XML 89 R95.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Statements of Income (Details) - USD ($)
 3 Months Ended 12 Months Ended
Dec. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]        
Revenue   $ 12,506,109,000 $ 11,876,674,000 $ 9,736,909,000
Cost of goods sold   7,654,315,000 7,301,817,000 5,937,286,000
Gross margin   4,851,794,000 4,574,857,000 3,799,623,000
Selling, general and administrative expenses   3,580,300,000 3,352,731,000 2,715,407,000
Restructuring and acquisition related expenses   36,979,000 32,428,000 19,672,000
Impairment of net assets held for sale and goodwill   47,102,000 33,244,000 0
Depreciation and amortization   290,770,000 274,213,000 219,546,000
Operating income   896,643,000 882,241,000 844,998,000
Other expense (income):        
Interest expense   138,504,000 146,377,000 101,640,000
Intercompany interest (income) expense, net   0 0 0
(Gain) loss on debt extinguishment   (128,000) 1,350,000 456,000
Gains on bargain purchases     (2,418,000)  
Other Nonoperating Income (Expense)   (32,755,000) (8,917,000) (23,725,000)
Total other expense, net   105,621,000 138,810,000 78,371,000
Income from continuing operations before provision for income taxes   791,022,000 743,431,000 766,627,000
Provision for income taxes   215,330,000 191,395,000 235,560,000
Equity in (losses) earnings of unconsolidated subsidiaries   (32,277,000) (64,471,000) 5,907,000
Equity in earnings of subsidiaries   0 0 0
Net income (loss) from discontinued operations $ 4,000,000 1,619,000 (4,397,000) (6,746,000)
Net income   545,034,000 483,168,000 530,228,000
Less: net income (loss) attributable to continuing noncontrolling interest   2,800,000 3,050,000 (3,516,000)
Income from continuing operations   543,415,000 487,565,000 536,974,000
Less: net income attributable to discontinued noncontrolling interest   974,000 0 0
Net Income (Loss) Attributable to Parent   541,260,000 480,118,000 533,744,000
Parent        
Condensed Financial Statements, Captions [Line Items]        
Revenue   0 0 0
Cost of goods sold   0 0 0
Gross margin   0 0 0
Selling, general and administrative expenses   45,914,000 27,394,000 29,884,000
Restructuring and acquisition related expenses   0 0 0
Impairment of net assets held for sale and goodwill   0 0  
Depreciation and amortization   479,000 137,000 118,000
Operating income   (46,393,000) (27,531,000) (30,002,000)
Other expense (income):        
Interest expense   52,376,000 66,794,000 66,030,000
Intercompany interest (income) expense, net   (58,762,000) (65,072,000) (17,873,000)
(Gain) loss on debt extinguishment   0 1,350,000 456,000
Other Nonoperating Income (Expense)   (13,269,000) (1,082,000) 242,000
Total other expense, net   (19,655,000) 1,990,000 48,855,000
Income from continuing operations before provision for income taxes   (26,738,000) (29,521,000) (78,857,000)
Provision for income taxes   (7,062,000) (18,600,000) 28,684,000
Equity in (losses) earnings of unconsolidated subsidiaries   0 0 0
Equity in earnings of subsidiaries   559,317,000 495,436,000 648,031,000
Net income (loss) from discontinued operations   1,619,000 (4,397,000) (6,746,000)
Net income   541,260,000 480,118,000 533,744,000
Less: net income (loss) attributable to continuing noncontrolling interest   0 0 0
Income from continuing operations   539,641,000 484,515,000 540,490,000
Less: net income attributable to discontinued noncontrolling interest   0    
Net Income (Loss) Attributable to Parent   541,260,000 480,118,000 533,744,000
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Revenue   6,269,185,000 6,276,951,000 5,780,904,000
Cost of goods sold   3,711,074,000 3,783,376,000 3,458,304,000
Gross margin   2,558,111,000 2,493,575,000 2,322,600,000
Selling, general and administrative expenses   1,732,282,000 1,713,118,000 1,557,883,000
Restructuring and acquisition related expenses   8,644,000 3,140,000 7,352,000
Impairment of net assets held for sale and goodwill   39,355,000 33,244,000  
Depreciation and amortization   105,288,000 99,665,000 96,717,000
Operating income   672,542,000 644,408,000 660,648,000
Other expense (income):        
