Guarantor and Non-Guarantor Financial Information (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | | |
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | Dec. 31, 2016 | Dec. 31, 2015 |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | $ 16 | $ 0 | | |
Proceeds from Hedge, Financing Activities | | | 13 | 0 | | |
Restricted Cash and Cash Equivalents, Current | $ 89 | | 89 | | $ 0 | |
Cash, Cash Equivalents, Restricted Cash, Restricted Cash Equivalents | 387 | $ 245 | 387 | 245 | 1,787 | $ 911 |
Condensed Consolidating Statements of Income | | | | | | |
Net sales | 1,797 | 1,695 | 3,307 | 3,182 | | |
Cost of sales | 718 | 670 | 1,325 | 1,272 | | |
Gross profit | 1,079 | 1,025 | 1,982 | 1,910 | | |
Selling, general and administrative expenses | 683 | 590 | 1,304 | 1,136 | | |
Depreciation and amortization | 25 | 24 | 50 | 50 | | |
Other operating income, net | (2) | (1) | (30) | (1) | | |
Income from operations | 373 | 412 | 658 | 725 | | |
Interest expense | 44 | 33 | 84 | 66 | | |
Interest income | (1) | (1) | (2) | (1) | | |
Gain (Loss) on Extinguishment of Debt | 49 | 0 | 49 | 0 | | |
Other expense (income), net | (2) | (22) | (4) | (23) | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 283 | 402 | 531 | 683 | | |
Provision for income taxes | 94 | 142 | 165 | 241 | | |
Income before equity in earnings of unconsolidated subsidiaries | 189 | 260 | 366 | 442 | | |
Equity in earnings of consolidated subsidiaries | 0 | 0 | 0 | 0 | | |
Equity in earnings of unconsolidated subsidiaries, net of tax | (1) | 0 | (1) | 0 | | |
Net income | 188 | 260 | 365 | 442 | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | 201 | 245 | 401 | 435 | | |
Accounts receivable: | | | | | | |
Trade, net | 698 | | 698 | | 595 | |
Other | 50 | | 50 | | 51 | |
Related party receivable | 0 | | 0 | | 0 | |
Inventories | 267 | | 267 | | 202 | |
Prepaid expenses and other current assets | 165 | | 165 | | 101 | |
Total current assets | 1,555 | | 1,555 | | 2,736 | |
Property, plant and equipment, net | 1,120 | | 1,120 | | 1,138 | |
Investments in consolidated subsidiaries | 0 | | 0 | | 0 | |
Investments in unconsolidated subsidiaries | 23 | | 23 | | 23 | |
Goodwill | 3,564 | | 3,564 | | 2,993 | $ 2,988 |
Other intangible assets, net | 3,788 | | 3,788 | | 2,656 | |
Long-term receivable, related parties | 0 | | 0 | | 0 | |
Other non-current assets | 208 | | 208 | | 183 | |
Non-current deferred tax assets | 61 | | 61 | | 62 | |
Total assets | 10,319 | | 10,319 | | 9,791 | |
Current liabilities: | | | | | | |
Accounts payable | 367 | | 367 | | 303 | |
Related party payable | 0 | | 0 | | 0 | |
Deferred revenue | 64 | | 64 | | 64 | |
Short-term borrowings and current portion of long-term obligations | 312 | | 312 | | 10 | |
Income taxes payable | 41 | | 41 | | 4 | |
Other current liabilities | 796 | | 796 | | 670 | |
Total current liabilities | 1,580 | | 1,580 | | 1,051 | |
Long-term obligations to third parties | 4,391 | | 4,391 | | 4,468 | |
Long-term obligations to related parties | 0 | | 0 | | 0 | |
Non-current deferred tax liabilities | 859 | | 859 | | 812 | |
Non-current deferred revenue | 1,086 | | 1,086 | | 1,117 | |
Other non-current liabilities | 248 | | 248 | | 209 | |
Total liabilities | 8,164 | | 8,164 | | 7,657 | |
Total stockholders' equity | 2,155 | | 2,155 | | 2,134 | |
