Guarantor and Non-Guarantor Financial Information (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | | |
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | Dec. 31, 2015 |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | $ 16 | $ (1) | | |
Proceeds from Hedge, Financing Activities | | | 13 | 0 | | |
Restricted Cash and Cash Equivalents, Current | $ 89 | | 89 | | $ 0 | |
Cash, Cash Equivalents, Restricted Cash, Restricted Cash Equivalents | 165 | $ 620 | 165 | 620 | 1,787 | $ 911 |
Condensed Consolidating Statements of Income | | | | | | |
Net sales | 1,740 | 1,680 | 5,047 | 4,862 | | |
Cost of sales | 707 | 683 | 2,032 | 1,955 | | |
Gross profit | 1,033 | 997 | 3,015 | 2,907 | | |
Selling, general and administrative expenses | 640 | 603 | 1,944 | 1,739 | | |
Depreciation and amortization | 26 | 24 | 76 | 74 | | |
Other operating income, net | 0 | (3) | (30) | (4) | | |
Income from operations | 367 | 373 | 1,025 | 1,098 | | |
Interest expense | 40 | 33 | 124 | 99 | | |
Interest income | (1) | (1) | (3) | (2) | | |
Gain (Loss) on Extinguishment of Debt | 13 | 0 | 62 | 0 | | |
Other expense (income), net | (2) | (2) | (6) | (25) | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 317 | 343 | 848 | 1,026 | | |
Provision for income taxes | 114 | 102 | 279 | 343 | | |
Income before equity in earnings of unconsolidated subsidiaries | 203 | 241 | 569 | 683 | | |
Equity in earnings of consolidated subsidiaries | 0 | 0 | 0 | 0 | | |
Equity in loss of unconsolidated subsidiaries, net of tax | 0 | (1) | (1) | (1) | | |
Net income | 203 | 240 | 568 | 682 | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | 212 | 229 | 613 | 664 | | |
Accounts receivable: | | | | | | |
Trade, net | 659 | | 659 | | 595 | |
Other | 47 | | 47 | | 51 | |
Related party receivable | 0 | | 0 | | 0 | |
Inventories | 261 | | 261 | | 202 | |
Prepaid expenses and other current assets | 144 | | 144 | | 101 | |
Total current assets | 1,266 | | 1,266 | | 2,736 | |
Property, plant and equipment, net | 1,129 | | 1,129 | | 1,138 | |
Investments in consolidated subsidiaries | 0 | | 0 | | 0 | |
Investments in unconsolidated subsidiaries | 24 | | 24 | | 23 | |
Goodwill | 3,559 | | 3,559 | | 2,993 | $ 2,988 |
Other intangible assets, net | 3,786 | | 3,786 | | 2,656 | |
Long-term receivable, related parties | 0 | | 0 | | 0 | |
Other non-current assets | 215 | | 215 | | 183 | |
Deferred tax assets | 60 | | 60 | | 62 | |
Total assets | 10,039 | | 10,039 | | 9,791 | |
Current liabilities: | | | | | | |
Accounts payable | 387 | | 387 | | 303 | |
Related party payable | 0 | | 0 | | 0 | |
Deferred revenue | 64 | | 64 | | 64 | |
Short-term borrowings and current portion of long-term obligations | 82 | | 82 | | 10 | |
Income taxes payable | 10 | | 10 | | 4 | |
Other current liabilities | 816 | | 816 | | 670 | |
Total current liabilities | 1,359 | | 1,359 | | 1,051 | |
Long-term obligations to third parties | 4,399 | | 4,399 | | 4,468 | |
Long-term obligations to related parties | 0 | | 0 | | 0 | |
Deferred tax liabilities | 877 | | 877 | | 812 | |
Non-current deferred revenue | 1,071 | | 1,071 | | 1,117 | |
Other non-current liabilities | 204 | | 204 | | 209 | |
Total liabilities | 7,910 | | 7,910 | | 7,657 | |
Total stockholders' equity | 2,129 | | 2,129 | | 2,134 | |
Total liabilities and stockholders' equity | 10,039 | | 10,039 | | 9,791 | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | 732 | 705 | | |
Payments to Acquire Businesses, Net of Cash Acquired | | | | 15 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | (1,553) | (15) | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 3 | 17 | | |
Purchase of property, plant and equipment | | | (85) | (110) | | |
Purchase of cost method investment | | | 0 | (1) | | |
Investment in unconsolidated subsidiaries | | | (3) | (6) | | |
Purchase of intangible assets | | | (5) | (1) | | |
Proceeds from disposals of property, plant and equipment | | | 3 | 4 | | |
Issuance of related party notes receivable | | | 0 | 0 | | |
Other, net | | | (3) | (7) | | |
