XML 30 R65.htm IDEA: XBRL DOCUMENT v3.20.1
Selected Condensed Consolidating Financial Statements of Parent, Issuer, Guarantors and Non-Guarantors - Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Mar. 31, 2020
Sep. 30, 2019
Mar. 31, 2019
Current Assets:      
Cash and cash equivalents $ 640.2 $ 151.6  
Accounts receivable 2,222.1 2,193.2  
Inventories 2,125.4 2,107.5  
Other current assets 501.2 496.2  
Assets held for sale 3.3 25.8  
Total current assets 5,492.2 4,974.3  
Property, plant and equipment, net 11,036.3 11,189.5  
Goodwill 7,264.0 7,285.6  
Intangibles, net 3,845.9 4,059.5  
Restricted assets held by special purpose entities 1,270.9 1,274.3  
Prepaid pension asset 278.6 224.7  
Other assets 1,772.4 1,148.8  
Total Assets 30,960.3 30,156.7  
Current liabilities:      
Current portion of debt 432.0 561.1  
Accounts payable 1,696.4 1,831.8  
Accrued compensation and benefits 381.5 470.4  
Other current liabilities 629.9 571.8  
Total current liabilities 3,139.8 3,435.1  
Long-term debt due after one year 10,424.6 9,502.3  
Pension liabilities, net of current portion 274.1 294.0  
Postretirement benefit liabilities, net of current portion 152.3 162.1  
Non-recourse liabilities held by special purpose entities 1,140.9 1,145.2  
Deferred income taxes 2,878.4 2,878.0  
Other long-term liabilities 1,450.6 1,053.9  
Redeemable noncontrolling interests 1.6 1.9  
Total stockholders’ equity 11,482.4 11,669.9 $ 11,640.8
Noncontrolling interests 15.6 14.3  
Total equity 11,498.0 11,684.2 $ 11,653.6
Total Liabilities and Equity 30,960.3 30,156.7  
Parent [Member]      
Current Assets:      
Other current assets 0.4    
Total current assets 0.4    
Investments in consolidated subsidiaries 11,983.4 11,973.6  
Total Assets 11,983.8 11,973.6  
Current liabilities:      
Accrued compensation and benefits 0.2 0.3  
Intercompany payables 501.2 303.4  
Total current liabilities 501.4 303.7  
Total stockholders’ equity 11,482.4 11,669.9  
Total equity 11,482.4 11,669.9  
Total Liabilities and Equity 11,983.8 11,973.6  
Issuer [Member]      
Current Assets:      
Cash and cash equivalents 0.2    
Other current assets   1.2  
Intercompany receivables 378.1 227.7  
Total current assets 378.3 228.9  
Intercompany notes receivable 155.0 155.0  
Investments in consolidated subsidiaries 18,703.0 18,524.2  
Other assets 69.1 67.8  
Total Assets 19,305.4 18,975.9  
Current liabilities:      
Current portion of debt 179.5 135.3  
Accounts payable 1.4 0.7  
Other current liabilities 23.9 18.6  
Intercompany payables 29.8    
Total current liabilities 234.6 154.6  
Long-term debt due after one year 6,761.1 6,608.0  
Intercompany notes payable 636.3 636.3  
Other long-term liabilities 12.4 12.9  
Total stockholders’ equity 11,661.0 11,564.1  
Total equity 11,661.0 11,564.1  
Total Liabilities and Equity 19,305.4 18,975.9  
Guarantor Subsidiaries [Member]      
Current Assets:      
Cash and cash equivalents 469.6 17.8  
Accounts receivable 26.7 31.1  
Inventories 266.2 254.3  
Other current assets 7.2 11.8  
Intercompany receivables 1.7    
Total current assets 771.4 315.0  
Property, plant and equipment, net 15.1 18.9  
Goodwill 1,158.6 1,158.6  
Intangibles, net 1,434.5 1,485.0  
Intercompany notes receivable 170.6 156.9  
Investments in consolidated subsidiaries 20,161.8 20,103.6  
Other assets 241.3 185.3  
Total Assets 23,953.3 23,423.3  
Current liabilities:      
Current portion of debt 106.1 108.9  
Accounts payable 33.3 31.3  
Accrued compensation and benefits 14.4 14.5  
Other current liabilities 77.6 83.8  
Intercompany payables 1,583.1 1,052.9  
Total current liabilities 1,814.5 1,291.4  
Long-term debt due after one year 1,975.6 1,982.9  
Intercompany notes payable 2,390.5 2,390.5  
Pension liabilities, net of current portion 142.9 147.6  
Postretirement benefit liabilities, net of current portion 25.3 25.7  
Deferred income taxes 265.8 278.9  
Other long-term liabilities 176.5 131.2  
Total stockholders’ equity 17,162.2 17,175.1  
Total equity 17,162.2 17,175.1  
Total Liabilities and Equity 23,953.3 23,423.3  
Non-Guarantor Subsidiaries [Member]      
Current Assets:      
Cash and cash equivalents 170.4 133.8  
Accounts receivable 2,229.1 2,201.7  
Inventories 1,859.2 1,853.2  
Other current assets 493.6 483.2  
Intercompany receivables 1,779.2 1,128.6  
Assets held for sale 3.3 25.8  
Total current assets 6,534.8 5,826.3  
Property, plant and equipment, net 11,021.2 11,170.6  
Goodwill 6,105.4 6,127.0  
Intangibles, net 2,411.4 2,574.5  
Restricted assets held by special purpose entities 1,270.9 1,274.3  
Prepaid pension asset 278.6 224.7  
Intercompany notes receivable 3,026.8 3,026.8  
Other assets 1,553.8 971.8  
Total Assets 32,202.9 31,196.0  
Current liabilities:      
Current portion of debt 146.4 316.9  
Accounts payable 1,695.4 1,839.4  
Accrued compensation and benefits 366.9 455.6  
Other current liabilities 528.4 469.4  
Intercompany payables 44.9    
Total current liabilities 2,782.0 3,081.3  
Long-term debt due after one year 1,687.9 911.4  
Intercompany notes payable 325.6 311.9  
Pension liabilities, net of current portion 131.2 146.4  
Postretirement benefit liabilities, net of current portion 127.0 136.4  
Non-recourse liabilities held by special purpose entities 1,140.9 1,145.2  
Deferred income taxes 2,704.4 2,675.2  
Other long-term liabilities 1,261.7 909.8  
Redeemable noncontrolling interests 1.6 1.9  
Total stockholders’ equity 22,025.0 21,862.2  
Noncontrolling interests 15.6 14.3  
Total equity 22,040.6 21,876.5  
Total Liabilities and Equity 32,202.9 31,196.0  
Eliminations [Member]      
Current Assets:      
Accounts receivable (33.7) (39.6)  
Intercompany receivables (2,159.0) (1,356.3)  
Total current assets (2,192.7) (1,395.9)  
Intercompany notes receivable (3,352.4) (3,338.7)  
Investments in consolidated subsidiaries (50,848.2) (50,601.4)  
Other assets (91.8) (76.1)  
Total Assets (56,485.1) (55,412.1)  
Current liabilities:      
Accounts payable (33.7) (39.6)  
Intercompany payables (2,159.0) (1,356.3)  
Total current liabilities (2,192.7) (1,395.9)  
Intercompany notes payable (3,352.4) (3,338.7)  
Deferred income taxes (91.8) (76.1)  
Total stockholders’ equity (50,848.2) (50,601.4)  
Total equity (50,848.2) (50,601.4)  
Total Liabilities and Equity $ (56,485.1) $ (55,412.1)