Guarantor and Non-Guarantor Financial Information (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | | | |
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | Mar. 31, 2017 | Dec. 31, 2016 |
Condensed Financial Statements, Captions [Line Items] | | | | | | | | | |
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | | $ 101 | | $ 101 | | | $ 158 | $ 387 | $ 1,787 |
Premium (Discount) on Issuance of Long-term Debt | | | | 0 | $ 16 | | | | |
Proceeds from Hedge, Financing Activities | | | | 0 | 13 | | | | |
Restricted Cash and Cash Equivalents, Current | [1] | 25 | | 25 | | | 18 | | |
Condensed Consolidating Statements of Income | | | | | | | | | |
Net sales | | 1,886 | $ 1,797 | 3,480 | 3,307 | [2],[3] | | | |
Cost of sales | | 790 | 718 | 1,471 | 1,325 | | | | |
Gross profit | | 1,096 | 1,079 | 2,009 | 1,982 | | | | |
Selling, general and administrative expenses | | 721 | 681 | 1,347 | 1,301 | | | | |
Depreciation and amortization | | 28 | 25 | 55 | 50 | | | | |
Other operating income, net | | (15) | (2) | (14) | (30) | | | | |
Income from operations | | 362 | 375 | 621 | 661 | | | | |
Interest expense | | 43 | 44 | 84 | 84 | | | | |
Interest income | | 0 | (1) | (1) | (2) | | | | |
Gain (Loss) on Extinguishment of Debt | | 0 | 49 | 0 | 49 | | | | |
Other expense (income), net | | (2) | 0 | (2) | (1) | | | | |
Income before provision for income taxes and equity in loss of unconsolidated subsidiaries | | 321 | 283 | 540 | 531 | | | | |
Provision for income taxes | | 83 | 94 | 137 | 165 | | | | |
Income before equity in loss of unconsolidated subsidiaries | | 238 | 189 | 403 | 366 | | | | |
Equity in earnings of consolidated subsidiaries | | 0 | 0 | 0 | 0 | | | | |
Equity in loss of unconsolidated subsidiaries, net of tax | | (3) | (1) | (9) | (1) | | | | |
Net income | | 235 | 188 | 394 | 365 | | | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | | | | |
Comprehensive income (loss) | | 218 | 201 | 396 | 401 | | | | |
Accounts receivable: | | | | | | | | | |
Trade, net | | 814 | | 814 | | | 668 | | |
Other | | 52 | | 52 | | | 42 | | |
Related party receivable | | 0 | | 0 | | | 0 | | |
Inventories | | 265 | | 265 | | | 229 | | |
Prepaid expenses and other current assets | | 196 | | 196 | | | 99 | | |
Total current assets | | 1,416 | | 1,416 | | | 1,117 | | |
Property, plant and equipment, net | | 1,183 | | 1,183 | | | 1,198 | | |
Investments in consolidated subsidiaries | | 0 | | 0 | | | 0 | | |
Investments in unconsolidated subsidiaries | | 34 | | 34 | | | 24 | | |
Goodwill | | 3,562 | | 3,562 | | | 3,561 | | |
Other intangible assets, net | | 3,777 | | 3,777 | | | 3,781 | | |
Long-term receivable, related parties | | 0 | | 0 | | | 0 | | |
Other non-current assets | | 214 | | 214 | | | 279 | | |
Deferred tax assets | | 60 | | 60 | | | 62 | | |
Total assets | | 10,246 | | 10,246 | | | 10,022 | | |
Current liabilities: | | | | | | | | | |
Accounts payable | | 484 | | 484 | | | 365 | | |
Related party payable | | 0 | | 0 | | | 0 | | |
Deferred revenue | | 64 | | 64 | | | 64 | | |
Short-term borrowings and current portion of long-term obligations | | 264 | | 264 | | | 79 | | |
Income taxes payable | | 39 | | 39 | | | 11 | | |
Other current liabilities | | 675 | | 675 | | | 719 | | |
Total current liabilities | | 1,526 | | 1,526 | | | 1,238 | | |
Long-term obligations to third parties | | 4,126 | | 4,126 | | | 4,400 | | |
Long-term obligations to related parties | | 0 | | 0 | | | 0 | | |
Deferred tax liabilities | | 645 | | 645 | | | 614 | | |
Non-current deferred revenue | | 1,021 | | 1,021 | | | 1,055 | | |