Net cash used in investing activities | | | (1,643) | (119) | | |
Financing activities: | | | | | | |
Proceeds from issuance of related party debt | | | 0 | 0 | | |
Repayment of senior unsecured notes | | | (562) | (500) | | |
Repurchase of shares of common stock | | | (320) | (460) | | |
Dividends paid | | | (309) | (288) | | |
Tax withholdings related to net share settlements of certain stock awards | | | (30) | (31) | | |
Proceeds from stock options exercised | | | 20 | 14 | | |
Proceeds from issuance of senior unsecured notes | | | (400) | (400) | | |
Proceeds from Short-term Debt | | | 70 | | | |
Deferred financing charges paid | | | (5) | (3) | | |
Capital lease payments | | | (8) | (6) | | |
Other, net | | | (2) | (1) | | |
Net cash used in financing activities | | | (717) | (876) | | |
Cash and cash equivalents - net change from: | | | | | | |
Operating, investing and financing activities | | | (1,628) | (290) | | |
Effect of exchange rate changes on cash and cash equivalents | | | 6 | (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 | 66 | 620 | 66 | 620 | | |
Parent [Member] | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | 16 | (1) | | |
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 | 2 | 1 | 5 | 2 | | |
Depreciation and amortization | 0 | 0 | 0 | 0 | | |
Other operating income, net | 0 | 0 | 0 | 0 | | |
Income from operations | (2) | (1) | (5) | (2) | | |
Interest expense | 71 | 58 | 206 | 166 | | |
Interest income | (19) | (14) | (53) | (40) | | |
Gain (Loss) on Extinguishment of Debt | 13 | | 62 | | | |
Other expense (income), net | (1) | 12 | (7) | 9 | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | (66) | (57) | (213) | (137) | | |
Provision for income taxes | (24) | (21) | (78) | (51) | | |
Income before equity in earnings of unconsolidated subsidiaries | (42) | (36) | (135) | (86) | | |
Equity in earnings of consolidated subsidiaries | 245 | 276 | 703 | 768 | | |
Equity in loss of unconsolidated subsidiaries, net of tax | 0 | 0 | 0 | 0 | | |
Net income | 203 | 240 | 568 | 682 | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | 212 | 229 | 613 | 664 | | |
Accounts receivable: | | | | | | |
Trade, net | 0 | | 0 | | 0 | |
Other | 7 | | 7 | | 3 | |
Related party receivable | 19 | | 19 | | 15 | |
Inventories | 0 | | 0 | | 0 | |
Prepaid expenses and other current assets | 449 | | 449 | | 379 | |
Total current assets | 475 | | 475 | | 397 | |
Property, plant and equipment, net | 0 | | 0 | | 0 | |
Investments in consolidated subsidiaries | 8,832 | | 8,832 | | 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 | 3,259 | | 3,259 | | 3,209 | |
Other non-current assets | 69 | | 69 | | 64 | |
Deferred tax assets | 18 | | 18 | | 20 | |
Total assets | 12,653 | | 12,653 | | 11,757 | |
Current liabilities: | | | | | | |
Accounts payable | 0 | | 0 | | 0 | |
Related party payable | 34 | | 34 | | 31 | |
Deferred revenue | 0 | | 0 | | 0 | |
Short-term borrowings and current portion of long-term obligations | 70 | | 70 | | 0 | |
Income taxes payable | 0 | | 0 | | 0 | |
Other current liabilities | 159 | | 159 | | 128 | |
Total current liabilities | 263 | | 263 | | 159 | |
Long-term obligations to third parties | 4,239 | | 4,239 | | 4,325 | |
Long-term obligations to related parties | 5,957 | | 5,957 | | 5,077 | |
Deferred tax liabilities | 0 | | 0 | | (1) | |
Non-current deferred revenue | 0 | | 0 | | 0 | |
Other non-current liabilities | 65 | | 65 | | 63 | |
Total liabilities | 10,524 | | 10,524 | | 9,623 | |
Total stockholders' equity | 2,129 | | 2,129 | | 2,134 | |
Total liabilities and stockholders' equity | 12,653 | | 12,653 | | 11,757 | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | (166) | (125) | | |
Payments to Acquire Businesses, Net of Cash Acquired | | | | 0 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | 0 | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 0 | 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 | 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 | | | 881 | 1,002 | | |
