XML 101 R91.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Information (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Millions
Jun. 30, 2016
Dec. 31, 2015
Jun. 30, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 693.4 $ 135.5 $ 64.0 $ 2,982.4
Restricted cash 20.0 86.0    
Accounts receivable, net 2,412.4 1,201.2    
Inventories 5,798.7 635.4    
Prepaid expenses and other current assets 733.6 197.4    
Total current assets 9,658.1 2,255.5    
Non-current assets:        
Investments 174.0 50.8    
Property, plant and equipment, net 6,596.3 828.1    
Intangible assets, net 40,890.3 9,173.3 9,310.4 4,934.4
Goodwill 12,962.4 4,147.8 4,173.3 2,474.9
Deferred tax asset 129.6 121.0    
Other non-current assets 309.8 33.3    
Total assets 70,720.5 16,609.8    
Current liabilities:        
Short-term borrowings 2,715.2 1,511.5    
Other current liabilities 411.5 144.0    
Total current liabilities 6,854.8 3,706.1    
Non-current liabilities        
Long-term borrowings 21,312.1 69.9    
Deferred tax liability 10,053.8 2,205.9    
Other non-current liabilities 2,736.8 798.8    
Total liabilities 40,957.5 6,780.7    
Equity:        
Total equity 29,763.0 9,829.1    
Total liabilities and equity 70,720.5 16,609.8    
Consolidation, Eliminations [Member]        
Current assets:        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Restricted cash 0.0 0.0    
Accounts receivable, net (19.6) 0.0    
Inventories 0.0 0.0    
Prepaid expenses and other current assets 0.0 0.0    
Intercompany Receivable, Current (5,918.8) (3,145.3)    
Total current assets (5,938.4) (3,145.3)    
Non-current assets:        
Investments (85,010.9) (14,477.2)    
Property, plant and equipment, net 0.0 0.0    
Intangible assets, net 0.0 0.0    
Goodwill 0.0 0.0    
Other non-current assets (209.0) 0.0    
Total assets (91,158.3) (17,622.5)    
Current liabilities:        
Accounts payable and accrued expenses (19.9) 0.0    
Short-term borrowings 0.0 0.0    
Intercompany Payables, Current (5,918.5) (3,145.3)    
Other current liabilities 0.0 0.0    
Total current liabilities (5,938.4) (3,145.3)    
Non-current liabilities        
Long-term borrowings 0.0 0.0    
Deferred tax liability   0.0    
Other non-current liabilities (10.0) 0.0    
Total liabilities (6,147.4) (3,145.3)    
Equity:        
Total equity (85,010.9) (14,477.2)    
Total liabilities and equity (91,158.3) (17,622.5)    
Consolidated        
Current assets:        
Cash and cash equivalents 693.4 135.5 64.0 2,982.4
Restricted cash 20.0 86.0    
Accounts receivable, net 2,412.4 1,201.2    
Inventories 5,798.7 635.4    
Prepaid expenses and other current assets 733.6 197.4    
Intercompany Receivable, Current 0.0 0.0    
Total current assets 9,658.1 2,255.5    
Non-current assets:        
Investments 174.0 50.8    
Property, plant and equipment, net 6,596.3 828.1    
Intangible assets, net 40,890.3 9,173.3    
Goodwill 12,962.4 4,147.8    
Other non-current assets 439.4 154.3    
Total assets 70,720.5 16,609.8    
Current liabilities:        
Accounts payable and accrued expenses 3,728.1 2,050.6    
Short-term borrowings 2,715.2 1,511.5    
Intercompany Payables, Current 0.0 0.0    
Other current liabilities 411.5 144.0    
Total current liabilities 6,854.8 3,706.1    
Non-current liabilities        
Long-term borrowings 21,312.1 69.9    
Deferred tax liability 10,053.8 2,205.9    
Other non-current liabilities 2,736.8 798.8    
Total liabilities 40,957.5 6,780.7    
Equity:        
Total equity 29,763.0 9,829.1    
