XML 85 R75.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Subsidiaries Financial Information - Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]    
Cash and cash equivalents $ 249,886 $ 233,401
Receivables, net 1,268,697 1,166,787
Inventories 829,276 742,634
Current assets - other 117,955 122,291
Total current assets 2,465,814 2,265,113
Property, plant and equipment, net 573,401 573,972
Goodwill 2,528,819 2,460,103
Investment in subsidiaries 0 0
Other intangibles, net 1,231,727 1,204,432
Other long-term assets 76,020 76,360
Total Assets 6,875,781 6,579,980
Current liabilities 1,648,048 1,573,330
Inter-company 0 0
Long-term debt 1,871,076 1,823,303
Long-term liabilities - other 368,428 354,815
Total Liabilities 3,887,552 3,751,448
Shareholders' equity 2,969,118 2,808,868
Noncontrolling interest 19,111 19,664
Total Equity 2,988,229 2,828,532
Total Liabilities and Equity 6,875,781 6,579,980
Elimination    
Condensed Financial Statements, Captions [Line Items]    
Cash and cash equivalents 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 (9,301,724) (9,087,596)
Other intangibles, net 0 0
Other long-term assets 0 0
Total Assets (9,301,724) (9,087,596)
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 (9,301,724) (9,087,596)
Noncontrolling interest 0 0
Total Equity (9,301,724) (9,087,596)
Total Liabilities and Equity (9,301,724) (9,087,596)
Parent | Reportable Legal Entities    
Condensed Financial Statements, Captions [Line Items]    
Cash and cash equivalents 12,708 933
Receivables, net 93,175 77,046
Inventories 124,032 120,937
Current assets - other 3,259 1,142
Total current assets 233,174 200,058
Property, plant and equipment, net 47,898 52,532
Goodwill 25,275 25,274
Investment in subsidiaries 6,702,613 6,517,205
Other intangibles, net 30,245 30,575
Other long-term assets 17,165 17,414
Total Assets 7,056,370 6,843,058
Current liabilities 216,496 196,827
Inter-company 2,157,875 2,121,546
Long-term debt 1,659,730 1,661,771
Long-term liabilities - other 53,151 54,046
Total Liabilities 4,087,252 4,034,190
Shareholders' equity 2,969,118 2,808,868
Noncontrolling interest 0 0
Total Equity 2,969,118 2,808,868
Total Liabilities and Equity 7,056,370 6,843,058
Guarantors | Reportable Legal Entities    
Condensed Financial Statements, Captions [Line Items]    
Cash and cash equivalents 2,090 4,802
Receivables, net 280,184 237,360
Inventories 149,409 137,972
Current assets - other 5,154 4,507
Total current assets 436,837 384,641
Property, plant and equipment, net 136,904 136,382
Goodwill 544,313 546,527
Investment in subsidiaries 2,599,111 2,570,391
Other intangibles, net 248,356 251,347
Other long-term assets 295 295
Total Assets 3,965,816 3,889,583
Current liabilities 229,871 217,176
Inter-company (2,045,578) (2,026,634)
Long-term debt 10 14
Long-term liabilities - other 66,356 67,824
Total Liabilities (1,749,341) (1,741,620)
Shareholders' equity 5,716,834 5,632,665
Noncontrolling interest (1,677) (1,462)
Total Equity 5,715,157 5,631,203
Total Liabilities and Equity 3,965,816 3,889,583
Non-Guarantors | Reportable Legal Entities    
Condensed Financial Statements, Captions [Line Items]    
Cash and cash equivalents 235,088 227,666
Receivables, net 895,338 852,381
Inventories 555,835 483,725
Current assets - other 109,542 116,642
Total current assets 1,795,803 1,680,414
Property, plant and equipment, net 388,599 385,058
Goodwill 1,959,231 1,888,302
Investment in subsidiaries 0 0
Other intangibles, net 953,126 922,510
Other long-term assets 58,560 58,651
Total Assets 5,155,319 4,934,935
Current liabilities 1,201,681 1,159,327
Inter-company (112,297) (94,912)
Long-term debt 211,336 161,518
Long-term liabilities - other 248,921 232,945
Total Liabilities 1,549,641 1,458,878
Shareholders' equity 3,584,890 3,454,931
Noncontrolling interest 20,788 21,126
Total Equity 3,605,678 3,476,057
Total Liabilities and Equity $ 5,155,319 $ 4,934,935