XML 75 R64.htm IDEA: XBRL DOCUMENT v3.20.2
Selected Condensed Consolidating Financial Statements of Parent, Issuer, Guarantors and Non-Guarantors - Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Jun. 30, 2020
Sep. 30, 2019
Jun. 30, 2019
Current Assets:      
Cash and cash equivalents $ 291.5 $ 151.6  
Accounts receivable 2,083.2 2,193.2  
Inventories 2,137.7 2,107.5  
Other current assets 490.2 496.2  
Assets held for sale 3.3 25.8  
Total current assets 5,005.9 4,974.3  
Property, plant and equipment, net 10,922.6 11,189.5  
Goodwill 7,270.5 7,285.6  
Intangibles, net 3,749.4 4,059.5  
Restricted assets held by special purpose entities 1,269.2 1,274.3  
Prepaid pension asset 305.9 224.7  
Other assets 1,754.1 1,148.8  
Total Assets 30,277.6 30,156.7  
Current liabilities:      
Current portion of debt 213.1 561.1  
Accounts payable 1,513.5 1,831.8  
Accrued compensation and benefits 377.2 470.4  
Other current liabilities 683.1 571.8  
Total current liabilities 2,786.9 3,435.1  
Long-term debt due after one year 9,840.3 9,502.3  
Pension liabilities, net of current portion 271.3 294.0  
Postretirement benefit liabilities, net of current portion 151.9 162.1  
Non-recourse liabilities held by special purpose entities 1,138.7 1,145.2  
Deferred income taxes 2,888.2 2,878.0  
Other long-term liabilities 1,468.8 1,053.9  
Redeemable noncontrolling interests 1.6 1.9  
Total stockholders’ equity 11,713.1 11,669.9 $ 11,827.7
Noncontrolling interests 16.8 14.3  
Total equity 11,729.9 11,684.2 $ 11,841.3
Total Liabilities and Equity 30,277.6 30,156.7  
Parent [Member]      
Current Assets:      
Other current assets 0.5    
Total current assets 0.5    
Investments in consolidated subsidiaries 12,158.9 11,973.6  
Total Assets 12,159.4 11,973.6  
Current liabilities:      
Accrued compensation and benefits 0.2 0.3  
Intercompany payables 446.1 303.4  
Total current liabilities 446.3 303.7  
Total stockholders’ equity 11,713.1 11,669.9  
Total equity 11,713.1 11,669.9  
Total Liabilities and Equity 12,159.4 11,973.6  
Issuer [Member]      
Current Assets:      
Other current assets   1.2  
Intercompany receivables 24.0 227.7  
Total current assets 24.0 228.9  
Intercompany notes receivable 154.9 155.0  
Investments in consolidated subsidiaries 18,891.4 18,524.2  
Other assets 91.4 67.8  
Total Assets 19,161.7 18,975.9  
Current liabilities:      
Current portion of debt 79.9 135.3  
Accounts payable 1.1 0.7  
Other current liabilities 51.8 18.6  
Intercompany payables 57.7    
Total current liabilities 190.5 154.6  
Long-term debt due after one year 6,706.4 6,608.0  
Intercompany notes payable 753.3 636.3  
Other long-term liabilities 35.3 12.9  
Total stockholders’ equity 11,476.2 11,564.1  
Total equity 11,476.2 11,564.1  
Total Liabilities and Equity 19,161.7 18,975.9  
Guarantor Subsidiaries [Member]      
Current Assets:      
Cash and cash equivalents 178.4 17.8  
Accounts receivable 38.9 31.1  
Inventories 239.9 254.3  
Other current assets 6.3 11.8  
Intercompany receivables 0.3    
Total current assets 463.8 315.0  
Property, plant and equipment, net 14.8 18.9  
Goodwill 1,158.6 1,158.6  
Intangibles, net 1,409.9 1,485.0  
Intercompany notes receivable 149.8 156.9  
Investments in consolidated subsidiaries 19,827.1 20,103.6  
Other assets 233.8 185.3  
Total Assets 23,257.8 23,423.3  
Current liabilities:      
Current portion of debt   108.9  
Accounts payable 24.2 31.3  
Accrued compensation and benefits 14.5 14.5  
Other current liabilities 107.7 83.8  
Intercompany payables 470.6 1,052.9  
Total current liabilities 617.0 1,291.4  
Long-term debt due after one year 1,972.0 1,982.9  
Intercompany notes payable 2,068.0 2,390.5  
Pension liabilities, net of current portion 141.6 147.6  
Postretirement benefit liabilities, net of current portion 25.2 25.7  
Deferred income taxes 310.0 278.9  
Other long-term liabilities 152.5 131.2  
Total stockholders’ equity 17,971.5 17,175.1  
Total equity 17,971.5 17,175.1  
Total Liabilities and Equity 23,257.8 23,423.3  
Non-Guarantor Subsidiaries [Member]      
Current Assets:      
Cash and cash equivalents 113.1 133.8  
Accounts receivable 2,092.7 2,201.7  
Inventories 1,897.8 1,853.2  
Other current assets 483.4 483.2  
Intercompany receivables 1,372.8 1,128.6  
Assets held for sale 3.3 25.8  
Total current assets 5,963.1 5,826.3  
Property, plant and equipment, net 10,907.8 11,170.6  
Goodwill 6,111.9 6,127.0  
Intangibles, net 2,339.5 2,574.5  
Restricted assets held by special purpose entities 1,269.2 1,274.3  
Prepaid pension asset 305.9 224.7  
Intercompany notes receivable 2,821.3 3,026.8  
Other assets 1,515.6 971.8  
Total Assets 31,234.3 31,196.0  
Current liabilities:      
Current portion of debt 133.2 316.9  
Accounts payable 1,536.6 1,839.4  
Accrued compensation and benefits 362.5 455.6  
Other current liabilities 523.6 469.4  
Intercompany payables 422.7    
Total current liabilities 2,978.6 3,081.3  
Long-term debt due after one year 1,161.9 911.4  
Intercompany notes payable 304.7 311.9  
Pension liabilities, net of current portion 129.7 146.4  
Postretirement benefit liabilities, net of current portion 126.7 136.4  
Non-recourse liabilities held by special purpose entities 1,138.7 1,145.2  
Deferred income taxes 2,664.9 2,675.2  
Other long-term liabilities 1,281.0 909.8  
Redeemable noncontrolling interests 1.6 1.9  
Total stockholders’ equity 21,429.7 21,862.2  
Noncontrolling interests 16.8 14.3  
Total equity 21,446.5 21,876.5  
Total Liabilities and Equity 31,234.3 31,196.0  
Eliminations [Member]      
Current Assets:      
Accounts receivable (48.4) (39.6)  
Intercompany receivables (1,397.1) (1,356.3)  
Total current assets (1,445.5) (1,395.9)  
Intercompany notes receivable (3,126.0) (3,338.7)  
Investments in consolidated subsidiaries (50,877.4) (50,601.4)  
Other assets (86.7) (76.1)  
Total Assets (55,535.6) (55,412.1)  
Current liabilities:      
Accounts payable (48.4) (39.6)  
Intercompany payables (1,397.1) (1,356.3)  
Total current liabilities (1,445.5) (1,395.9)  
Intercompany notes payable (3,126.0) (3,338.7)  
Deferred income taxes (86.7) (76.1)  
Total stockholders’ equity (50,877.4) (50,601.4)  
Total equity (50,877.4) (50,601.4)  
Total Liabilities and Equity $ (55,535.6) $ (55,412.1)