Other non-current liabilities | | 206 | | 206 | | | 264 | | |
Total liabilities | | 7,524 | | 7,524 | | | 7,571 | | |
Total stockholders' equity | | 2,722 | | 2,722 | | | 2,451 | | |
Total liabilities and stockholders' equity | | 10,246 | | 10,246 | | | 10,022 | | |
Operating activities: | | | | | | | | | |
Net cash (used in) provided by operating activities | | | | 418 | 410 | | | | |
Payments to Acquire Businesses, Net of Cash Acquired | | | | | 1,550 | | | | |
Investing activities: | | | | | | | | | |
Payments to Acquire Businesses, Gross | | | | (73) | (1,550) | | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | | 0 | 3 | | | | |
Purchase of property, plant and equipment | | | | (79) | (41) | | | | |
Investment in unconsolidated subsidiaries | | | | (19) | (1) | | | | |
Purchase of intangible assets | | | | (5) | (5) | | | | |
Proceeds from disposals of property, plant and equipment | | | | 1 | 1 | | | | |
Issuance of related party notes receivable | | | | 0 | 0 | | | | |
Other, net | | | | (4) | (2) | | | | |
Net cash used in investing activities | | | | (179) | (1,595) | | | | |
Financing activities: | | | | | | | | | |
Proceeds from issuance of related party debt | | | | 0 | 0 | | | | |
Repayment of senior unsecured notes | | | | 0 | (248) | | | | |
Proceeds from (Repayments of) Commercial Paper | | | | (66) | 0 | | | | |
Repurchase of shares of common stock | | | | 0 | (177) | | | | |
Dividends paid | | | | (209) | (204) | | | | |
Tax withholdings related to net share settlements of certain stock awards | | | | (21) | (30) | | | | |
Proceeds from stock options exercised | | | | 7 | 19 | | | | |
Proceeds from issuance of senior unsecured notes | | | | 0 | (400) | | | | |
Deferred financing charges paid | | | | 0 | (5) | | | | |
Capital lease payments | | | | (7) | (5) | | | | |
Other, net | | | | 0 | 1 | | | | |
Net cash used in financing activities | | | | (296) | (220) | | | | |
Cash and cash equivalents - net change from: | | | | | | | | | |
Operating, investing and financing activities | | | | (57) | (1,405) | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | | 0 | 5 | | | | |
Cash and cash equivalents at beginning of year | | | 387 | 61 | 1,787 | | | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | | 64 | | 64 | | | | | |
Parent [Member] | | | | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | | | | |
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | | 0 | | 0 | | | 0 | 0 | 0 |
Premium (Discount) on Issuance of Long-term Debt | | | | | 16 | | | | |
Restricted Cash and Cash Equivalents, Current | | 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 | 1 | 3 | | | | |
Depreciation and amortization | | 0 | 0 | 0 | 0 | | | | |
Other operating income, net | | (16) | 0 | (16) | 0 | | | | |
Income from operations | | 15 | (1) | 15 | (3) | | | | |
Interest expense | | 94 | 72 | 176 | 135 | | | | |
Interest income | | (27) | (18) | (50) | (34) | | | | |
Gain (Loss) on Extinguishment of Debt | | 0 | 49 | | 49 | | | | |
Other expense (income), net | | (2) | (2) | (4) | (6) | | | | |
Income before provision for income taxes and equity in loss of unconsolidated subsidiaries | | (50) | (102) | (107) | (147) | | | | |
Provision for income taxes | | (12) | (38) | (25) | (54) | | | | |
Income before equity in loss of unconsolidated subsidiaries | | (38) | (64) | (82) | (93) | | | | |
Equity in earnings of consolidated subsidiaries | | 273 | 252 | 476 | 458 | | | | |
Equity in loss of unconsolidated subsidiaries, net of tax | | 0 | 0 | 0 | 0 | | | | |
