XML 87 R77.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Subsidiaries Financial Information - Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash $ 2,135,381 $ 233,401 $ 228,080 $ 1,143,232
Cash and cash equivalents 411,381 233,401    
Receivables, net 1,240,521 1,166,787    
Inventories 866,205 742,634    
Current assets - other 111,441 122,291    
Total current assets 4,353,548 2,265,113    
Property, plant and equipment, net 557,423 573,972    
Goodwill 2,412,554 2,460,103    
Investment in subsidiaries 0 0    
Other intangibles, net 1,157,424 1,204,432    
Other long-term assets 72,277 76,360    
Total Assets 8,553,226 6,579,980    
Current liabilities 1,530,293 1,573,330    
Inter-company 0 0    
Long-term debt 3,818,061 1,823,303    
Long-term liabilities - other 294,520 354,815    
Total liabilities 5,642,874 3,751,448    
Shareholders' equity 2,895,170 2,808,868    
Non-controlling interest 15,182 19,664    
Total equity 2,910,352 2,828,532    
Total Liabilities and Equity 8,553,226 6,579,980    
Elimination        
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash 0 0 0 0
Cash and cash equivalents   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 (9,431,604) (8,957,870)    
Other intangibles, net 0 0    
Other long-term assets 0 0    
Total Assets (9,431,604) (8,957,870)    
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 (9,431,604) (8,957,870)    
Non-controlling interest 0 0    
Total equity (9,431,604) (8,957,870)    
Total Liabilities and Equity (9,431,604) (8,957,870)    
Parent        
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash 1,760,805 933 3,049 2,522
Cash and cash equivalents   933    
Receivables, net 117,117 77,046    
Inventories 147,208 120,937    
Current assets - other (14,278) 1,142    
Total current assets 2,010,852 200,058    
Property, plant and equipment, net 49,355 52,532    
Goodwill 25,275 25,274    
Investment in subsidiaries 6,686,158 6,517,205    
Other intangibles, net 29,585 30,575    
Other long-term assets 20,595 17,414    
Total Assets 8,821,820 6,843,058    
Current liabilities 198,264 196,827    
Inter-company 1,909,286 2,121,546    
Long-term debt 3,804,601 1,661,771    
Long-term liabilities - other 14,499 54,046    
Total liabilities 5,926,650 4,034,190    
Shareholders' equity 2,895,170 2,808,868    
Non-controlling interest 0 0    
Total equity 2,895,170 2,808,868    
Total Liabilities and Equity 8,821,820 6,843,058    
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash 73 625 850 1,226
Cash and cash equivalents   625    
Receivables, net 70,128 59,166    
Inventories 63,186 46,626    
Current assets - other 936 563    
Total current assets 134,323 106,980    
Property, plant and equipment, net 24,847 26,492    
Goodwill 283,241 283,242    
Investment in subsidiaries 2,745,446 2,440,665    
Other intangibles, net 79,169 81,037    
Other long-term assets (33,748) (23,892)    
Total Assets 3,233,278 2,914,524    
Current liabilities 89,160 77,284    
Inter-company (1,402,141) (1,307,410)    
Long-term debt 0 14    
Long-term liabilities - other 11,601 20,594    
Total liabilities (1,301,380) (1,209,518)    
Shareholders' equity 4,534,658 4,124,042    
Non-controlling interest 0 0    
Total equity 4,534,658 4,124,042    
Total Liabilities and Equity 3,233,278 2,914,524    
Non-Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash 374,503 231,843 $ 224,181 $ 1,139,484
Cash and cash equivalents   231,843    
Receivables, net 1,053,276 1,030,575    
Inventories 655,811 575,071    
Current assets - other 124,783 120,586    
Total current assets 2,208,373 1,958,075    
Property, plant and equipment, net 483,221 494,948    
Goodwill 2,104,038 2,151,587    
Investment in subsidiaries 0 0    
Other intangibles, net 1,048,670 1,092,820    
Other long-term assets 85,430 82,838    
Total Assets 5,929,732 5,780,268    
Current liabilities 1,242,869 1,299,219    
Inter-company (507,145) (814,136)    
Long-term debt 13,460 161,518    
Long-term liabilities - other 268,420 280,175    
Total liabilities 1,017,604 926,776    
Shareholders' equity 4,896,946 4,833,828    
Non-controlling interest 15,182 19,664    
Total equity 4,912,128 4,853,492    
Total Liabilities and Equity $ 5,929,732 $ 5,780,268