Total liabilities and stockholders' equity | 10,319 | | 10,319 | | 9,791 | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | 410 | 428 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | (1,550) | 0 | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 3 | 0 | | |
Purchase of property, plant and equipment | | | (41) | (68) | | |
Purchase of cost method investment | | | 0 | (1) | | |
Investment in unconsolidated subsidiaries | | | (1) | (6) | | |
Purchase of intangible assets | | | (5) | 0 | | |
Proceeds from disposals of property, plant and equipment | | | 1 | 3 | | |
Issuance of related party notes receivable | | | 0 | 0 | | |
Other, net | | | (2) | (7) | | |
Net cash used in investing activities | | | (1,595) | (79) | | |
Financing activities: | | | | | | |
Proceeds from issuance of related party debt | | | 0 | 0 | | |
Repayment of senior unsecured notes | | | (248) | (500) | | |
Repurchase of shares of common stock | | | (177) | (303) | | |
Dividends paid | | | (204) | (190) | | |
Tax withholdings related to net share settlements of certain stock awards | | | (30) | (31) | | |
Proceeds from stock options exercised | | | 19 | 12 | | |
Proceeds from issuance of senior unsecured notes | | | (400) | 0 | | |
Deferred financing charges paid | | | (5) | 0 | | |
Capital lease payments | | | (5) | (4) | | |
Other, net | | | 1 | 0 | | |
Net cash used in financing activities | | | (220) | (1,016) | | |
Cash and cash equivalents - net change from: | | | | | | |
Operating, investing and financing activities | | | (1,405) | (667) | | |
Effect of exchange rate changes on cash and cash equivalents | | | 5 | 1 | | |
Cash and cash equivalents at beginning of year | | | 1,787 | 911 | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 286 | 245 | 286 | 245 | | |
Parent [Member] | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | 16 | | | |
Proceeds from Hedge, Financing Activities | | | 13 | | | |
Restricted Cash and Cash Equivalents, Current | 0 | | 0 | | 0 | |
Cash, Cash Equivalents, Restricted Cash, Restricted Cash Equivalents | 0 | | 0 | | 0 | |
Condensed Consolidating Statements of Income | | | | | | |
Net sales | 0 | 0 | 0 | 0 | | |
Cost of sales | 0 | 0 | 0 | 0 | | |
Gross profit | 0 | 0 | 0 | 0 | | |
Selling, general and administrative expenses | 1 | 1 | 3 | 1 | | |
Depreciation and amortization | 0 | 0 | 0 | 0 | | |
Other operating income, net | 0 | 0 | 0 | 0 | | |
Income from operations | (1) | (1) | (3) | (1) | | |
Interest expense | 72 | 55 | 135 | 108 | | |
Interest income | (18) | (13) | (34) | (26) | | |
Gain (Loss) on Extinguishment of Debt | 49 | | 49 | | | |
Other expense (income), net | (2) | (1) | (6) | (3) | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | (102) | (42) | (147) | (80) | | |
Provision for income taxes | (38) | (16) | (54) | (30) | | |
Income before equity in earnings of unconsolidated subsidiaries | (64) | (26) | (93) | (50) | | |
Equity in earnings of consolidated subsidiaries | 252 | 286 | 458 | 492 | | |
Equity in earnings of unconsolidated subsidiaries, net of tax | 0 | 0 | 0 | 0 | | |
Net income | 188 | 260 | 365 | 442 | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | 201 | 245 | 401 | 435 | | |
Accounts receivable: | | | | | | |
Trade, net | 0 | | 0 | | 0 | |
Other | 2 | | 2 | | 3 | |
Related party receivable | 18 | | 18 | | 15 | |
Inventories | 0 | | 0 | | 0 | |
Prepaid expenses and other current assets | 429 | | 429 | | 379 | |
Total current assets | 449 | | 449 | | 397 | |
Property, plant and equipment, net | 0 | | 0 | | 0 | |
