XML 93 R64.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Selected Condensed Consolidating Financial Statements of Parent, Issuer, Guarantors and Non-Guarantors - Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Dec. 31, 2019
Sep. 30, 2019
Dec. 31, 2018
Current Assets:      
Cash and cash equivalents $ 156.4 $ 151.6  
Accounts receivable 2,061.7 2,193.2  
Inventories 2,189.7 2,107.5  
Other current assets 537.5 496.2  
Assets held for sale 7.3 25.8  
Total current assets 4,952.6 4,974.3  
Property, plant and equipment, net 11,281.1 11,189.5  
Goodwill 7,327.0 7,285.6  
Intangibles, net 3,968.0 4,059.5  
Restricted assets held by special purpose entities 1,272.7 1,274.3  
Prepaid pension asset 257.2 224.7  
Other assets 1,878.2 1,148.8  
Total Assets 30,936.8 30,156.7  
Current liabilities:      
Current portion of debt 565.1 561.1  
Accounts payable 1,781.0 1,831.8  
Accrued compensation and benefits 375.7 470.4  
Other current liabilities 725.0 571.8  
Total current liabilities 3,446.8 3,435.1  
Long-term debt due after one year 9,649.3 9,502.3  
Pension liabilities, net of current portion 286.5 294.0  
Postretirement benefit liabilities, net of current portion 164.1 162.1  
Non-recourse liabilities held by special purpose entities 1,143.1 1,145.2  
Deferred income taxes 2,891.7 2,878.0  
Other long-term liabilities 1,513.0 1,053.9  
Redeemable noncontrolling interests 1.8 1.9  
Total stockholders’ equity 11,825.2 11,669.9 $ 11,603.7
Noncontrolling interests 15.3 14.3  
Total equity 11,840.5 11,684.2 $ 11,615.5
Total Liabilities and Equity 30,936.8 30,156.7  
Parent [Member]      
Current Assets:      
Investments in consolidated subsidiaries 12,219.7 11,973.6  
Total Assets 12,219.7 11,973.6  
Current liabilities:      
Accrued compensation and benefits 0.2 0.3  
Intercompany payables 394.3 303.4  
Total current liabilities 394.5 303.7  
Total stockholders’ equity 11,825.2 11,669.9  
Total equity 11,825.2 11,669.9  
Total Liabilities and Equity 12,219.7 11,973.6  
Issuer [Member]      
Current Assets:      
Other current assets   1.2  
Intercompany receivables 223.4 227.7  
Total current assets 223.4 228.9  
Intercompany notes receivable 154.9 155.0  
Investments in consolidated subsidiaries 18,840.2 18,524.2  
Other assets 69.6 67.8  
Total Assets 19,288.1 18,975.9  
Current liabilities:      
Current portion of debt 127.0 135.3  
Accounts payable 1.5 0.7  
Other current liabilities 46.3 18.6  
Intercompany payables 10.5    
Total current liabilities 185.3 154.6  
Long-term debt due after one year 6,609.3 6,608.0  
Intercompany notes payable 636.3 636.3  
Other long-term liabilities 12.9 12.9  
Total stockholders’ equity 11,844.3 11,564.1  
Total equity 11,844.3 11,564.1  
Total Liabilities and Equity 19,288.1 18,975.9  
Guarantor Subsidiaries [Member]      
Current Assets:      
Cash and cash equivalents 8.7 17.8  
Accounts receivable 16.1 31.1  
Inventories 266.0 254.3  
Other current assets 8.6 11.8  
Intercompany receivables 0.6    
Total current assets 300.0 315.0  
Property, plant and equipment, net 15.3 18.9  
Goodwill 1,158.6 1,158.6  
Intangibles, net 1,458.9 1,485.0  
Intercompany notes receivable 145.8 156.9  
Investments in consolidated subsidiaries 20,347.7 20,103.6  
Other assets 232.5 185.3  
Total Assets 23,658.8 23,423.3  
Current liabilities:      
Current portion of debt 107.5 108.9  
Accounts payable 28.3 31.3  
Accrued compensation and benefits 14.8 14.5  
Other current liabilities 112.3 83.8  
Intercompany payables 1,014.2 1,052.9  
Total current liabilities 1,277.1 1,291.4  
Long-term debt due after one year 1,979.3 1,982.9  
Intercompany notes payable 2,390.5 2,390.5  
Pension liabilities, net of current portion 143.8 147.6  
Postretirement benefit liabilities, net of current portion 25.5 25.7  
Deferred income taxes 252.3 278.9  
Other long-term liabilities 178.5 131.2  
Total stockholders’ equity 17,411.8 17,175.1  
Total equity 17,411.8 17,175.1  
Total Liabilities and Equity 23,658.8 23,423.3  
Non-Guarantor Subsidiaries [Member]      
Current Assets:      
Cash and cash equivalents 147.7 133.8  
Accounts receivable 2,076.3 2,201.7  
Inventories 1,923.7 1,853.2  
Other current assets 528.9 483.2  
Intercompany receivables 1,205.5 1,128.6  
Assets held for sale 7.3 25.8  
Total current assets 5,889.4 5,826.3  
Property, plant and equipment, net 11,265.8 11,170.6  
Goodwill 6,168.4 6,127.0  
Intangibles, net 2,509.1 2,574.5  
Restricted assets held by special purpose entities 1,272.7 1,274.3  
Prepaid pension asset 257.2 224.7  
Intercompany notes receivable 3,026.8 3,026.8  
Other assets 1,640.1 971.8  
Total Assets 32,029.5 31,196.0  
Current liabilities:      
Current portion of debt 330.6 316.9  
Accounts payable 1,781.9 1,839.4  
Accrued compensation and benefits 360.7 455.6  
Other current liabilities 566.4 469.4  
Intercompany payables 10.5    
Total current liabilities 3,050.1 3,081.3  
Long-term debt due after one year 1,060.7 911.4  
Intercompany notes payable 300.7 311.9  
Pension liabilities, net of current portion 142.7 146.4  
Postretirement benefit liabilities, net of current portion 138.6 136.4  
Non-recourse liabilities held by special purpose entities 1,143.1 1,145.2  
Deferred income taxes 2,703.4 2,675.2  
Other long-term liabilities 1,321.6 909.8  
Redeemable noncontrolling interests 1.8 1.9  
Total stockholders’ equity 22,151.5 21,862.2  
Noncontrolling interests 15.3 14.3  
Total equity 22,166.8 21,876.5  
Total Liabilities and Equity 32,029.5 31,196.0  
Eliminations [Member]      
Current Assets:      
Accounts receivable (30.7) (39.6)  
Intercompany receivables (1,429.5) (1,356.3)  
Total current assets (1,460.2) (1,395.9)  
Intercompany notes receivable (3,327.5) (3,338.7)  
Investments in consolidated subsidiaries (51,407.6) (50,601.4)  
Other assets (64.0) (76.1)  
Total Assets (56,259.3) (55,412.1)  
Current liabilities:      
Accounts payable (30.7) (39.6)  
Intercompany payables (1,429.5) (1,356.3)  
Total current liabilities (1,460.2) (1,395.9)  
Intercompany notes payable (3,327.5) (3,338.7)  
Deferred income taxes (64.0) (76.1)  
Total stockholders’ equity (51,407.6) (50,601.4)  
Total equity (51,407.6) (50,601.4)  
Total Liabilities and Equity $ (56,259.3) $ (55,412.1)