Interest expense   299,000 640,000 546,000
Intercompany interest (income) expense, net   32,899,000 40,756,000 (2,383,000)
(Gain) loss on debt extinguishment   (128,000) 0 0
Other Nonoperating Income (Expense)   (20,376,000) (15,586,000) (14,323,000)
Total other expense, net   12,694,000 25,810,000 (16,160,000)
Income from continuing operations before provision for income taxes   659,848,000 618,598,000 676,808,000
Provision for income taxes   169,173,000 163,937,000 168,288,000
Equity in (losses) earnings of unconsolidated subsidiaries   1,220,000 173,000 0
Equity in earnings of subsidiaries   10,824,000 16,598,000 21,836,000
Net income (loss) from discontinued operations   (1,253,000) (4,397,000) (6,746,000)
Net income   501,466,000 467,035,000 523,610,000
Less: net income (loss) attributable to continuing noncontrolling interest   0 0 0
Income from continuing operations   502,719,000 471,432,000 530,356,000
Less: net income attributable to discontinued noncontrolling interest   0    
Net Income (Loss) Attributable to Parent   501,466,000 467,035,000 523,610,000
Non-Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Revenue   6,384,822,000 5,766,958,000 4,116,161,000
Cost of goods sold   4,091,139,000 3,685,676,000 2,639,138,000
Gross margin   2,293,683,000 2,081,282,000 1,477,023,000
Selling, general and administrative expenses   1,802,104,000 1,612,219,000 1,127,640,000
Restructuring and acquisition related expenses   28,335,000 29,288,000 12,320,000
Impairment of net assets held for sale and goodwill   7,747,000 0  
Depreciation and amortization   185,003,000 174,411,000 122,711,000
Operating income   270,494,000 265,364,000 214,352,000
Other expense (income):        
Interest expense   85,829,000 78,943,000 35,064,000
Intercompany interest (income) expense, net   25,863,000 24,316,000 20,256,000
(Gain) loss on debt extinguishment   0 0 0
Other Nonoperating Income (Expense)   890,000 7,751,000 (9,644,000)
Total other expense, net   112,582,000 111,010,000 45,676,000
Income from continuing operations before provision for income taxes   157,912,000 154,354,000 168,676,000
Provision for income taxes   53,219,000 46,058,000 38,588,000
Equity in (losses) earnings of unconsolidated subsidiaries   (33,497,000) (64,644,000) 5,907,000
Equity in earnings of subsidiaries   0 0 0
Net income (loss) from discontinued operations   1,673,000 0 2,050,000
Net income   72,869,000 43,652,000 138,045,000
Less: net income (loss) attributable to continuing noncontrolling interest   2,800,000 3,050,000 (3,516,000)
Income from continuing operations   71,196,000 43,652,000 135,995,000
Less: net income attributable to discontinued noncontrolling interest   974,000    
Net Income (Loss) Attributable to Parent   69,095,000 40,602,000 141,561,000
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Revenue   (147,898,000) (167,235,000) (160,156,000)
Cost of goods sold   (147,898,000) (167,235,000) (160,156,000)
Gross margin   0 0 0
Selling, general and administrative expenses   0 0 0
Restructuring and acquisition related expenses   0 0 0
Impairment of net assets held for sale and goodwill   0 0  
Depreciation and amortization   0 0 0
Operating income   0 0 0
Other expense (income):        
Interest expense   0 0 0
Intercompany interest (income) expense, net   0 0 0
(Gain) loss on debt extinguishment   0 0 0
Other Nonoperating Income (Expense)   0 0 0
Total other expense, net   0 0 0
Income from continuing operations before provision for income taxes   0 0 0
Provision for income taxes   0 0 0
Equity in (losses) earnings of unconsolidated subsidiaries   0 0 0
Equity in earnings of subsidiaries   (570,141,000) (512,034,000) (669,867,000)
Net income (loss) from discontinued operations   (420,000) 4,397,000 4,696,000
Net income   (570,561,000) (507,637,000) (665,171,000)
Less: net income (loss) attributable to continuing noncontrolling interest   0 0 0
Income from continuing operations   (570,141,000) (512,034,000) (669,867,000)
Less: net income attributable to discontinued noncontrolling interest   0    
Net Income (Loss) Attributable to Parent   $ (570,561,000) $ (507,637,000) $ (665,171,000)