Net income | | 235 | 188 | 394 | 365 | | | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | | | | |
Comprehensive income (loss) | | 217 | 201 | 395 | 401 | | | | |
Accounts receivable: | | | | | | | | | |
Trade, net | | 0 | | 0 | | | 0 | | |
Other | | 1 | | 1 | | | 1 | | |
Related party receivable | | 30 | | 30 | | | 20 | | |
Inventories | | 0 | | 0 | | | 0 | | |
Prepaid expenses and other current assets | | 499 | | 499 | | | 473 | | |
Total current assets | | 530 | | 530 | | | 494 | | |
Property, plant and equipment, net | | 0 | | 0 | | | 0 | | |
Investments in consolidated subsidiaries | | 9,827 | | 9,827 | | | 9,373 | | |
Investments in unconsolidated subsidiaries | | 0 | | 0 | | | 0 | | |
Goodwill | | 0 | | 0 | | | 0 | | |
Other intangible assets, net | | 0 | | 0 | | | 0 | | |
Long-term receivable, related parties | | 3,320 | | 3,320 | | | 3,278 | | |
Other non-current assets | | 77 | | 77 | | | 65 | | |
Deferred tax assets | | 10 | | 10 | | | 11 | | |
Total assets | | 13,764 | | 13,764 | | | 13,221 | | |
Current liabilities: | | | | | | | | | |
Accounts payable | | 0 | | 0 | | | 0 | | |
Related party payable | | 55 | | 55 | | | 37 | | |
Deferred revenue | | 0 | | 0 | | | 0 | | |
Short-term borrowings and current portion of long-term obligations | | 249 | | 249 | | | 66 | | |
Income taxes payable | | 0 | | 0 | | | 0 | | |
Other current liabilities | | 33 | | 33 | | | 133 | | |
Total current liabilities | | 337 | | 337 | | | 236 | | |
Long-term obligations to third parties | | 3,956 | | 3,956 | | | 4,230 | | |
Long-term obligations to related parties | | 6,660 | | 6,660 | | | 6,233 | | |
Deferred tax liabilities | | 4 | | 4 | | | 0 | | |
Non-current deferred revenue | | 0 | | 0 | | | 0 | | |
Other non-current liabilities | | 85 | | 85 | | | 71 | | |
Total liabilities | | 11,042 | | 11,042 | | | 10,770 | | |
Total stockholders' equity | | 2,722 | | 2,722 | | | 2,451 | | |
Total liabilities and stockholders' equity | | 13,764 | | 13,764 | | | 13,221 | | |
Operating activities: | | | | | | | | | |
Net cash (used in) provided by operating activities | | | | (134) | (112) | | | | |
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 | | | | |
Purchase of property, plant and equipment | | | | 0 | 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 | | | | (4) | (6) | | | | |
Net cash used in investing activities | | | | (4) | (6) | | | | |
Financing activities: | | | | | | | | | |
Proceeds from issuance of related party debt | | | | 427 | 333 | | | | |
Repayment of senior unsecured notes | | | | | (248) | | | | |
Proceeds from (Repayments of) Commercial Paper | | | | (66) | | | | | |
Repurchase of shares of common stock | | | | | (177) | | | | |
Dividends paid | | | | (209) | (204) | | | | |
Tax withholdings related to net share settlements of certain stock awards | | | | (21) | (30) | | | | |
Proceeds from stock options exercised | | | | 7 | 19 | | | | |
Proceeds from issuance of senior unsecured notes | | | | | (400) | | | | |
Deferred financing charges paid | | | | | (5) | | | | |
Capital lease payments | | | | 0 | 0 | | | | |
Other, net | | | | | 1 | | | | |
Net cash used in financing activities | | | | 138 | 118 | | | | |
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 | | | | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | | 0 | | 0 | | | | | |
Guarantors [Member] | | | | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | | | | |
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | | 76 | | 76 | | | 111 | 343 | 1,736 |
Premium (Discount) on Issuance of Long-term Debt | | | | | 0 | | | | |
Restricted Cash and Cash Equivalents, Current | | 24 | | 24 | | | 18 | | |
