XML 77 R80.htm IDEA: XBRL DOCUMENT v3.3.0.814
Financial Information for Guarantor Subsidiaries and Non-Guarantor Subsidiaries (Supplemental Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Millions
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
Assets        
Cash and cash equivalents $ 102.1 $ 171.8 $ 132.5 $ 153.7
Restricted cash 17.2 27.2    
Accounts receivable, net 470.6 468.4    
Notes receivable, net 163.1 188.7    
Inventories 243.8 265.6    
Other current assets 272.7 256.3    
Long-term notes receivable 868.4 1,012.8    
Investment in subsidiaries 0.0 0.0    
Goodwill 3,485.2 4,108.3   1,183.1
Intangible assets, net 1,940.8 2,251.6    
Intercompany balances 0.0 0.0    
Software, net 527.0 592.7    
Other assets 524.2 651.8    
Total assets 8,615.1 9,995.2    
Liabilities and stockholders' equity        
Debt payments due within one year 50.4 50.6    
Other current liabilities 564.0 609.7    
Long-term debt, excluding current installments 8,359.8 8,465.4    
Other long-term liabilities 621.7 865.6    
Intercompany balances 0.0 0.0    
Stockholders’ (deficit) equity (980.8) 3.9    
Total liabilities and stockholders’ (deficit) equity 8,615.1 9,995.2    
Parent Company        
Assets        
Cash and cash equivalents 17.3 37.9 36.4 56.0
Restricted cash 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Notes receivable, net 0.0 0.0    
Inventories 0.0 0.0    
Other current assets 17.7 65.4    
Long-term notes receivable 2.0 0.5    
Investment in subsidiaries 3,562.2 4,730.7    
Goodwill 0.0 0.0    
Intangible assets, net 145.8 162.0    
Intercompany balances 0.0 0.0    
Software, net 20.0 15.6    
Other assets 4.0 2.8    
Total assets 3,769.0 5,014.9    
Liabilities and stockholders' equity        
Debt payments due within one year 0.0 0.0    
Other current liabilities 47.8 68.9    
Long-term debt, excluding current installments 250.0 250.0    
Other long-term liabilities 54.0 136.2    
Intercompany balances 4,397.9 4,555.9    
Stockholders’ (deficit) equity (980.7) 3.9    
Total liabilities and stockholders’ (deficit) equity 3,769.0 5,014.9    
SGI        
Assets        
Cash and cash equivalents 0.0 0.1 0.3 0.0
Restricted cash 0.0 0.0    
Accounts receivable, net 78.9 61.8    
Notes receivable, net 0.0 0.0    
Inventories 35.9 35.2    
Other current assets 26.6 20.2    
Long-term notes receivable 110.4 119.5    
Investment in subsidiaries 876.9 953.4    
Goodwill 253.6 253.6    
Intangible assets, net 40.4 42.2    
Intercompany balances 6,514.7 6,580.0    
Software, net 32.4 32.9    
Other assets 223.9 255.4    
Total assets 8,193.7 8,354.3    
Liabilities and stockholders' equity        
Debt payments due within one year 43.0 43.0    
Other current liabilities 167.7 119.8    
Long-term debt, excluding current installments 8,089.2 8,187.7    
Other long-term liabilities 58.9 74.0    
Intercompany balances 0.0 (0.1)    
Stockholders’ (deficit) equity (165.1) (70.1)    
Total liabilities and stockholders’ (deficit) equity 8,193.7 8,354.3    
Guarantor Subsidiaries        
Assets        
Cash and cash equivalents 6.8 28.8 11.3 24.4
Restricted cash 17.1 27.1    
Accounts receivable, net 204.1 212.9    
Notes receivable, net 108.6 136.6    
Inventories 108.9 133.8    
Other current assets 166.9 114.7    
Long-term notes receivable 548.8 660.4    
Investment in subsidiaries 758.2 975.2    
Goodwill 2,311.8 2,781.6    
Intangible assets, net 1,511.6 1,761.8    
Intercompany balances 0.0 0.0    
Software, net 413.2 467.3    
Other assets 72.5 96.8    
Total assets 6,228.5 7,397.0    
Liabilities and stockholders' equity        
Debt payments due within one year 0.0 0.0    
Other current liabilities 221.9 247.2    
Long-term debt, excluding current installments 0.0 0.0    
Other long-term liabilities 455.0 593.7    
Intercompany balances 1,886.0 1,637.9    
Stockholders’ (deficit) equity 3,665.6 4,918.2    
Total liabilities and stockholders’ (deficit) equity 6,228.5 7,397.0    
Non-Guarantor Subsidiaries        
Assets        
Cash and cash equivalents 78.0 105.0 84.5 73.3
Restricted cash 0.1 0.1    
Accounts receivable, net 187.6 193.7    
Notes receivable, net 54.5 52.1    
Inventories 114.5 124.4    
Other current assets 61.5 56.0    
Long-term notes receivable 216.7 241.7    
Investment in subsidiaries 0.0 0.0    
Goodwill 919.8 1,073.1    
Intangible assets, net 243.0 285.6    
Intercompany balances 0.0 0.0    
Software, net 61.4 76.9    
Other assets 223.8 296.8    
Total assets 2,160.9 2,505.4    
Liabilities and stockholders' equity        
Debt payments due within one year 7.4 7.6    
Other current liabilities 126.6 173.8    
Long-term debt, excluding current installments 20.6 27.7    
Other long-term liabilities 53.8 61.7    
Intercompany balances 230.7 386.3    
Stockholders’ (deficit) equity 1,721.8 1,848.3    
Total liabilities and stockholders’ (deficit) equity 2,160.9 2,505.4    
Eliminating Entries        
Assets        
Cash and cash equivalents 0.0 0.0 $ 0.0 $ 0.0
Restricted cash 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Notes receivable, net 0.0 0.0    
Inventories (15.5) (27.8)    
Other current assets 0.0 0.0    
Long-term notes receivable (9.5) (9.3)    
Investment in subsidiaries (5,197.3) (6,659.3)    
Goodwill 0.0 0.0    
Intangible assets, net 0.0 0.0    
Intercompany balances (6,514.7) (6,580.0)    
Software, net 0.0 0.0    
Other assets 0.0 0.0    
Total assets (11,737.0) (13,276.4)    
Liabilities and stockholders' equity        
Debt payments due within one year 0.0 0.0    
Other current liabilities 0.0 0.0    
Long-term debt, excluding current installments 0.0 0.0    
Other long-term liabilities 0.0 0.0    
Intercompany balances (6,514.6) (6,580.0)    
Stockholders’ (deficit) equity (5,222.4) (6,696.4)    
Total liabilities and stockholders’ (deficit) equity $ (11,737.0) $ (13,276.4)