Investments in consolidated subsidiaries | 8,568 | | 8,568 | | 8,067 | |
Investments in unconsolidated subsidiaries | 0 | | 0 | | 0 | |
Goodwill | 0 | | 0 | | 0 | |
Other intangible assets, net | 0 | | 0 | | 0 | |
Long-term receivable, related parties | 3,241 | | 3,241 | | 3,209 | |
Other non-current assets | 66 | | 66 | | 64 | |
Non-current deferred tax assets | 19 | | 19 | | 20 | |
Total assets | 12,343 | | 12,343 | | 11,757 | |
Current liabilities: | | | | | | |
Accounts payable | 0 | | 0 | | 0 | |
Related party payable | 29 | | 29 | | 31 | |
Deferred revenue | 0 | | 0 | | 0 | |
Short-term borrowings and current portion of long-term obligations | 301 | | 301 | | 0 | |
Income taxes payable | 0 | | 0 | | 0 | |
Other current liabilities | 137 | | 137 | | 128 | |
Total current liabilities | 467 | | 467 | | 159 | |
Long-term obligations to third parties | 4,240 | | 4,240 | | 4,325 | |
Long-term obligations to related parties | 5,409 | | 5,409 | | 5,077 | |
Non-current deferred tax liabilities | 0 | | 0 | | (1) | |
Non-current deferred revenue | 0 | | 0 | | 0 | |
Other non-current liabilities | 72 | | 72 | | 63 | |
Total liabilities | 10,188 | | 10,188 | | 9,623 | |
Total stockholders' equity | 2,155 | | 2,155 | | 2,134 | |
Total liabilities and stockholders' equity | 12,343 | | 12,343 | | 11,757 | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | (112) | (77) | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | 0 | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 0 | | | |
Purchase of property, plant and equipment | | | 0 | 0 | | |
Purchase of cost method investment | | | | 0 | | |
Investment in unconsolidated subsidiaries | | | 0 | 0 | | |
Purchase of intangible assets | | | 0 | | | |
Proceeds from disposals of property, plant and equipment | | | 0 | 0 | | |
Issuance of related party notes receivable | | | 0 | 0 | | |
Other, net | | | (6) | (7) | | |
Net cash used in investing activities | | | (6) | (7) | | |
Financing activities: | | | | | | |
Proceeds from issuance of related party debt | | | 333 | 1,096 | | |
Repayment of senior unsecured notes | | | (248) | 500 | | |
Repurchase of shares of common stock | | | (177) | (303) | | |
Dividends paid | | | (204) | (190) | | |
Tax withholdings related to net share settlements of certain stock awards | | | (30) | (31) | | |
Proceeds from stock options exercised | | | 19 | 12 | | |
Proceeds from issuance of senior unsecured notes | | | (400) | | | |
Deferred financing charges paid | | | (5) | | | |
Capital lease payments | | | 0 | 0 | | |
Other, net | | | 1 | 0 | | |
Net cash used in financing activities | | | 118 | 84 | | |
Cash and cash equivalents - net change from: | | | | | | |
Operating, investing and financing activities | | | 0 | 0 | | |
Effect of exchange rate changes on cash and cash equivalents | | | 0 | 0 | | |
Cash and cash equivalents at beginning of year | | | 0 | 0 | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 0 | 0 | 0 | 0 | | |
Guarantors [Member] | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | 0 | | | |
Proceeds from Hedge, Financing Activities | | | 0 | | | |
Restricted Cash and Cash Equivalents, Current | 89 | | 89 | | 0 | |
Cash, Cash Equivalents, Restricted Cash, Restricted Cash Equivalents | 343 | | 343 | | 1,736 | |
Condensed Consolidating Statements of Income | | | | | | |
Net sales | 1,647 | 1,561 | 3,054 | 2,928 | | |
Cost of sales | 658 | 631 | 1,222 | 1,179 | | |