Condensed Consolidating Statements of Income | | | | | | | | | |
Net sales | | 1,732 | 1,647 | 3,205 | 3,054 | | | | |
Cost of sales | | 732 | 658 | 1,361 | 1,222 | | | | |
Gross profit | | 1,000 | 989 | 1,844 | 1,832 | | | | |
Selling, general and administrative expenses | | 663 | 621 | 1,239 | 1,197 | | | | |
Depreciation and amortization | | 27 | 23 | 52 | 46 | | | | |
Other operating income, net | | 1 | (2) | 2 | (30) | | | | |
Income from operations | | 309 | 347 | 551 | 619 | | | | |
Interest expense | | 31 | 20 | 56 | 39 | | | | |
Interest income | | (55) | (30) | (98) | (57) | | | | |
Gain (Loss) on Extinguishment of Debt | | 0 | 0 | | 0 | | | | |
Other expense (income), net | | (1) | 2 | (2) | 2 | | | | |
Income before provision for income taxes and equity in loss of unconsolidated subsidiaries | | 334 | 355 | 595 | 635 | | | | |
Provision for income taxes | | 79 | 125 | 142 | 208 | | | | |
Income before equity in loss of unconsolidated subsidiaries | | 255 | 230 | 453 | 427 | | | | |
Equity in earnings of consolidated subsidiaries | | 21 | 23 | 32 | 32 | | | | |
Equity in loss of unconsolidated subsidiaries, net of tax | | (3) | (1) | (9) | (1) | | | | |
Net income | | 273 | 252 | 476 | 458 | | | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | | | | |
Comprehensive income (loss) | | 254 | 264 | 474 | 491 | | | | |
Accounts receivable: | | | | | | | | | |
Trade, net | | 725 | | 725 | | | 595 | | |
Other | | 44 | | 44 | | | 35 | | |
Related party receivable | | 62 | | 62 | | | 42 | | |
Inventories | | 233 | | 233 | | | 199 | | |
Prepaid expenses and other current assets | | 178 | | 178 | | | 83 | | |
Total current assets | | 1,306 | | 1,306 | | | 987 | | |
Property, plant and equipment, net | | 1,043 | | 1,043 | | | 1,062 | | |
Investments in consolidated subsidiaries | | 299 | | 299 | | | 332 | | |
Investments in unconsolidated subsidiaries | | 34 | | 34 | | | 24 | | |
Goodwill | | 3,540 | | 3,540 | | | 3,539 | | |
Other intangible assets, net | | 3,729 | | 3,729 | | | 3,733 | | |
Long-term receivable, related parties | | 6,660 | | 6,660 | | | 6,233 | | |
Other non-current assets | | 137 | | 137 | | | 195 | | |
Deferred tax assets | | 0 | | 0 | | | 0 | | |
Total assets | | 16,748 | | 16,748 | | | 16,105 | | |
Current liabilities: | | | | | | | | | |
Accounts payable | | 441 | | 441 | | | 333 | | |
Related party payable | | 28 | | 28 | | | 20 | | |
Deferred revenue | | 67 | | 67 | | | 68 | | |
Short-term borrowings and current portion of long-term obligations | | 15 | | 15 | | | 13 | | |
Income taxes payable | | 535 | | 535 | | | 479 | | |
Other current liabilities | | 582 | | 582 | | | 532 | | |
Total current liabilities | | 1,668 | | 1,668 | | | 1,445 | | |
Long-term obligations to third parties | | 170 | | 170 | | | 170 | | |
Long-term obligations to related parties | | 3,320 | | 3,320 | | | 3,278 | | |
Deferred tax liabilities | | 650 | | 650 | | | 625 | | |
Non-current deferred revenue | | 999 | | 999 | | | 1,032 | | |
Other non-current liabilities | | 114 | | 114 | | | 182 | | |
Total liabilities | | 6,921 | | 6,921 | | | 6,732 | | |
Total stockholders' equity | | 9,827 | | 9,827 | | | 9,373 | | |
Total liabilities and stockholders' equity | | 16,748 | | 16,748 | | | 16,105 | | |
Operating activities: | | | | | | | | | |
Net cash (used in) provided by operating activities | | | | 560 | 529 | | | | |
Payments to Acquire Businesses, Net of Cash Acquired | | | | | 1,550 | | | | |
Investing activities: | | | | | | | | | |
Payments to Acquire Businesses, Gross | | | | (73) | | | | | |
