XML 81 R69.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Balance Sheets (Detail) - USD ($)
$ in Millions
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 1,095.5 $ 1,164.8 $ 706.3 $ 1,128.5
Accounts receivable 1,450.0 1,277.9    
Inventories 2,084.5 1,504.7    
Other current assets 429.9 370.6    
Total current assets 5,059.9 4,318.0    
Property, plant and equipment, net 942.2 849.9    
Goodwill 3,531.8 2,880.2    
Intangibles, net 3,169.2 2,598.5    
Other non-current assets 172.4 152.7    
Total assets 12,875.5 10,799.3    
Short-term debt and current portion of long-term debt 545.0 594.9    
Accounts payable 793.6 809.9    
Other current liabilities 696.0 672.4    
Total current liabilities 2,034.6 2,077.2    
Long-term debt 5,313.1 4,464.0    
Deferred taxes on income 1,454.0 1,222.1    
Other non-current liabilities 493.6 426.7    
Total stockholders' equity 3,580.2 2,609.3    
Total liabilities and stockholders' equity 12,875.5 10,799.3    
Parent Company        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 709.5 728.8 297.2 630.8
Other current assets 32.9 38.3    
Total current assets 742.4 767.1    
Property, plant and equipment, net 52.2 47.0    
Intercompany receivables 4,369.6 4,641.2    
Investment in subsidiaries 8,160.3 7,111.3    
Other non-current assets 59.3 56.4    
Total assets 13,383.8 12,623.0    
Short-term debt and current portion of long-term debt 56.1 47.0    
Accounts payable 4.8 8.7    
Other current liabilities 132.9 63.6    
Total current liabilities 193.8 119.3    
Long-term debt 5,302.0 4,442.0    
Intercompany payables 3,947.2 5,197.4    
Deferred taxes on income 116.0 100.4    
Other non-current liabilities 244.6 154.6    
Total stockholders' equity 3,580.2 2,609.3    
Total liabilities and stockholders' equity 13,383.8 12,623.0    
Guarantor Subsidiaries        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 4.3 9.3 24.4 13.5
Accounts receivable 4.1 1.2    
Inventories 1,245.7 919.4    
Other current assets 264.1 161.7    
Total current assets 1,518.2 1,091.6    
Property, plant and equipment, net 470.8 456.5    
Goodwill 2,572.2 2,572.0    
Intangibles, net 2,338.8 2,350.7    
Intercompany receivables 3,560.8 4,758.6    
Investment in subsidiaries 1,983.7 2,029.1    
Other non-current assets 26.6 26.9    
Total assets 12,471.1 13,285.4    
Short-term debt and current portion of long-term debt 1.5 1.6    
Accounts payable 491.8 529.8    
Other current liabilities 281.4 337.4    
Total current liabilities 774.7 868.8    
Long-term debt 3.2 4.2    
Intercompany payables 3,091.3 4,044.0    
Deferred taxes on income 1,031.1 1,039.3    
Other non-current liabilities 141.1 160.5    
Total stockholders' equity 7,429.7 7,168.6    
Total liabilities and stockholders' equity 12,471.1 13,285.4    
Non-Guarantor Subsidiaries        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 381.7 426.7 $ 384.7 $ 484.2
Accounts receivable 1,445.9 1,276.7    
Inventories 838.8 585.3    
Other current assets 132.9 170.6    
Total current assets 2,799.3 2,459.3    
Property, plant and equipment, net 419.2 346.4    
Goodwill 959.6 308.2    
Intangibles, net 830.4 247.8    
Intercompany receivables 3,159.4 4,547.7    
Other non-current assets 86.5 69.4    
Total assets 8,254.4 7,978.8    
Short-term debt and current portion of long-term debt 487.4 546.3    
Accounts payable 297.0 271.4    
Other current liabilities 281.7 271.4    
Total current liabilities 1,066.1 1,089.1    
Long-term debt 7.9 17.8    
Intercompany payables 4,051.3 4,706.1    
Deferred taxes on income 306.9 82.4    
Other non-current liabilities 107.9 111.6    
Total stockholders' equity 2,714.3 1,971.8    
Total liabilities and stockholders' equity 8,254.4 7,978.8    
Eliminations        
Condensed Balance Sheet Statements, Captions [Line Items]        
Intercompany receivables (11,089.8) (13,947.5)    
Investment in subsidiaries (10,144.0) (9,140.4)    
Total assets (21,233.8) (23,087.9)    
Intercompany payables (11,089.8) (13,947.5)    
Total stockholders' equity (10,144.0) (9,140.4)    
Total liabilities and stockholders' equity $ (21,233.8) $ (23,087.9)