XML 106 R122.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
GUARANTOR SUBSIDIARIES FINANCIAL INFORMATION - Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash $ 604.2 $ 2,342.3 $ 233.4 $ 1,143.2
Receivables, net 1,663.9 1,146.8    
Inventories 1,773.1 844.9    
Current assets - other 150.9 115.6    
Total current assets 4,192.1 4,449.6    
Property, plant and equipment 1,655.8 563.8 574.0  
Goodwill 8,360.6 2,396.5    
Investment in subsidiaries 0.0 0.0    
Other intangibles, net 4,104.0 1,129.9    
Other noncurrent assets 631.7 109.4    
Total Assets 18,944.2 8,649.2 6,580.0  
Current liabilities 3,258.0 1,646.6    
Inter-company 0.0 0.0    
Long-term Debt and Lease Obligation 4,333.6 3,792.8    
Long-term liabilities - other 1,359.0 340.7    
Total Liabilities 8,950.6 5,780.1    
Shareholders' equity 9,956.5 2,865.2    
Noncontrolling interest 37.1 3.9    
Total Equity 9,993.6 2,869.1 2,828.6 2,976.8
Total Liabilities and Equity 18,944.2 8,649.2    
Elimination        
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash 0.0 0.0 0.0 0.0
Receivables, net 0.0 0.0    
Inventories 0.0 0.0    
Current assets - other 0.0 0.0    
Total current assets 0.0 0.0    
Property, plant and equipment 0.0 0.0    
Goodwill 0.0 0.0    
Investment in subsidiaries (22,150.1) (10,730.1)    
Other intangibles, net 0.0 0.0    
Other noncurrent assets 0.0 0.0    
Total Assets (22,150.1) (10,730.1)    
Current liabilities 0.0 0.0    
Inter-company 0.0 0.0    
Long-term Debt and Lease Obligation 0.0 0.0    
Long-term liabilities - other 0.0 0.0    
Total Liabilities 0.0 0.0    
Shareholders' equity (22,150.1) (10,730.1)    
Noncontrolling interest 0.0 0.0    
Total Equity (22,150.1) (10,730.1)    
Total Liabilities and Equity (22,150.1) (10,730.1)    
Parent | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash 24.0 1,782.6 0.9 2.5
Receivables, net 103.5 106.8    
Inventories 135.3 149.7    
Current assets - other (0.8) 11.9    
Total current assets 262.0 2,051.0    
Property, plant and equipment 73.2 51.6    
Goodwill 564.1 25.3    
Investment in subsidiaries 15,566.2 6,708.0    
Other intangibles, net 35.8 29.3    
Other noncurrent assets 105.6 8.8    
Total Assets 16,606.9 8,874.0    
Current liabilities 586.0 264.5    
Inter-company 1,357.6 1,947.5    
Long-term Debt and Lease Obligation 4,321.8 3,779.7    
Long-term liabilities - other 385.0 17.1    
Total Liabilities 6,650.4 6,008.8    
Shareholders' equity 9,941.5 2,865.2    
Noncontrolling interest 15.0 0.0    
Total Equity 9,956.5 2,865.2    
Total Liabilities and Equity 16,606.9 8,874.0    
Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash 14.7 (0.1) 0.6 1.2
Receivables, net 298.2 61.5    
Inventories 763.1 69.1    
Current assets - other 22.0 0.7    
Total current assets 1,098.0 131.2    
Property, plant and equipment 65.0 24.8    
Goodwill 283.2 283.2    
Investment in subsidiaries 6,583.9 4,022.1    
Other intangibles, net 731.2 78.5    
Other noncurrent assets 116.2 0.1    
Total Assets 8,877.5 4,539.9    
Current liabilities 1,109.6 91.0    
Inter-company (2,546.3) (1,436.2)    
Long-term Debt and Lease Obligation 0.0 0.0    
Long-term liabilities - other 154.1 48.6    
Total Liabilities (1,282.6) (1,296.6)    
Shareholders' equity 10,160.1 5,836.5    
Noncontrolling interest 0.0 0.0    
Total Equity 10,160.1 5,836.5    
Total Liabilities and Equity 8,877.5 4,539.9    
Non-Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Cash, cash equivalents, and restricted cash 565.5 559.8 $ 231.9 $ 1,139.5
Receivables, net 1,262.2 978.5    
Inventories 874.7 626.1    
Current assets - other 129.7 103.0    
Total current assets 2,832.1 2,267.4    
Property, plant and equipment 1,517.6 487.4    
Goodwill 7,513.3 2,088.0    
Investment in subsidiaries 0.0 0.0    
Other intangibles, net 3,337.0 1,022.1    
Other noncurrent assets 409.9 100.5    
Total Assets 15,609.9 5,965.4    
Current liabilities 1,562.4 1,291.1    
Inter-company 1,188.7 (511.3)    
Long-term Debt and Lease Obligation 11.8 13.1    
Long-term liabilities - other 819.9 275.0    
Total Liabilities 3,582.8 1,067.9    
Shareholders' equity 12,005.0 4,893.6    
Noncontrolling interest 22.1 3.9    
Total Equity 12,027.1 4,897.5    
Total Liabilities and Equity $ 15,609.9 $ 5,965.4