XML 125 R111.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Balance Sheets (Detail) - USD ($)
$ in Millions
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 1,298.4 $ 1,164.8 $ 1,128.5 $ 1,034.1
Accounts receivable 1,310.4 1,277.9    
Inventories 1,783.2 1,504.7    
Other current assets 262.3 370.6    
Total current assets 4,654.3 4,318.0    
Property, plant and equipment, net 1,074.4 849.9    
Goodwill 4,260.4 2,880.2 2,620.3  
Intangibles, net 4,094.6 2,598.5    
Other non-current assets 209.4 152.7    
Total assets 14,293.1 10,799.3    
Short-term debt and current portion of long-term debt 593.5 594.9    
Accounts payable 813.2 809.9    
Other current liabilities 868.6 672.4    
Total current liabilities 2,275.3 2,077.2    
Long-term debt 5,787.5 4,464.0    
Deferred taxes on income 1,603.5 1,222.1    
Other non-current liabilities 574.5 426.7    
Total stockholders' equity 4,052.3 2,609.3 2,549.7 1,759.6
Total liabilities and stockholders' equity 14,293.1 10,799.3    
Parent Company        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 879.6 728.8 630.8 560.2
Other current assets 53.6 38.3    
Total current assets 933.2 767.1    
Property, plant and equipment, net 50.8 47.0    
Intercompany receivables 6,237.9 4,641.2    
Investment in subsidiaries 8,161.1 7,111.3    
Other non-current assets 66.7 56.4    
Total assets 15,449.7 12,623.0    
Short-term debt and current portion of long-term debt 66.5 47.0    
Accounts payable 8.3 8.7    
Other current liabilities 94.3 63.6    
Total current liabilities 169.1 119.3    
Long-term debt 5,774.6 4,442.0    
Intercompany payables 5,172.4 5,197.4    
Deferred taxes on income 60.5 100.4    
Other non-current liabilities 220.8 154.6    
Total stockholders' equity 4,052.3 2,609.3    
Total liabilities and stockholders' equity 15,449.7 12,623.0    
Guarantor Subsidiaries        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 7.6 9.3 13.5 4.9
Accounts receivable 5.4 1.2    
Inventories 990.6 919.4    
Other current assets 69.7 161.7    
Total current assets 1,073.3 1,091.6    
Property, plant and equipment, net 504.3 456.5    
Goodwill 3,069.8 2,572.0    
Intangibles, net 3,008.1 2,350.7    
Intercompany receivables 4,947.3 4,758.6    
Investment in subsidiaries 2,111.4 2,029.1    
Other non-current assets 8.9 26.9    
Total assets 14,723.1 13,285.4    
Short-term debt and current portion of long-term debt 1.8 1.6    
Accounts payable 493.4 529.8    
Other current liabilities 289.4 337.4    
Total current liabilities 784.6 868.8    
Long-term debt 4.1 4.2    
Intercompany payables 4,126.7 4,044.0    
Deferred taxes on income 1,154.5 1,039.3    
Other non-current liabilities 146.6 160.5    
Total stockholders' equity 8,506.6 7,168.6    
Total liabilities and stockholders' equity 14,723.1 13,285.4    
Non-Guarantor Subsidiaries        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 411.2 426.7 $ 484.2 $ 469.0
Accounts receivable 1,305.0 1,276.7    
Inventories 792.6 585.3    
Other current assets 139.0 170.6    
Total current assets 2,647.8 2,459.3    
Property, plant and equipment, net 519.3 346.4    
Goodwill 1,190.6 308.2    
Intangibles, net 1,086.5 247.8    
Intercompany receivables 4,560.9 4,547.7    
Other non-current assets 133.8 69.4    
Total assets 10,138.9 7,978.8    
Short-term debt and current portion of long-term debt 525.2 546.3    
Accounts payable 311.5 271.4    
Other current liabilities 484.9 271.4    
Total current liabilities 1,321.6 1,089.1    
Long-term debt 8.8 17.8    
Intercompany payables 6,447.0 4,706.1    
Deferred taxes on income 388.5 82.4    
Other non-current liabilities 207.1 111.6    
Total stockholders' equity 1,765.9 1,971.8    
Total liabilities and stockholders' equity 10,138.9 7,978.8    
Eliminations        
Condensed Balance Sheet Statements, Captions [Line Items]        
Intercompany receivables (15,746.1) (13,947.5)    
Investment in subsidiaries (10,272.5) (9,140.4)    
Total assets (26,018.6) (23,087.9)    
Intercompany payables (15,746.1) (13,947.5)    
Total stockholders' equity (10,272.5) (9,140.4)    
Total liabilities and stockholders' equity $ (26,018.6) $ (23,087.9)