XML 83 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Subsidiaries Financial Information - Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents $ 228,080 $ 398,484 $ 250,382 $ 226,191
Receivables, net 1,144,339 942,508    
Inventories 764,781 658,510    
Current assets - other 139,925 868,129    
Total current assets 2,277,125 2,867,631    
Property, plant and equipment, net 550,367 518,376    
Goodwill 2,384,758 2,078,765    
Investment in subsidiaries 0 0    
Other intangibles, net 1,140,387 1,053,860    
Other noncurrent assets 97,013 62,386    
Total Assets 6,449,650 6,581,018    
Current liabilities 1,465,440 1,446,639    
Inter-company 0 0    
Long-term debt 1,824,156 1,762,967    
Long-term liabilities - other 423,685 394,587    
Total Liabilities 3,713,281 3,604,193    
Shareholders' equity 2,717,702 2,205,977    
Noncontrolling interest 18,667 770,848    
Total Equity 2,736,369 2,976,825    
Total Liabilities and Equity 6,449,650 6,581,018    
Elimination        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 0 0 0 0
Receivables, net 0 0    
Inventories 0 0    
Current assets - other 0 0    
Total current assets 0 0    
Property, plant and equipment, net 0 0    
Goodwill 0 0    
Investment in subsidiaries (8,812,762) (6,713,763)    
Other intangibles, net 0 0    
Other noncurrent assets 0 0    
Total Assets (8,812,762) (6,713,763)    
Current liabilities 0 0    
Inter-company 0 0    
Long-term debt 0 0    
Long-term liabilities - other 0 0    
Total Liabilities 0 0    
Shareholders' equity (8,812,762) (6,713,763)    
Noncontrolling interest 0 0    
Total Equity (8,812,762) (6,713,763)    
Total Liabilities and Equity (8,812,762) (6,713,763)    
Parent        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 3,049 2,522 11,238 0
Receivables, net 75,123 79,041    
Inventories 132,044 120,042    
Current assets - other 39,216 52,576    
Total current assets 249,432 254,181    
Property, plant and equipment, net 51,196 49,031    
Goodwill 25,276 25,275    
Investment in subsidiaries 6,304,037 5,388,613    
Other intangibles, net 30,905 31,897    
Other noncurrent assets 29,724 9,592    
Total Assets 6,690,570 5,758,589    
Current liabilities 162,470 194,983    
Inter-company 2,031,256 1,562,399    
Long-term debt 1,740,541 1,761,933    
Long-term liabilities - other 38,601 33,298    
Total Liabilities 3,972,868 3,552,613    
Shareholders' equity 2,717,702 2,205,976    
Noncontrolling interest 0 0    
Total Equity 2,717,702 2,205,976    
Total Liabilities and Equity 6,690,570 5,758,589    
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 6,082 9,496 13,758 13,157
Receivables, net 232,060 202,779    
Inventories 140,745 128,076    
Current assets - other 4,283 (17,844)    
Total current assets 383,170 322,507    
Property, plant and equipment, net 134,397 126,661    
Goodwill 549,198 477,472    
Investment in subsidiaries 2,508,725 1,325,150    
Other intangibles, net 251,485 204,512    
Other noncurrent assets 6,273 (1,914)    
Total Assets 3,833,248 2,454,388    
Current liabilities 199,511 196,956    
Inter-company (1,942,433) (1,848,777)    
Long-term debt 25 58    
Long-term liabilities - other 87,935 74,977    
Total Liabilities (1,654,962) (1,576,786)    
Shareholders' equity 5,489,597 4,032,250    
Noncontrolling interest (1,387) (1,076)    
Total Equity 5,488,210 4,031,174    
Total Liabilities and Equity 3,833,248 2,454,388    
Non-Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 218,949 386,466 $ 225,386 $ 213,034
Receivables, net 837,156 660,688    
Inventories 491,992 410,392    
Current assets - other 96,426 833,397    
Total current assets 1,644,523 2,290,943    
Property, plant and equipment, net 364,774 342,684    
Goodwill 1,810,284 1,576,018    
Investment in subsidiaries 0 0    
Other intangibles, net 857,997 817,451    
Other noncurrent assets 61,016 54,708    
Total Assets 4,738,594 5,081,804    
Current liabilities 1,103,459 1,054,700    
Inter-company (88,823) 286,378    
Long-term debt 83,590 976    
Long-term liabilities - other 297,149 286,312    
Total Liabilities 1,395,375 1,628,366    
Shareholders' equity 3,323,165 2,681,514    
Noncontrolling interest 20,054 771,924    
Total Equity 3,343,219 3,453,438    
Total Liabilities and Equity $ 4,738,594 $ 5,081,804