Repayment of senior unsecured notes | | | (562) | 500 | | |
Repurchase of shares of common stock | | | (320) | (460) | | |
Dividends paid | | | (309) | (288) | | |
Tax withholdings related to net share settlements of certain stock awards | | | (30) | (31) | | |
Proceeds from stock options exercised | | | 20 | 14 | | |
Proceeds from issuance of senior unsecured notes | | | (400) | (400) | | |
Proceeds from Short-term Debt | | | 70 | | | |
Deferred financing charges paid | | | (5) | (3) | | |
Capital lease payments | | | 0 | 0 | | |
Other, net | | | (2) | (1) | | |
Net cash used in financing activities | | | 172 | 132 | | |
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 | 0 | | |
Proceeds from Hedge, Financing Activities | | | 0 | | | |
Restricted Cash and Cash Equivalents, Current | 89 | | 89 | | 0 | |
Cash, Cash Equivalents, Restricted Cash, Restricted Cash Equivalents | 115 | | 115 | | 1,736 | |
Condensed Consolidating Statements of Income | | | | | | |
Net sales | 1,585 | 1,547 | 4,639 | 4,475 | | |
Cost of sales | 637 | 632 | 1,859 | 1,811 | | |
Gross profit | 948 | 915 | 2,780 | 2,664 | | |
Selling, general and administrative expenses | 582 | 550 | 1,782 | 1,583 | | |
Depreciation and amortization | 24 | 22 | 70 | 69 | | |
Other operating income, net | 0 | 1 | (30) | 1 | | |
Income from operations | 342 | 342 | 958 | 1,011 | | |
Interest expense | 22 | 17 | 61 | 51 | | |
Interest income | (34) | (27) | (91) | (75) | | |
Gain (Loss) on Extinguishment of Debt | 0 | | 0 | | | |
Other expense (income), net | (1) | (15) | (2) | (39) | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 355 | 367 | 990 | 1,074 | | |
Provision for income taxes | 132 | 113 | 340 | 369 | | |
Income before equity in earnings of unconsolidated subsidiaries | 223 | 254 | 650 | 705 | | |
Equity in earnings of consolidated subsidiaries | 22 | 24 | 54 | 65 | | |
Equity in loss of unconsolidated subsidiaries, net of tax | 0 | (2) | (1) | (2) | | |
Net income | 245 | 276 | 703 | 768 | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | 253 | 263 | 744 | 748 | | |
Accounts receivable: | | | | | | |
Trade, net | 585 | | 585 | | 540 | |
Other | 36 | | 36 | | 39 | |
Related party receivable | 38 | | 38 | | 37 | |
Inventories | 228 | | 228 | | 178 | |
Prepaid expenses and other current assets | 131 | | 131 | | 84 | |
Total current assets | 1,123 | | 1,123 | | 2,614 | |
Property, plant and equipment, net | 988 | | 988 | | 1,007 | |
Investments in consolidated subsidiaries | 344 | | 344 | | 302 | |
Investments in unconsolidated subsidiaries | 24 | | 24 | | 23 | |
Goodwill | 3,535 | | 3,535 | | 2,972 | |
Other intangible assets, net | 3,733 | | 3,733 | | 2,609 | |
Long-term receivable, related parties | 5,957 | | 5,957 | | 5,077 | |
Other non-current assets | 126 | | 126 | | 107 | |
Deferred tax assets | 0 | | 0 | | 0 | |
Total assets | 15,830 | | 15,830 | | 14,711 | |
Current liabilities: | | | | | | |
Accounts payable | 354 | | 354 | | 276 | |
Related party payable | 19 | | 19 | | 14 | |
Deferred revenue | 70 | | 70 | | 63 | |
Short-term borrowings and current portion of long-term obligations | 12 | | 12 | | 10 | |
Income taxes payable | 455 | | 455 | | 372 | |
Other current liabilities | 603 | | 603 | | 502 | |
Total current liabilities | 1,513 | | 1,513 | | 1,237 | |
Long-term obligations to third parties | 160 | | 160 | | 143 | |
Long-term obligations to related parties | 3,259 | | 3,259 | | 3,209 | |
Deferred tax liabilities | 895 | | 895 | | 833 | |
Non-current deferred revenue | 1,044 | | 1,044 | | 1,091 | |
Other non-current liabilities | 127 | | 127 | | 131 | |
Total liabilities | 6,998 | | 6,998 | | 6,644 | |
Total stockholders' equity | 8,832 | | 8,832 | | 8,067 | |
Total liabilities and stockholders' equity | 15,830 | | 15,830 | | 14,711 | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | 896 | 765 | | |
Payments to Acquire Businesses, Net of Cash Acquired | | | | 0 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | (1,553) | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 3 | 0 | | |
