XML 94 R83.htm IDEA: XBRL DOCUMENT v3.19.2
Guarantor Subsidiaries Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]            
Cash and cash equivalents $ 461,371   $ 2,342,354 $ 245,574   $ 233,401
Receivables, net 1,707,409   1,146,778      
Inventories 1,881,791   844,886      
Current assets - other 178,569   115,649      
Total current assets 4,229,140   4,449,667      
Property, plant and equipment, net 1,646,097   563,737      
Goodwill 8,150,671   2,396,544      
Investment in subsidiaries 0   0      
Other intangibles, net 4,364,356   1,129,880      
Other long-term assets 552,329   109,406      
Total Assets 18,942,593   8,649,234      
Current liabilities 3,211,315   1,646,690      
Inter-company 0   0      
Long-term debt 4,528,768   3,792,774      
Long-term liabilities - other 1,367,353   340,695      
Total Liabilities 9,107,436   5,780,159      
Shareholders' equity 9,801,760   2,865,131      
Noncontrolling interest 33,397   3,944      
Total Equity 9,835,157 $ 9,780,446 2,869,075 2,874,628 $ 2,988,229 2,828,532
Total Liabilities and Equity 18,942,593   8,649,234      
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 (23,012,362)   (10,730,086)      
Other intangibles, net 0   0      
Other long-term assets 0   0      
Total Assets (23,012,362)   (10,730,086)      
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 (23,012,362)   (10,730,086)      
Noncontrolling interest 0   0      
Total Equity (23,012,362)   (10,730,086)      
Total Liabilities and Equity (23,012,362)   (10,730,086)      
Parent | Reportable Legal Entities            
Condensed Financial Statements, Captions [Line Items]            
Cash and cash equivalents 7,011   1,782,682 741   933
Receivables, net 134,298   106,815      
Inventories 141,400   149,622      
Current assets - other 15,094   11,884      
Total current assets 297,803   2,051,003      
Property, plant and equipment, net 57,966   51,551      
Goodwill 504,818   25,275      
Investment in subsidiaries 16,878,245   6,707,979      
Other intangibles, net 28,594   29,254      
Other long-term assets 27,223   8,775      
Total Assets 17,794,649   8,873,837      
Current liabilities 472,747   264,630      
Inter-company 2,858,761   1,947,504      
Long-term debt 4,274,718   3,779,627      
Long-term liabilities - other 386,662   16,945      
Total Liabilities 7,992,888   6,008,706      
Shareholders' equity 9,786,761   2,865,131      
Noncontrolling interest 15,000   0      
Total Equity 9,801,761   2,865,131      
Total Liabilities and Equity 17,794,649   8,873,837      
Guarantors | Reportable Legal Entities            
Condensed Financial Statements, Captions [Line Items]            
Cash and cash equivalents 9,820   (119) 573   625
Receivables, net 252,077   61,513      
Inventories 662,717   69,116      
Current assets - other 30,484   690      
Total current assets 955,098   131,200      
Property, plant and equipment, net 36,879   24,755      
Goodwill 283,241   283,241      
Investment in subsidiaries 6,134,117   4,022,107      
Other intangibles, net 77,301   78,547      
Other long-term assets 166,012   149      
Total Assets 7,652,648   4,539,999      
Current liabilities 1,036,279   91,004      
Inter-company (1,606,278)   (1,436,222)      
Long-term debt 0   0      
Long-term liabilities - other 135,254   48,714      
Total Liabilities (434,745)   (1,296,504)      
Shareholders' equity 8,087,393   5,836,503      
Noncontrolling interest 0   0      
Total Equity 8,087,393   5,836,503      
Total Liabilities and Equity 7,652,648   4,539,999      
Non-Guarantors | Reportable Legal Entities            
Condensed Financial Statements, Captions [Line Items]            
Cash and cash equivalents 444,540   559,791 $ 244,260   $ 231,843
Receivables, net 1,321,034   978,450      
Inventories 1,077,674   626,148      
Current assets - other 132,991   103,075      
Total current assets 2,976,239   2,267,464      
Property, plant and equipment, net 1,551,252   487,431      
Goodwill 7,362,612   2,088,028      
Investment in subsidiaries 0   0      
Other intangibles, net 4,258,461   1,022,079      
Other long-term assets 359,094   100,482      
Total Assets 16,507,658   5,965,484      
Current liabilities 1,702,289   1,291,056      
Inter-company (1,252,483)   (511,282)      
Long-term debt 254,050   13,147      
Long-term liabilities - other 845,437   275,036      
Total Liabilities 1,549,293   1,067,957      
Shareholders' equity 14,939,968   4,893,583      
Noncontrolling interest 18,397   3,944      
Total Equity 14,958,365   4,897,527      
Total Liabilities and Equity $ 16,507,658   $ 5,965,484