Gross profit | 989 | 930 | 1,832 | 1,749 | | |
Selling, general and administrative expenses | 623 | 536 | 1,200 | 1,033 | | |
Depreciation and amortization | 23 | 22 | 46 | 47 | | |
Other operating income, net | (2) | 0 | (30) | 0 | | |
Income from operations | 345 | 372 | 616 | 669 | | |
Interest expense | 20 | 17 | 39 | 34 | | |
Interest income | (30) | (25) | (57) | (48) | | |
Gain (Loss) on Extinguishment of Debt | 0 | | 0 | | | |
Other expense (income), net | 0 | (23) | (1) | (24) | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 355 | 403 | 635 | 707 | | |
Provision for income taxes | 125 | 147 | 208 | 256 | | |
Income before equity in earnings of unconsolidated subsidiaries | 230 | 256 | 427 | 451 | | |
Equity in earnings of consolidated subsidiaries | 23 | 30 | 32 | 41 | | |
Equity in earnings of unconsolidated subsidiaries, net of tax | (1) | 0 | (1) | 0 | | |
Net income | 252 | 286 | 458 | 492 | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | 264 | 270 | 491 | 485 | | |
Accounts receivable: | | | | | | |
Trade, net | 617 | | 617 | | 540 | |
Other | 39 | | 39 | | 39 | |
Related party receivable | 39 | | 39 | | 37 | |
Inventories | 223 | | 223 | | 178 | |
Prepaid expenses and other current assets | 148 | | 148 | | 84 | |
Total current assets | 1,397 | | 1,397 | | 2,614 | |
Property, plant and equipment, net | 977 | | 977 | | 1,007 | |
Investments in consolidated subsidiaries | 357 | | 357 | | 302 | |
Investments in unconsolidated subsidiaries | 23 | | 23 | | 23 | |
Goodwill | 3,540 | | 3,540 | | 2,972 | |
Other intangible assets, net | 3,735 | | 3,735 | | 2,609 | |
Long-term receivable, related parties | 5,409 | | 5,409 | | 5,077 | |
Other non-current assets | 124 | | 124 | | 107 | |
Non-current deferred tax assets | 0 | | 0 | | 0 | |
Total assets | 15,562 | | 15,562 | | 14,711 | |
Current liabilities: | | | | | | |
Accounts payable | 332 | | 332 | | 276 | |
Related party payable | 18 | | 18 | | 14 | |
Deferred revenue | 69 | | 69 | | 63 | |
Short-term borrowings and current portion of long-term obligations | 11 | | 11 | | 10 | |
Income taxes payable | 464 | | 464 | | 372 | |
Other current liabilities | 603 | | 603 | | 502 | |
Total current liabilities | 1,497 | | 1,497 | | 1,237 | |
Long-term obligations to third parties | 151 | | 151 | | 143 | |
Long-term obligations to related parties | 3,241 | | 3,241 | | 3,209 | |
Non-current deferred tax liabilities | 878 | | 878 | | 833 | |
Non-current deferred revenue | 1,062 | | 1,062 | | 1,091 | |
Other non-current liabilities | 165 | | 165 | | 131 | |
Total liabilities | 6,994 | | 6,994 | | 6,644 | |
Total stockholders' equity | 8,568 | | 8,568 | | 8,067 | |
Total liabilities and stockholders' equity | 15,562 | | 15,562 | | 14,711 | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | 529 | 475 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | (1,550) | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 3 | | | |
Purchase of property, plant and equipment | | | (36) | (49) | | |
Purchase of cost method investment | | | | (1) | | |
Investment in unconsolidated subsidiaries | | | (1) | (6) | | |
Purchase of intangible assets | | | (5) | | | |
Proceeds from disposals of property, plant and equipment | | | 1 | 3 | | |
Issuance of related party notes receivable | | | (333) | (1,096) | | |
Other, net | | | 4 | 0 | | |
Net cash used in investing activities | | | (1,917) | (1,149) | | |
Financing activities: | | | | | | |