Purchase of property, plant and equipment | | | (76) | (79) | | |
Purchase of cost method investment | | | | (1) | | |
Investment in unconsolidated subsidiaries | | | (3) | (6) | | |
Purchase of intangible assets | | | (5) | 0 | | |
Proceeds from disposals of property, plant and equipment | | | 3 | 4 | | |
Issuance of related party notes receivable | | | (881) | (1,002) | | |
Other, net | | | 3 | 0 | | |
Net cash used in investing activities | | | (2,509) | (1,084) | | |
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 | 0 | | |
Proceeds from Short-term Debt | | | 0 | | | |
Deferred financing charges paid | | | 0 | 0 | | |
Capital lease payments | | | (8) | (6) | | |
Other, net | | | 0 | 0 | | |
Net cash used in financing activities | | | (8) | (6) | | |
Cash and cash equivalents - net change from: | | | | | | |
Operating, investing and financing activities | | | (1,621) | (325) | | |
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 | 16 | 534 | 16 | 534 | | |
Non-Guarantors [Member] | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | 0 | 0 | | |
Proceeds from Hedge, Financing Activities | | | 0 | | | |
Restricted Cash and Cash Equivalents, Current | 0 | | 0 | | 0 | |
Cash, Cash Equivalents, Restricted Cash, Restricted Cash Equivalents | 50 | | 50 | | 51 | |
Condensed Consolidating Statements of Income | | | | | | |
Net sales | 191 | 167 | 520 | 486 | | |
Cost of sales | 106 | 85 | 285 | 243 | | |
Gross profit | 85 | 82 | 235 | 243 | | |
Selling, general and administrative expenses | 56 | 52 | 157 | 154 | | |
Depreciation and amortization | 2 | 2 | 6 | 5 | | |
Other operating income, net | 0 | (4) | 0 | (5) | | |
Income from operations | 27 | 32 | 72 | 89 | | |
Interest expense | 0 | 0 | 0 | 0 | | |
Interest income | (1) | (2) | (2) | (5) | | |
Gain (Loss) on Extinguishment of Debt | 0 | | 0 | | | |
Other expense (income), net | 0 | 1 | 3 | 5 | | |
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 28 | 33 | 71 | 89 | | |
Provision for income taxes | 6 | 10 | 17 | 25 | | |
Income before equity in earnings of unconsolidated subsidiaries | 22 | 23 | 54 | 64 | | |
Equity in earnings of consolidated subsidiaries | 0 | 0 | 0 | 0 | | |
Equity in loss of unconsolidated subsidiaries, net of tax | 0 | 1 | 0 | 1 | | |
Net income | 22 | 24 | 54 | 65 | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | 26 | 9 | 90 | 54 | | |
Accounts receivable: | | | | | | |
Trade, net | 74 | | 74 | | 55 | |
Other | 4 | | 4 | | 9 | |
Related party receivable | 0 | | 0 | | 0 | |
Inventories | 33 | | 33 | | 24 | |
Prepaid expenses and other current assets | 18 | | 18 | | 7 | |
Total current assets | 179 | | 179 | | 146 | |
Property, plant and equipment, net | 141 | | 141 | | 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 | |
Deferred tax assets | 60 | | 60 | | 62 | |
Total assets | 477 | | 477 | | 419 | |
Current liabilities: | | | | | | |
Accounts payable | 33 | | 33 | | 27 | |
Related party payable | 4 | | 4 | | 7 | |
Deferred revenue | 1 | | 1 | | 1 | |
Short-term borrowings and current portion of long-term obligations | 0 | | 0 | | 0 | |
Income taxes payable | 2 | | 2 | | 1 | |
Other current liabilities | 54 | | 54 | | 40 | |
Total current liabilities | 94 | | 94 | | 76 | |
Long-term obligations to third parties | 0 | | 0 | | 0 | |
Long-term obligations to related parties | 0 | | 0 | | 0 | |
Deferred tax liabilities | 0 | | 0 | | 0 | |
Non-current deferred revenue | 27 | | 27 | | 26 | |
Other non-current liabilities | 12 | | 12 | | 15 | |
Total liabilities | 133 | | 133 | | 117 | |
Total stockholders' equity | 344 | | 344 | | 302 | |
Total liabilities and stockholders' equity | 477 | | 477 | | 419 | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | 50 | 65 | | |
Payments to Acquire Businesses, Net of Cash Acquired | | | | 15 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | 0 | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 0 | 17 | | |
Purchase of property, plant and equipment | | | (9) | (31) | | |
Purchase of cost method investment | | | | 0 | | |