Cash acquired in step acquisition of unconsolidated subsidiary | | | | | 3 | | | | |
Purchase of property, plant and equipment | | | | (65) | (36) | | | | |
Investment in unconsolidated subsidiaries | | | | (19) | (1) | | | | |
Purchase of intangible assets | | | | (5) | (5) | | | | |
Proceeds from disposals of property, plant and equipment | | | | 1 | 1 | | | | |
Issuance of related party notes receivable | | | | (427) | (333) | | | | |
Other, net | | | | 0 | (4) | | | | |
Net cash used in investing activities | | | | (588) | (1,917) | | | | |
Financing activities: | | | | | | | | | |
Proceeds from issuance of related party debt | | | | 0 | 0 | | | | |
Repayment of senior unsecured notes | | | | | 0 | | | | |
Proceeds from (Repayments of) Commercial Paper | | | | 0 | | | | | |
Repurchase of shares of common stock | | | | | 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 | | | | (7) | (5) | | | | |
Other, net | | | | | 0 | | | | |
Net cash used in financing activities | | | | (7) | (5) | | | | |
Cash and cash equivalents - net change from: | | | | | | | | | |
Operating, investing and financing activities | | | | (35) | (1,393) | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | | 0 | 0 | | | | |
Cash and cash equivalents at beginning of year | | | | 15 | | | | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | | 40 | | 40 | | | | | |
Non-Guarantors [Member] | | | | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | | | | |
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | | 25 | | 25 | | | 47 | 44 | 51 |
Premium (Discount) on Issuance of Long-term Debt | | | | | 0 | | | | |
Restricted Cash and Cash Equivalents, Current | | 1 | | 1 | | | 0 | | |
Condensed Consolidating Statements of Income | | | | | | | | | |
Net sales | | 189 | 193 | 342 | 329 | | | | |
Cost of sales | | 93 | 103 | 177 | 179 | | | | |
Gross profit | | 96 | 90 | 165 | 150 | | | | |
Selling, general and administrative expenses | | 57 | 59 | 107 | 101 | | | | |
Depreciation and amortization | | 1 | 2 | 3 | 4 | | | | |
Other operating income, net | | 0 | 0 | 0 | 0 | | | | |
Income from operations | | 38 | 29 | 55 | 45 | | | | |
Interest expense | | 0 | 0 | 0 | 0 | | | | |
Interest income | | 0 | (1) | (1) | (1) | | | | |
Gain (Loss) on Extinguishment of Debt | | 0 | 0 | | 0 | | | | |
Other expense (income), net | | 1 | 0 | 4 | 3 | | | | |
Income before provision for income taxes and equity in loss of unconsolidated subsidiaries | | 37 | 30 | 52 | 43 | | | | |
Provision for income taxes | | 16 | 7 | 20 | 11 | | | | |
Income before equity in loss of unconsolidated subsidiaries | | 21 | 23 | 32 | 32 | | | | |
Equity in earnings of consolidated subsidiaries | | 0 | 0 | 0 | 0 | | | | |
Equity in loss of unconsolidated subsidiaries, net of tax | | 0 | 0 | 0 | 0 | | | | |
Net income | | 21 | 23 | 32 | 32 | | | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | | | | |
Comprehensive income (loss) | | 3 | 34 | 30 | 64 | | | | |
Accounts receivable: | | | | | | | | | |
Trade, net | | 89 | | 89 | | | 73 | | |
Other | | 7 | | 7 | | | 6 | | |
Related party receivable | | 0 | | 0 | | | 0 | | |
Inventories | | 32 | | 32 | | | 30 | | |
Prepaid expenses and other current assets | | 21 | | 21 | | | 18 | | |
Total current assets | | 174 | | 174 | | | 173 | | |
Property, plant and equipment, net | | 140 | | 140 | | | 136 | | |
Investments in consolidated subsidiaries | | 0 | | 0 | | | 0 | | |
Investments in unconsolidated subsidiaries | | 0 | | 0 | | | 0 | | |
Goodwill | | 22 | | 22 | | | 22 | | |
Other intangible assets, net | | 48 | | 48 | | | 48 | | |
