Current liabilities 152,688 194,983    
Inter-company 1,982,986 1,562,399    
Long-term debt 1,765,868 1,761,933    
Long-term liabilities - other 42,272 33,298    
Total liabilities 3,943,814 3,552,613    
Shareholders' equity 2,566,856 2,205,976    
Noncontrolling interest 0 0    
Total equity 2,566,856 2,205,976    
Total Liabilities and Equity 6,510,670 5,758,589    
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 8,985 9,496 14,202 13,157
Receivables, net 209,518 202,779    
Inventories 143,932 128,076    
Current assets - other 3,925 (17,844)    
Total current assets 366,360 322,507    
Property, plant and equipment, net 134,047 126,661    
Goodwill 565,154 477,472    
Investment in subsidiaries 2,488,919 1,325,150    
Other intangibles, net 251,852 204,512    
Other noncurrent assets 6,273 (1,914)    
Total Assets 3,812,605 2,454,388    
Current liabilities 198,646 196,956    
Inter-company (1,918,583) (1,848,777)    
Long-term debt 36 58    
Long-term liabilities - other 102,705 74,977    
Total liabilities (1,617,196) (1,576,786)    
Shareholders' equity 5,431,033 4,032,250    
Noncontrolling interest (1,232) (1,076)    
Total equity 5,429,801 4,031,174    
Total Liabilities and Equity 3,812,605 2,454,388    
Non-Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 317,347 386,466 $ 282,585 $ 213,034
Receivables, net 847,700 660,688    
Inventories 473,571 410,392    
Current assets - other 100,904 833,397    
Total current assets 1,739,522 2,290,943    
Property, plant and equipment, net 363,095 342,684    
Goodwill 1,753,179 1,576,018    
Investment in subsidiaries 0 0    
Other intangibles, net 846,277 817,451    
Other noncurrent assets 35,209 54,708    
Total Assets 4,737,282 5,081,804    
Current liabilities 1,130,765 1,054,700    
Inter-company (64,403) 286,378    
Long-term debt 168,700 976    
Long-term liabilities - other 292,689 286,312    
Total liabilities 1,527,751 1,628,366    
Shareholders' equity 3,190,785 2,681,514    
Noncontrolling interest 18,746 771,924    
Total equity 3,209,531 3,453,438    
Total Liabilities and Equity $ 4,737,282 $ 5,081,804