Proceeds from issuance of related party debt | | | 0 | 0 | | |
Repayment of senior unsecured notes | | | 0 | 0 | | |
Repurchase of shares of common stock | | | 0 | 0 | | |
Dividends paid | | | 0 | 0 | | |
Tax withholdings related to net share settlements of certain stock awards | | | 0 | 0 | | |
Proceeds from stock options exercised | | | 0 | 0 | | |
Proceeds from issuance of senior unsecured notes | | | 0 | | | |
Deferred financing charges paid | | | 0 | | | |
Capital lease payments | | | (5) | (4) | | |
Other, net | | | 0 | 0 | | |
Net cash used in financing activities | | | (5) | (4) | | |
Cash and cash equivalents - net change from: | | | | | | |
Operating, investing and financing activities | | | (1,393) | (678) | | |
Effect of exchange rate changes on cash and cash equivalents | | | 0 | 0 | | |
Cash and cash equivalents at beginning of year | | | 1,736 | 859 | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 242 | 181 | 242 | 181 | | |
Non-Guarantors [Member] | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | 0 | | | |
Proceeds from Hedge, Financing Activities | | | 0 | | | |
Restricted Cash and Cash Equivalents, Current | 0 | | 0 | | 0 | |
Cash, Cash Equivalents, Restricted Cash, Restricted Cash Equivalents | 44 | | 44 | | 51 | |
Condensed Consolidating Statements of Income | | | | | | |
Net sales | 193 | 195 | 329 | 319 | | |
Cost of sales | 103 | 100 | 179 | 158 | | |
Gross profit | 90 | 95 | 150 | 161 | | |
Selling, general and administrative expenses | 59 | 53 | 101 | 102 | | |
Depreciation and amortization | 2 | 2 | 4 | 3 | | |
Other operating income, net | 0 | (1) | 0 | (1) | | |
Income from operations | 29 | 41 | 45 | 57 | | |
Interest expense | 0 | 0 | 0 | 0 | | |
Interest income | (1) | (2) | (1) | (3) | | |
Gain (Loss) on Extinguishment of Debt | 0 | | 0 | | | |
Other expense (income), net | 0 | 2 | 3 | 4 | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 30 | 41 | 43 | 56 | | |
Provision for income taxes | 7 | 11 | 11 | 15 | | |
Income before equity in earnings of unconsolidated subsidiaries | 23 | 30 | 32 | 41 | | |
Equity in earnings of consolidated subsidiaries | 0 | 0 | 0 | 0 | | |
Equity in earnings of unconsolidated subsidiaries, net of tax | 0 | 0 | 0 | 0 | | |
Net income | 23 | 30 | 32 | 41 | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | 34 | 12 | 64 | 45 | | |
Accounts receivable: | | | | | | |
Trade, net | 81 | | 81 | | 55 | |
Other | 9 | | 9 | | 9 | |
Related party receivable | 0 | | 0 | | 0 | |
Inventories | 44 | | 44 | | 24 | |
Prepaid expenses and other current assets | 18 | | 18 | | 7 | |
Total current assets | 196 | | 196 | | 146 | |
Property, plant and equipment, net | 143 | | 143 | | 131 | |
Investments in consolidated subsidiaries | 0 | | 0 | | 0 | |
Investments in unconsolidated subsidiaries | 0 | | 0 | | 0 | |
Goodwill | 24 | | 24 | | 21 | |
Other intangible assets, net | 53 | | 53 | | 47 | |
Long-term receivable, related parties | 0 | | 0 | | 0 | |
Other non-current assets | 20 | | 20 | | 12 | |
Non-current deferred tax assets | 61 | | 61 | | 62 | |
Total assets | 497 | | 497 | | 419 | |
Current liabilities: | | | | | | |
Accounts payable | 35 | | 35 | | 27 | |
Related party payable | 10 | | 10 | | 7 | |
Deferred revenue | 2 | | 2 | | 1 | |
Short-term borrowings and current portion of long-term obligations | 0 | | 0 | | 0 | |
Income taxes payable | 0 | | 0 | | 1 | |
Other current liabilities | 56 | | 56 | | 40 | |