Investment in unconsolidated subsidiaries | | | 0 | 0 | | |
Purchase of intangible assets | | | 0 | 1 | | |
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 | | | (9) | (30) | | |
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 | | | (48) | 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 | 0 | | |
Proceeds from Short-term Debt | | | 0 | | | |
Deferred financing charges paid | | | 0 | 0 | | |
Capital lease payments | | | 0 | 0 | | |
Other, net | | | 0 | 0 | | |
Net cash used in financing activities | | | (48) | 0 | | |
Cash and cash equivalents - net change from: | | | | | | |
Operating, investing and financing activities | | | (7) | 35 | | |
Effect of exchange rate changes on cash and cash equivalents | | | 6 | (1) | | |
Cash and cash equivalents at beginning of year | | | 51 | 52 | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 50 | 86 | 50 | 86 | | |
Consolidation, Eliminations [Member] | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | |
Premium (Discount) on Issuance of Long-term Debt | | | 0 | 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 | (36) | (34) | (112) | (99) | | |
Cost of sales | (36) | (34) | (112) | (99) | | |
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 | (53) | (42) | (143) | (118) | | |
Interest income | 53 | 42 | 143 | 118 | | |
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 | (267) | (300) | (757) | (833) | | |
Equity in loss of unconsolidated subsidiaries, net of tax | 0 | 0 | 0 | 0 | | |
Net income | (267) | (300) | (757) | (833) | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | |
Comprehensive income (loss) | (279) | (272) | (834) | (802) | | |
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 | (454) | | (454) | | (369) | |
Total current assets | (511) | | (511) | | (421) | |
Property, plant and equipment, net | 0 | | 0 | | 0 | |
Investments in consolidated subsidiaries | (9,176) | | (9,176) | | (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 | (9,216) | | (9,216) | | (8,286) | |
Other non-current assets | 0 | | 0 | | 0 | |
Deferred tax assets | (18) | | (18) | | (20) | |
Total assets | (18,921) | | (18,921) | | (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 | (447) | | (447) | | (369) | |
Other current liabilities | 0 | | 0 | | 0 | |
Total current liabilities | (511) | | (511) | | (421) | |
Long-term obligations to third parties | 0 | | 0 | | 0 | |
Long-term obligations to related parties | (9,216) | | (9,216) | | (8,286) | |
Deferred tax liabilities | (18) | | (18) | | (20) | |
Non-current deferred revenue | 0 | | 0 | | 0 | |
Other non-current liabilities | 0 | | 0 | | 0 | |
Total liabilities | (9,745) | | (9,745) | | (8,727) | |
Total stockholders' equity | (9,176) | | (9,176) | | (8,369) | |
Total liabilities and stockholders' equity | (18,921) | | (18,921) | | $ (17,096) | |
Operating activities: | | | | | | |
Net cash (used in) provided by operating activities | | | (48) | 0 | | |
Payments to Acquire Businesses, Net of Cash Acquired | | | | 0 | | |
Investing activities: | | | | | | |
Payments to Acquire Businesses, Gross | | | 0 | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | 0 | 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 | 0 | | |
Proceeds from disposals of property, plant and equipment | | | 0 | 0 | | |
Issuance of related party notes receivable | | | 881 | 1,002 | | |
Other, net | | | 0 | 0 | | |
Net cash used in investing activities | | | 881 | 1,002 | | |
Financing activities: | | | | | | |
Proceeds from issuance of related party debt | | | (881) | (1,002) | | |
Repayment of senior unsecured notes | | | 0 | 0 | | |
Repurchase of shares of common stock | | | 0 | 0 | | |
Dividends paid | | | 48 | 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 | 0 | | |
Proceeds from Short-term Debt | | | 0 | | | |
Deferred financing charges paid | | | 0 | 0 | | |
Capital lease payments | | | 0 | 0 | | |
Other, net | | | 0 | 0 | | |
Net cash used in financing activities | | | (833) | (1,002) | | |
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 | | |