XML 84 R65.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Financial Information - Condensed Consolidated Balance Sheet (Unaudited) (Detail) - USD ($)
$ in Millions
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Current assets        
Cash and cash equivalents $ 662 $ 754 $ 446 $ 357
Trade and other receivables, net 1,282 1,171    
Prepaid expenses and other current assets 328 297    
Total current assets 2,272 2,222    
Non-current assets        
Property, plant and equipment, net 458 471    
Goodwill 8,352 7,845    
Other intangible assets, net 5,042 4,736    
Deferred tax assets 131 127    
Other non-current assets 330 329    
Total assets 16,585 15,730    
Current liabilities        
Accounts payable and other current liabilities 1,015 1,012    
Deferred revenues 328 297    
Income tax liabilities 198 97    
Current portion of long-term debt, capital lease obligations and short-term borrowings 67 188    
Total current liabilities 1,608 1,594    
Non-current liabilities        
Long-term debt and capital lease obligations 8,377 7,738    
Deferred tax liabilities 1,219 1,175    
Other non-current liabilities 921 930    
Total liabilities 12,125 11,437    
Total stockholders’ equity 4,259 4,102    
Noncontrolling interests 201 191    
Total equity 4,460 4,293    
Total liabilities and equity 16,585 15,730    
Parent        
Current assets        
Cash and cash equivalents 1 5 (7) 1
Trade and other receivables, net 1 2    
Intercompany receivables 2      
Total current assets 4 7    
Non-current assets        
Deferred tax assets 2 2    
Equity investment in subsidiaries 4,230 4,117    
Intercompany loans 25 25    
Total assets 4,261 4,151    
Current liabilities        
Intercompany payables   47    
Total current liabilities   47    
Non-current liabilities        
Other non-current liabilities 2 2    
Total liabilities 2 49    
Total stockholders’ equity 4,259 4,102    
Total equity 4,259 4,102    
Total liabilities and equity 4,261 4,151    
Issuers        
Current assets        
Cash and cash equivalents 19 1 18  
Intercompany receivables 1,146 862    
Total current assets 1,165 863    
Non-current assets        
Deferred tax assets 20      
Other non-current assets 7 3    
Equity investment in subsidiaries 1,222 1,079    
Intercompany loans 8,608 11,533    
Total assets 11,022 13,478    
Current liabilities        
Accounts payable and other current liabilities 101 52    
Income tax liabilities 2 2    
Current portion of long-term debt, capital lease obligations and short-term borrowings 22 145    
Intercompany payables   2    
Total current liabilities 125 201    
Non-current liabilities        
Long-term debt and capital lease obligations 8,247 7,611    
Deferred tax liabilities 71 71    
Intercompany loans 62 2,985    
Other non-current liabilities 2 4    
Total liabilities 8,507 10,872    
Total stockholders’ equity 2,515 2,606    
Total equity 2,515 2,606    
Total liabilities and equity 11,022 13,478    
Guarantor        
Current assets        
Cash and cash equivalents 73 219 27 7
Trade and other receivables, net 516 478    
Prepaid expenses and other current assets 193 185    
Intercompany receivables 322 312    
Total current assets 1,104 1,194    
Non-current assets        
Property, plant and equipment, net 296 307    
Goodwill 6,022 5,728    
Other intangible assets, net 4,513 4,248    
Deferred tax assets   (1)    
Other non-current assets 241 245    
Equity investment in subsidiaries 4,190 4,222    
Intercompany loans 1,829 3,332    
Total assets 18,195 19,275    
Current liabilities        
Accounts payable and other current liabilities 422 479    
Deferred revenues 204 172    
Income tax liabilities 47 36    
Current portion of long-term debt, capital lease obligations and short-term borrowings 40 35    
Intercompany payables 1,300 988    
Total current liabilities 2,013 1,710    
Non-current liabilities        
Long-term debt and capital lease obligations 113 106    
Deferred tax liabilities 1,063 1,027    
Intercompany loans 10,173 11,708    
Other non-current liabilities 603 609    
Total liabilities 13,965 15,160    
Total stockholders’ equity 4,230 4,117    
Noncontrolling interests   (2)    
Total equity 4,230 4,115    
Total liabilities and equity 18,195 19,275    
Non-Guarantor        
Current assets        
Cash and cash equivalents 569 529 $ 408 $ 349
Trade and other receivables, net 765 691    
Prepaid expenses and other current assets 135 112    
Intercompany receivables 123 167    
Total current assets 1,592 1,499    
Non-current assets        
Property, plant and equipment, net 162 164    
Goodwill 2,330 2,117    
Other intangible assets, net 529 488    
Deferred tax assets 109 126    
Other non-current assets 82 81    
Intercompany loans 140 150    
Total assets 4,944 4,625    
Current liabilities        
Accounts payable and other current liabilities 492 481    
Deferred revenues 124 125    
Income tax liabilities 149 59    
Current portion of long-term debt, capital lease obligations and short-term borrowings 5 8    
Intercompany payables 293 304    
Total current liabilities 1,063 977    
Non-current liabilities        
Long-term debt and capital lease obligations 17 21    
Deferred tax liabilities 85 77    
Intercompany loans 367 347    
Other non-current liabilities 314 315    
Total liabilities 1,846 1,737    
Total stockholders’ equity 2,897 2,695    
Noncontrolling interests 201 193    
Total equity 3,098 2,888    
Total liabilities and equity 4,944 4,625    
Consolidation Eliminations        
Current assets        
Intercompany receivables (1,593) (1,341)    
Total current assets (1,593) (1,341)    
Non-current assets        
Equity investment in subsidiaries (9,642) (9,418)    
Intercompany loans (10,602) (15,040)    
Total assets (21,837) (25,799)    
Current liabilities        
Intercompany payables (1,593) (1,341)    
Total current liabilities (1,593) (1,341)    
Non-current liabilities        
Intercompany loans (10,602) (15,040)    
Total liabilities (12,195) (16,381)    
Total stockholders’ equity (9,642) (9,418)    
Total equity (9,642) (9,418)    
Total liabilities and equity $ (21,837) $ (25,799)