XML 342 R77.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Subsidiaries Financial Information - Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2018
Dec. 31, 2017
Jun. 30, 2017
Dec. 31, 2016
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents $ 245,574 $ 233,401 $ 328,522 $ 1,143,232
Receivables, net 1,213,234 1,166,787    
Inventories 863,793 742,634    
Current assets - other 124,286 122,291    
Total current assets 2,446,887 2,265,113    
Property, plant and equipment, net 555,834 573,972    
Goodwill 2,428,591 2,460,103    
Investment in subsidiaries 0 0    
Other intangibles, net 1,174,400 1,204,432    
Other noncurrent assets 71,894 76,360    
Total Assets 6,677,606 6,579,980    
Current liabilities 1,606,468 1,573,330    
Inter-company 0 0    
Long-term debt 1,857,806 1,823,303    
Long-term liabilities - other 338,704 354,815    
Total Liabilities 3,802,978 3,751,448    
Shareholders' equity 2,857,280 2,808,868    
Noncontrolling interest 17,348 19,664    
Total Equity 2,874,628 2,828,532    
Total Liabilities and Equity 6,677,606 6,579,980    
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 (9,302,073) (8,967,927)    
Other intangibles, net 0 0    
Other noncurrent assets 0 0    
Total Assets (9,302,073) (8,967,927)    
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 (9,302,073) (8,967,927)    
Noncontrolling interest 0 0    
Total Equity (9,302,073) (8,967,927)    
Total Liabilities and Equity (9,302,073) (8,967,927)    
Parent        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 741 933 2,190 2,522
Receivables, net 95,354 77,046    
Inventories 141,125 120,937    
Current assets - other 1,207 1,142    
Total current assets 238,427 200,058    
Property, plant and equipment, net 47,713 52,532    
Goodwill 25,275 25,274    
Investment in subsidiaries 6,639,920 6,517,205    
Other intangibles, net 29,915 30,575    
Other noncurrent assets 21,800 17,414    
Total Assets 7,003,050 6,843,058    
Current liabilities 186,353 196,827    
Inter-company 2,272,527 2,121,546    
Long-term debt 1,632,729 1,661,771    
Long-term liabilities - other 54,161 54,046    
Total Liabilities 4,145,770 4,034,190    
Shareholders' equity 2,857,280 2,808,868    
Noncontrolling interest 0 0    
Total Equity 2,857,280 2,808,868    
Total Liabilities and Equity 7,003,050 6,843,058    
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 573 625 3,230 1,226
Receivables, net 72,507 59,166    
Inventories 59,043 46,626    
Current assets - other 651 563    
Total current assets 132,774 106,980    
Property, plant and equipment, net 25,186 26,492    
Goodwill 283,241 283,241    
Investment in subsidiaries 2,662,153 2,450,722    
Other intangibles, net 79,792 81,037    
Other noncurrent assets (23,892) (23,892)    
Total Assets 3,159,254 2,924,580    
Current liabilities 98,432 77,283    
Inter-company (1,378,182) (1,307,410)    
Long-term debt 3 14    
Long-term liabilities - other 20,832 20,594    
Total Liabilities (1,258,915) (1,209,519)    
Shareholders' equity 4,418,169 4,134,099    
Noncontrolling interest 0 0    
Total Equity 4,418,169 4,134,099    
Total Liabilities and Equity 3,159,254 2,924,580    
Non-Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Cash and cash equivalents 244,260 231,843 $ 323,102 $ 1,139,484
Receivables, net 1,045,373 1,030,575    
Inventories 663,625 575,071    
Current assets - other 122,428 120,586    
Total current assets 2,075,686 1,958,075    
Property, plant and equipment, net 482,935 494,948    
Goodwill 2,120,075 2,151,588    
Investment in subsidiaries 0 0    
Other intangibles, net 1,064,693 1,092,820    
Other noncurrent assets 73,986 82,838    
Total Assets 5,817,375 5,780,269    
Current liabilities 1,321,683 1,299,220    
Inter-company (894,345) (814,136)    
Long-term debt 225,074 161,518    
Long-term liabilities - other 263,711 280,175    
Total Liabilities 916,123 926,777    
Shareholders' equity 4,883,904 4,833,828    
Noncontrolling interest 17,348 19,664    
Total Equity 4,901,252 4,853,492    
Total Liabilities and Equity $ 5,817,375 $ 5,780,269