Total liabilities and equity 70,720.5 16,609.8    
Parent Company [Member]        
Current 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    
Inventories 0.0 0.0    
Prepaid expenses and other current assets 1.8 (6.5)    
Intercompany Receivable, Current 0.0 0.0    
Total current assets 1.8 (6.5)    
Non-current assets:        
Investments 36,404.6 14,477.2    
Property, plant and equipment, net 0.0 0.0    
Intangible assets, net 0.0 0.0    
Goodwill 0.0 0.0    
Other non-current assets 4.6 13.7    
Total assets 36,411.0 14,484.4    
Current liabilities:        
Accounts payable and accrued expenses 66.0 10.0    
Short-term borrowings 905.0 1,500.0    
Intercompany Payables, Current 5,270.5 3,145.3    
Other current liabilities (0.1) 0.0    
Total current liabilities 6,241.4 4,655.3    
Non-current liabilities        
Long-term borrowings 0.0 0.0    
Deferred tax liability 0.0 0.0    
Other non-current liabilities 406.6 0.0    
Total liabilities 6,648.0 4,655.3    
Equity:        
Total equity 29,763.0 9,829.1    
Total liabilities and equity 36,411.0 14,484.4    
Subsidiary Issuer [Member]        
Current assets:        
Cash and cash equivalents 53.4 0.0 0.0 0.0
Restricted cash 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Inventories 0.0 0.0    
Prepaid expenses and other current assets 7.8 0.0    
Intercompany Receivable, Current 631.9 0.0    
Total current assets 693.1 0.0    
Non-current assets:        
Investments 36,234.8 0.0    
Property, plant and equipment, net 18.5 0.0    
Intangible assets, net 0.0 0.0    
Goodwill 0.0 0.0    
Other non-current assets 368.4 0.0    
Total assets 37,314.8 0.0    
Current liabilities:        
Accounts payable and accrued expenses 131.5 0.0    
Short-term borrowings 0.0 0.0    
Intercompany Payables, Current 16.1 0.0    
Other current liabilities 28.7 0.0    
Total current liabilities 176.3 0.0    
Non-current liabilities        
Long-term borrowings 5,114.7 0.0    
Deferred tax liability 0.0 0.0    
Other non-current liabilities 79.5 0.0    
Total liabilities 5,370.5 0.0    
Equity:        
Total equity 31,944.3 0.0    
Total liabilities and equity 37,314.8 0.0    
Non-Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents 640.0 135.5 $ 64.0 $ 2,982.4
Restricted cash 20.0 86.0    
Accounts receivable, net 2,432.0 1,201.2    
Inventories 5,798.7 635.4    
Prepaid expenses and other current assets 724.0 203.9    
Intercompany Receivable, Current 5,286.9 3,145.3    
Total current assets 14,901.6 5,407.3    
Non-current assets:        
Investments 12,545.5 50.8    
Property, plant and equipment, net 6,577.8 828.1    
Intangible assets, net 40,890.3 9,173.3    
Goodwill 12,962.4 4,147.8    
Other non-current assets 275.4 140.6    
Total assets 88,153.0 19,747.9    
Current liabilities:        
Accounts payable and accrued expenses 3,550.5 2,040.6    
Short-term borrowings 1,810.2 11.5    
Intercompany Payables, Current 631.9 0.0    
Other current liabilities 382.9 144.0    
Total current liabilities 6,375.5 2,196.1    
Non-current liabilities        
Long-term borrowings 16,197.4 69.9    
Deferred tax liability 10,252.8 2,205.9    
Other non-current liabilities 2,260.7 798.8    
Total liabilities 35,086.4 5,270.7    
Equity:        
Total equity 53,066.6 14,477.2    
Total liabilities and equity 88,153.0 19,747.9    
Non-Guarantor Subsidiaries [Member] | Consolidation, Eliminations [Member]        
Current assets:        
Cash and cash equivalents   $ 0.0    
Non-current liabilities        
Deferred tax liability $ (199.0)