Total current liabilities | 103 | | 103 | | 76 | |
Long-term obligations to third parties | 0 | | 0 | | 0 | |
Long-term obligations to related parties | 0 | | 0 | | 0 | |
Non-current deferred tax liabilities | 0 | | 0 | | 0 | |
Non-current deferred revenue | 26 | | 26 | | 26 | |
Other non-current liabilities | 11 | | 11 | | 15 | |
Total liabilities | 140 | | 140 | | 117 | |
Total stockholders' equity | 357 | | 357 | | 302 | |
Total liabilities and stockholders' equity | 497 | | 497 | | 419 | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | 3 | 30 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | 0 | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 0 | | | |
Purchase of property, plant and equipment | | | (5) | (19) | | |
Purchase of cost method investment | | | | 0 | | |
Investment in unconsolidated subsidiaries | | | 0 | 0 | | |
Purchase of intangible assets | | | 0 | | | |
Proceeds from disposals of property, plant and equipment | | | 0 | 0 | | |
Issuance of related party notes receivable | | | 0 | 0 | | |
Other, net | | | 0 | 0 | | |
Net cash used in investing activities | | | (5) | (19) | | |
Financing activities: | | | | | | |
Proceeds from issuance of related party debt | | | 0 | 0 | | |
Repayment of senior unsecured notes | | | 0 | 0 | | |
Repurchase of shares of common stock | | | 0 | 0 | | |
Dividends paid | | | (10) | 0 | | |
Tax withholdings related to net share settlements of certain stock awards | | | 0 | 0 | | |
Proceeds from stock options exercised | | | 0 | 0 | | |
Proceeds from issuance of senior unsecured notes | | | 0 | | | |
Deferred financing charges paid | | | 0 | | | |
Capital lease payments | | | 0 | 0 | | |
Other, net | | | 0 | 0 | | |
Net cash used in financing activities | | | (10) | 0 | | |
Cash and cash equivalents - net change from: | | | | | | |
Operating, investing and financing activities | | | (12) | 11 | | |
Effect of exchange rate changes on cash and cash equivalents | | | 5 | 1 | | |
Cash and cash equivalents at beginning of year | | | 51 | 52 | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 44 | 64 | 44 | 64 | | |
Consolidation, Eliminations [Member] | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | 0 | | | |
Proceeds from Hedge, Financing Activities | | | 0 | | | |
Restricted Cash and Cash Equivalents, Current | 0 | | 0 | | 0 | |
Cash, Cash Equivalents, Restricted Cash, Restricted Cash Equivalents | 0 | | 0 | | 0 | |
Condensed Consolidating Statements of Income | | | | | | |
Net sales | (43) | (61) | (76) | (65) | | |
Cost of sales | (43) | (61) | (76) | (65) | | |
Gross profit | 0 | 0 | 0 | 0 | | |
Selling, general and administrative expenses | 0 | 0 | 0 | 0 | | |
Depreciation and amortization | 0 | 0 | 0 | 0 | | |
Other operating income, net | 0 | 0 | 0 | 0 | | |
Income from operations | 0 | 0 | 0 | 0 | | |
Interest expense | (48) | (39) | (90) | (76) | | |
Interest income | 48 | 39 | 90 | 76 | | |
Gain (Loss) on Extinguishment of Debt | 0 | | 0 | | | |
Other expense (income), net | 0 | 0 | 0 | 0 | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 0 | 0 | 0 | 0 | | |
Provision for income taxes | 0 | 0 | 0 | 0 | | |
Income before equity in earnings of unconsolidated subsidiaries | 0 | 0 | 0 | 0 | | |
Equity in earnings of consolidated subsidiaries | (275) | (316) | (490) | (533) | | |
Equity in earnings of unconsolidated subsidiaries, net of tax | 0 | 0 | 0 | 0 | | |