Long-term receivable, related parties | | 0 | | 0 | | | 0 | | |
Other non-current assets | | 2 | | 2 | | | 22 | | |
Deferred tax assets | | 59 | | 59 | | | 62 | | |
Total assets | | 445 | | 445 | | | 463 | | |
Current liabilities: | | | | | | | | | |
Accounts payable | | 43 | | 43 | | | 32 | | |
Related party payable | | 9 | | 9 | | | 5 | | |
Deferred revenue | | 1 | | 1 | | | 2 | | |
Short-term borrowings and current portion of long-term obligations | | 0 | | 0 | | | 0 | | |
Income taxes payable | | 2 | | 2 | | | 1 | | |
Other current liabilities | | 60 | | 60 | | | 54 | | |
Total current liabilities | | 115 | | 115 | | | 94 | | |
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 | | 24 | | 24 | | | 26 | | |
Other non-current liabilities | | 7 | | 7 | | | 11 | | |
Total liabilities | | 146 | | 146 | | | 131 | | |
Total stockholders' equity | | 299 | | 299 | | | 332 | | |
Total liabilities and stockholders' equity | | 445 | | 445 | | | 463 | | |
Operating activities: | | | | | | | | | |
Net cash (used in) provided by operating activities | | | | 55 | 3 | | | | |
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 | | | | |
Purchase of property, plant and equipment | | | | (14) | (5) | | | | |
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 | | | | 0 | 0 | | | | |
Net cash used in investing activities | | | | (14) | (5) | | | | |
Financing activities: | | | | | | | | | |
Proceeds from issuance of related party debt | | | | 0 | 0 | | | | |
Repayment of senior unsecured notes | | | | | 0 | | | | |
Proceeds from (Repayments of) Commercial Paper | | | | 0 | | | | | |
Repurchase of shares of common stock | | | | | 0 | | | | |
Dividends paid | | | | (63) | (10) | | | | |
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 | | | | |
Net cash used in financing activities | | | | (63) | (10) | | | | |
Cash and cash equivalents - net change from: | | | | | | | | | |
Operating, investing and financing activities | | | | (22) | (12) | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | | 0 | 5 | | | | |
Cash and cash equivalents at beginning of year | | | | 46 | | | | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | | 24 | | 24 | | | | | |
Consolidation, Eliminations [Member] | | | | | | | | | |
Condensed Financial Statements, Captions [Line Items] | | | | | | | | | |
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | | 0 | | 0 | | | 0 | $ 0 | $ 0 |
Premium (Discount) on Issuance of Long-term Debt | | | | | 0 | | | | |
Restricted Cash and Cash Equivalents, Current | | 0 | | 0 | | | 0 | | |
Condensed Consolidating Statements of Income | | | | | | | | | |
Net sales | | (35) | (43) | (67) | (76) | | | | |
Cost of sales | | (35) | (43) | (67) | (76) | | | | |
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 | | (82) | (48) | (148) | (90) | | | | |
Interest income | | 82 | 48 | 148 | 90 | | | | |
Gain (Loss) on Extinguishment of Debt | | 0 | 0 | | 0 | | | | |
Other expense (income), net | | 0 | 0 | 0 | 0 | | | | |
Income before provision for income taxes and equity in loss of unconsolidated subsidiaries | | 0 | 0 | 0 | 0 | | | | |
Provision for income taxes | | 0 | 0 | 0 | 0 | | | | |
Income before equity in loss of unconsolidated subsidiaries | | 0 | 0 | 0 | 0 | | | | |
Equity in earnings of consolidated subsidiaries | | (294) | (275) | (508) | (490) | | | | |
Equity in loss of unconsolidated subsidiaries, net of tax | | 0 | 0 | 0 | 0 | | | | |
Net income | | (294) | (275) | (508) | (490) | | | | |
Condensed Consolidating Statements of Comprehensive Income | | | | | | | | | |
