XML 71 R80.htm IDEA: XBRL DOCUMENT v3.2.0.727
Financial Information for Guarantor Subsidiaries and Non-Guarantor Subsidiaries (Supplemental Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Millions
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2014
Dec. 31, 2013
Assets        
Cash and cash equivalents $ 129.1 $ 171.8 $ 89.2 $ 153.7
Restricted cash 26.7 27.2    
Accounts receivable, net 485.2 468.4    
Notes receivable, net 169.8 188.7    
Inventories 250.4 265.6    
Other current assets 287.2 256.3    
Long-term notes receivable 902.2 1,012.8    
Investment in subsidiaries 0.0 0.0    
Goodwill 4,048.7 4,108.3   1,183.1
Intangible assets, net 2,108.7 2,251.6    
Intercompany balances 0.0 0.0    
Software, net 539.1 592.7    
Other assets 539.4 651.8    
Total assets 9,486.5 9,995.2    
Liabilities and stockholders' equity        
Debt payments due within one year 50.6 50.6    
Other current liabilities 556.6 609.7    
Long-term debt, excluding current installments 8,432.0 8,465.4    
Other long-term liabilities 707.4 865.6    
Intercompany balances 0.0 0.0    
Stockholders’ (deficit) equity (260.1) 3.9    
Total liabilities and stockholders’ (deficit) equity 9,486.5 9,995.2    
Parent Company        
Assets        
Cash and cash equivalents 41.9 37.9 16.3 56.0
Restricted cash 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Notes receivable, net 0.0 0.0    
Inventories 0.0 0.0    
Other current assets 20.7 65.4    
Long-term notes receivable 1.1 0.5    
Investment in subsidiaries 4,357.9 4,730.7    
Goodwill 0.0 0.0    
Intangible assets, net 153.4 162.0    
Intercompany balances 0.0 0.0    
Software, net 17.4 15.6    
Other assets 4.7 2.8    
Total assets 4,597.1 5,014.9    
Liabilities and stockholders' equity        
Debt payments due within one year 0.0 0.0    
Other current liabilities 66.2 68.9    
Long-term debt, excluding current installments 250.0 250.0    
Other long-term liabilities 133.0 136.2    
Intercompany balances 4,408.0 4,555.9    
Stockholders’ (deficit) equity (260.1) 3.9    
Total liabilities and stockholders’ (deficit) equity 4,597.1 5,014.9    
SGI        
Assets        
Cash and cash equivalents 1.4 0.1 0.1 0.0
Restricted cash 0.0 0.0    
Accounts receivable, net 61.6 61.8    
Notes receivable, net 0.0 0.0    
Inventories 32.6 35.2    
Other current assets 20.4 20.2    
Long-term notes receivable 114.5 119.5    
Investment in subsidiaries 869.0 953.4    
Goodwill 253.6 253.6    
Intangible assets, net 41.4 42.2    
Intercompany balances 6,512.5 6,580.0    
Software, net 30.9 32.9    
Other assets 233.7 255.4    
Total assets 8,171.6 8,354.3    
Liabilities and stockholders' equity        
Debt payments due within one year 43.0 43.0    
Other current liabilities 124.7 119.8    
Long-term debt, excluding current installments 8,158.7 8,187.7    
Other long-term liabilities 59.8 74.0    
Intercompany balances 0.0 (0.1)    
Stockholders’ (deficit) equity (214.6) (70.1)    
Total liabilities and stockholders’ (deficit) equity 8,171.6 8,354.3    
Guarantor Subsidiaries        
Assets        
Cash and cash equivalents 15.8 28.8 1.3 24.4
Restricted cash 26.6 27.1    
Accounts receivable, net 214.0 212.9    
Notes receivable, net 113.5 136.6    
Inventories 115.4 133.8    
Other current assets 185.3 114.7    
Long-term notes receivable 561.3 660.4    
Investment in subsidiaries 946.5 975.2    
Goodwill 2,772.9 2,781.6    
Intangible assets, net 1,656.1 1,761.8    
Intercompany balances 0.0 0.0    
Software, net 425.7 467.3    
Other assets 73.3 96.8    
Total assets 7,106.4 7,397.0    
Liabilities and stockholders' equity        
Debt payments due within one year 0.0 0.0    
Other current liabilities 221.3 247.2    
Long-term debt, excluding current installments 0.0 0.0    
Other long-term liabilities 458.9 593.7    
Intercompany balances 1,821.0 1,637.9    
Stockholders’ (deficit) equity 4,605.2 4,918.2    
Total liabilities and stockholders’ (deficit) equity 7,106.4 7,397.0    
Non-Guarantor Subsidiaries        
Assets        
Cash and cash equivalents 70.0 105.0 71.5 73.3
Restricted cash 0.1 0.1    
Accounts receivable, net 209.6 193.7    
Notes receivable, net 56.3 52.1    
Inventories 119.5 124.4    
Other current assets 60.8 56.0    
Long-term notes receivable 234.3 241.7    
Investment in subsidiaries 0.0 0.0    
Goodwill 1,022.2 1,073.1    
Intangible assets, net 257.8 285.6    
Intercompany balances 0.0 0.0    
Software, net 65.1 76.9    
Other assets 227.7 296.8    
Total assets 2,323.4 2,505.4    
Liabilities and stockholders' equity        
Debt payments due within one year 7.6 7.6    
Other current liabilities 144.4 173.8    
Long-term debt, excluding current installments 23.3 27.7    
Other long-term liabilities 55.7 61.7    
Intercompany balances 283.5 386.3    
Stockholders’ (deficit) equity 1,808.9 1,848.3    
Total liabilities and stockholders’ (deficit) equity 2,323.4 2,505.4    
Eliminating Entries        
Assets        
Cash and cash equivalents 0.0 0.0 $ 0.0 $ 0.0
Restricted cash 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Notes receivable, net 0.0 0.0    
Inventories (17.1) (27.8)    
Other current assets 0.0 0.0    
Long-term notes receivable (9.0) (9.3)    
Investment in subsidiaries (6,173.4) (6,659.3)    
Goodwill 0.0 0.0    
Intangible assets, net 0.0 0.0    
Intercompany balances (6,512.5) (6,580.0)    
Software, net 0.0 0.0    
Other assets 0.0 0.0    
Total assets (12,712.0) (13,276.4)    
Liabilities and stockholders' equity        
Debt payments due within one year 0.0 0.0    
Other current liabilities 0.0 0.0    
Long-term debt, excluding current installments 0.0 0.0    
Other long-term liabilities 0.0 0.0    
Intercompany balances (6,512.5) (6,580.0)    
Stockholders’ (deficit) equity (6,199.5) (6,696.4)    
Total liabilities and stockholders’ (deficit) equity $ (12,712.0) $ (13,276.4)