XML 97 R84.htm IDEA: XBRL DOCUMENT v3.19.1
Guarantor Subsidiaries Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents $ 512,870 $ 2,342,354 $ 249,886 $ 233,401
Receivables, net 1,726,824 1,146,778    
Inventories 1,947,220 844,886    
Current assets - other 194,223 115,649    
Total current assets 4,381,137 4,449,667    
Property, plant and equipment, net 1,634,966 563,737    
Goodwill 8,142,473 2,396,544    
Investment in subsidiaries 0 0    
Other intangibles, net 4,364,021 1,129,880    
Other long-term assets 555,308 109,406    
Total Assets 19,077,905 8,649,234    
Current liabilities 3,254,435 1,646,690    
Inter-company 0 0    
Long-term debt 4,641,286 3,792,774    
Long-term liabilities - other 1,401,738 340,695    
Total Liabilities 9,297,459 5,780,159    
Shareholders' equity 9,687,846 2,865,131    
Noncontrolling interest 92,600 3,944    
Total Equity 9,780,446 2,869,075 2,988,229 2,828,532
Total Liabilities and Equity 19,077,905 8,649,234    
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 (21,833,654) (10,730,086)    
Other intangibles, net 0 0    
Other long-term assets 0 0    
Total Assets (21,833,654) (10,730,086)    
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 (21,833,654) (10,730,086)    
Noncontrolling interest 0 0    
Total Equity (21,833,654) (10,730,086)    
Total Liabilities and Equity (21,833,654) (10,730,086)    
Parent | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 5,288 1,782,682 12,708 933
Receivables, net 137,358 106,815    
Inventories 139,550 149,622    
Current assets - other 11,335 11,884    
Total current assets 293,531 2,051,003    
Property, plant and equipment, net 54,641 51,551    
Goodwill 503,700 25,275    
Investment in subsidiaries 16,575,061 6,707,979    
Other intangibles, net 28,924 29,254    
Other long-term assets 26,262 8,775    
Total Assets 17,482,119 8,873,837    
Current liabilities 467,702 264,630    
Inter-company 2,557,628 1,947,504    
Long-term debt 4,387,180 3,779,627    
Long-term liabilities - other 381,763 16,945    
Total Liabilities 7,794,273 6,008,706    
Shareholders' equity 9,672,846 2,865,131    
Noncontrolling interest 15,000 0    
Total Equity 9,687,846 2,865,131    
Total Liabilities and Equity 17,482,119 8,873,837    
Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents (38) (119) 2,090 4,802
Receivables, net 69,745 61,513    
Inventories 62,766 69,116    
Current assets - other 920 690    
Total current assets 133,393 131,200    
Property, plant and equipment, net 25,550 24,755    
Goodwill 283,241 283,241    
Investment in subsidiaries 5,258,593 4,022,107    
Other intangibles, net 77,924 78,547    
Other long-term assets 6,772 149    
Total Assets 5,785,473 4,539,999    
Current liabilities 84,137 91,004    
Inter-company (1,458,674) (1,436,222)    
Long-term debt 0 0    
Long-term liabilities - other 54,560 48,714    
Total Liabilities (1,319,977) (1,296,504)    
Shareholders' equity 7,105,450 5,836,503    
Noncontrolling interest 0 0    
Total Equity 7,105,450 5,836,503    
Total Liabilities and Equity 5,785,473 4,539,999    
Non-Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 507,620 559,791 $ 235,088 $ 227,666
Receivables, net 1,519,721 978,450    
Inventories 1,744,904 626,148    
Current assets - other 181,968 103,075    
Total current assets 3,954,213 2,267,464    
Property, plant and equipment, net 1,554,775 487,431    
Goodwill 7,355,532 2,088,028    
Investment in subsidiaries 0 0    
Other intangibles, net 4,257,173 1,022,079    
Other long-term assets 522,274 100,482    
Total Assets 17,643,967 5,965,484    
Current liabilities 2,702,596 1,291,056    
Inter-company (1,098,954) (511,282)    
Long-term debt 254,106 13,147    
Long-term liabilities - other 965,415 275,036    
Total Liabilities 2,823,163 1,067,957    
Shareholders' equity 14,743,204 4,893,583    
Noncontrolling interest 77,600 3,944    
Total Equity 14,820,804 4,897,527    
Total Liabilities and Equity $ 17,643,967 $ 5,965,484