Comprehensive income (loss) | | (256) | $ (298) | (503) | (555) | | | | |
Accounts receivable: | | | | | | | | | |
Trade, net | | 0 | | 0 | | | 0 | | |
Other | | 0 | | 0 | | | 0 | | |
Related party receivable | | (92) | | (92) | | | (62) | | |
Inventories | | 0 | | 0 | | | 0 | | |
Prepaid expenses and other current assets | | (502) | | (502) | | | (475) | | |
Total current assets | | (594) | | (594) | | | (537) | | |
Property, plant and equipment, net | | 0 | | 0 | | | 0 | | |
Investments in consolidated subsidiaries | | (10,126) | | (10,126) | | | (9,705) | | |
Investments in unconsolidated subsidiaries | | 0 | | 0 | | | 0 | | |
Goodwill | | 0 | | 0 | | | 0 | | |
Other intangible assets, net | | 0 | | 0 | | | 0 | | |
Long-term receivable, related parties | | (9,980) | | (9,980) | | | (9,511) | | |
Other non-current assets | | (2) | | (2) | | | (3) | | |
Deferred tax assets | | (9) | | (9) | | | (11) | | |
Total assets | | (20,711) | | (20,711) | | | (19,767) | | |
Current liabilities: | | | | | | | | | |
Accounts payable | | 0 | | 0 | | | 0 | | |
Related party payable | | (92) | | (92) | | | (62) | | |
Deferred revenue | | (4) | | (4) | | | (6) | | |
Short-term borrowings and current portion of long-term obligations | | 0 | | 0 | | | 0 | | |
Income taxes payable | | (498) | | (498) | | | (469) | | |
Other current liabilities | | 0 | | 0 | | | 0 | | |
Total current liabilities | | (594) | | (594) | | | (537) | | |
Long-term obligations to third parties | | 0 | | 0 | | | 0 | | |
Long-term obligations to related parties | | (9,980) | | (9,980) | | | (9,511) | | |
Deferred tax liabilities | | (9) | | (9) | | | (11) | | |
Non-current deferred revenue | | (2) | | (2) | | | (3) | | |
Other non-current liabilities | | 0 | | 0 | | | 0 | | |
Total liabilities | | (10,585) | | (10,585) | | | (10,062) | | |
Total stockholders' equity | | (10,126) | | (10,126) | | | (9,705) | | |
Total liabilities and stockholders' equity | | (20,711) | | (20,711) | | | $ (19,767) | | |
Operating activities: | | | | | | | | | |
Net cash (used in) provided by operating activities | | | | (63) | (10) | | | | |
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 | | | | |
Purchase of property, plant and equipment | | | | 0 | 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 | | | | 427 | 333 | | | | |
Other, net | | | | 0 | 0 | | | | |
Net cash used in investing activities | | | | 427 | 333 | | | | |
Financing activities: | | | | | | | | | |
Proceeds from issuance of related party debt | | | | (427) | (333) | | | | |
Repayment of senior unsecured notes | | | | | 0 | | | | |
Proceeds from (Repayments of) Commercial Paper | | | | 0 | | | | | |
Repurchase of shares of common stock | | | | | 0 | | | | |
Dividends paid | | | | 63 | 10 | | | | |
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 | | | | |
Net cash used in financing activities | | | | (364) | (323) | | | | |
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 | | | | | |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | | $ 0 | | $ 0 | | | | | |
| |
[1] | (1)Current restricted cash and restricted cash equivalents primarily includes the liability related to the contingent change in control ("CIC") severance payments to certain executives in connection with the Maple Merger. Refer to Note 17 for additional information on the Maple Merger. | |
[2] | Prior period amounts were not adjusted for the adoption of the new revenue recognition guidance under ASC 606. | |
[3] | Prior period amounts were not adjusted for the adoption of the new revenue recognition guidance under ASC 606. | |