Net income | (275) | (316) | (490) | (533) | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | (298) | (282) | (555) | (530) | | |
Accounts receivable: | | | | | | |
Trade, net | 0 | | 0 | | 0 | |
Other | 0 | | 0 | | 0 | |
Related party receivable | (57) | | (57) | | (52) | |
Inventories | 0 | | 0 | | 0 | |
Prepaid expenses and other current assets | (430) | | (430) | | (369) | |
Total current assets | (487) | | (487) | | (421) | |
Property, plant and equipment, net | 0 | | 0 | | 0 | |
Investments in consolidated subsidiaries | (8,925) | | (8,925) | | (8,369) | |
Investments in unconsolidated subsidiaries | 0 | | 0 | | 0 | |
Goodwill | 0 | | 0 | | 0 | |
Other intangible assets, net | 0 | | 0 | | 0 | |
Long-term receivable, related parties | (8,650) | | (8,650) | | (8,286) | |
Other non-current assets | (2) | | (2) | | 0 | |
Non-current deferred tax assets | (19) | | (19) | | (20) | |
Total assets | (18,083) | | (18,083) | | (17,096) | |
Current liabilities: | | | | | | |
Accounts payable | 0 | | 0 | | 0 | |
Related party payable | (57) | | (57) | | (52) | |
Deferred revenue | (7) | | (7) | | 0 | |
Short-term borrowings and current portion of long-term obligations | 0 | | 0 | | 0 | |
Income taxes payable | (423) | | (423) | | (369) | |
Other current liabilities | 0 | | 0 | | 0 | |
Total current liabilities | (487) | | (487) | | (421) | |
Long-term obligations to third parties | 0 | | 0 | | 0 | |
Long-term obligations to related parties | (8,650) | | (8,650) | | (8,286) | |
Non-current deferred tax liabilities | (19) | | (19) | | (20) | |
Non-current deferred revenue | (2) | | (2) | | 0 | |
Other non-current liabilities | 0 | | 0 | | 0 | |
Total liabilities | (9,158) | | (9,158) | | (8,727) | |
Total stockholders' equity | (8,925) | | (8,925) | | (8,369) | |
Total liabilities and stockholders' equity | (18,083) | | (18,083) | | $ (17,096) | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | (10) | 0 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | 0 | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 0 | | | |
Purchase of property, plant and equipment | | | 0 | 0 | | |
Purchase of cost method investment | | | | 0 | | |
Investment in unconsolidated subsidiaries | | | 0 | 0 | | |
Purchase of intangible assets | | | 0 | | | |
Proceeds from disposals of property, plant and equipment | | | 0 | 0 | | |
Issuance of related party notes receivable | | | 333 | 1,096 | | |
Other, net | | | 0 | 0 | | |
Net cash used in investing activities | | | 333 | 1,096 | | |
Financing activities: | | | | | | |
Proceeds from issuance of related party debt | | | (333) | (1,096) | | |
Repayment of senior unsecured notes | | | 0 | 0 | | |
Repurchase of shares of common stock | | | 0 | 0 | | |
Dividends paid | | | 10 | 0 | | |
Tax withholdings related to net share settlements of certain stock awards | | | 0 | 0 | | |
Proceeds from stock options exercised | | | 0 | 0 | | |
Proceeds from issuance of senior unsecured notes | | | 0 | | | |
Deferred financing charges paid | | | 0 | | | |
Capital lease payments | | | 0 | 0 | | |
Other, net | | | 0 | 0 | | |
Net cash used in financing activities | | | (323) | (1,096) | | |
Cash and cash equivalents - net change from: | | | | | | |
Operating, investing and financing activities | | | 0 | 0 | | |
Effect of exchange rate changes on cash and cash equivalents | | | 0 | 0 | | |
Cash and cash equivalents at beginning of year | | | 0 | 0 | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | $ 0 | $ 0 | $ 0 | $ 0 | | |