XML 18 R78.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements (Details 4) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Operating Activities:        
Net earnings $ 458.1 $ 382.4 $ 1,568.1 $ 1,258.8
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation, depletion and amortization     318.7 314.9
Deferred income taxes     32.8 16.4
Stock compensation expense     8.8 8.0
Excess tax benefit from stock-based compensation (14.6) (7.1) (30.0) (25.7)
Unrealized (gain) loss on derivatives     (61.5) 27.6
(Gain) loss on disposal of property, plant and equipment and non-core assets     4.0 7.4
Undistributed (earnings) of affiliates - net     (59.0) (51.5)
Changes in:        
Account and notes receivable - net     (67.8) (33.7)
Margin deposits     0.8 4.4
Inventories - net     3.2 (75.1)
Accrued income taxes     (200.1) 21.2
Accounts and notes payable and accrued expenses     64.0 42.5
Customer advances     360.1 446.8
Other - net     12.2 (6.9)
Net cash provided by operating activities     1,954.3 1,955.1
Investing Activities:        
Additions to property, plant and equipment     (261.4) (169.2)
Proceeds from the sale of property, plant and equipment and non-core assets     11.6 51.3
Sales and maturities of short-term and auction rate securities     31.0 36.9
Deposits to asset retirement funds     (2.2)  
Other - net       31.2
Net cash used in investing activities     (221.0) (49.8)
Financing Activities:        
Payments of long-term debt     (13.0) (346.0)
Advances from unconsolidated affiliates     40.5  
Dividends paid on common stock     (77.4) (42.6)
Distributions to noncontrolling interests     (212.8) (127.4)
Financing fees       (1.5)
Purchase of treasury stock     (500.0) (801.9)
Issuances of common stock under employee stock plans     12.6 14.5
Excess tax benefit from stock-based compensation     30.0 25.7
Net cash used in financing activities     (720.1) (1,279.2)
Effect of exchange rate changes on cash and cash equivalents     1.1 2.3
Increase in cash and cash equivalents     1,014.3 628.4
Cash and cash equivalents at beginning of period     1,207.0 797.7
Cash and cash equivalents at end of period 2,221.3 1,426.1 2,221.3 1,426.1
Parent | Condensed Consolidating Financial Information Relating to Senior Notes
       
Operating Activities:        
Net earnings 403.3 330.9 1,378.0 1,100.3
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Deferred income taxes       2.0
Stock compensation expense     8.0 7.3
Excess tax benefit from stock-based compensation     (30.0) (25.7)
Undistributed (earnings) of affiliates - net     (1,379.3) (1,101.8)
Due to / from affiliates - net     480.7 780.7
Changes in:        
Accounts and notes payable and accrued expenses       (0.9)
Other - net       (0.2)
Net cash provided by operating activities     457.4 761.7
Financing Activities:        
Dividends paid on common stock     (77.4) (42.6)
Dividends to / from affiliates     77.4 42.6
Purchase of treasury stock     (500.0) (801.9)
Issuances of common stock under employee stock plans     12.6 14.5
Excess tax benefit from stock-based compensation     30.0 25.7
Net cash used in financing activities     (457.4) (761.7)
Parent | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Operating Activities:        
Net earnings 403.3 330.9 1,378.0 1,100.3
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Deferred income taxes       2.0
Stock compensation expense     8.0 7.3
Excess tax benefit from stock-based compensation     (30.0) (25.7)
Undistributed (earnings) of affiliates - net     (1,379.3) (1,101.8)
Due to / from affiliates - net     480.7 780.7
Changes in:        
Accounts and notes payable and accrued expenses       (0.9)
Other - net       (0.2)
Net cash provided by operating activities     457.4 761.7
Financing Activities:        
Dividends paid on common stock     (77.4) (42.6)
Dividends to / from affiliates     77.4 42.6
Purchase of treasury stock     (500.0) (801.9)
Issuances of common stock under employee stock plans     12.6 14.5
Excess tax benefit from stock-based compensation     30.0 25.7
Net cash used in financing activities     (457.4) (761.7)
CFI | Condensed Consolidating Financial Information Relating to Senior Notes
       
Operating Activities:        
Net earnings 403.5 331.4 1,379.3 1,101.8
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation, depletion and amortization     94.0 103.4
Deferred income taxes     20.7 (12.9)
Unrealized (gain) loss on derivatives     (52.3) 23.7
(Gain) loss on disposal of property, plant and equipment and non-core assets     1.3 (32.0)
Undistributed (earnings) of affiliates - net     (887.9) (698.7)
Due to / from affiliates - net     (480.4) (781.1)
Changes in:        
Account and notes receivable - net     (35.5) 491.0
Margin deposits     0.8 2.6
Inventories - net     (14.4) (77.2)
Accrued income taxes     (455.7) (203.7)
Accounts and notes payable and accrued expenses     662.0 276.1
Customer advances     223.6 322.8
Other - net     (8.2) 1.9
Net cash provided by operating activities     447.3 517.7
Investing Activities:        
Additions to property, plant and equipment     (149.4) (93.2)
Proceeds from the sale of property, plant and equipment and non-core assets     7.5 48.9
Sales and maturities of short-term and auction rate securities     31.0 33.8
Deposits to asset retirement funds     (2.2)  
Net cash used in investing activities     (113.1) (10.5)
Financing Activities:        
Payments of long-term debt       (346.0)
Dividends to / from affiliates     (77.4) (42.6)
Distributions to noncontrolling interests     300.5 153.0
Financing fees       (1.5)
Net cash used in financing activities     223.1 (237.1)
Effect of exchange rate changes on cash and cash equivalents     (14.2) 9.8
Increase in cash and cash equivalents     543.1 279.9
Cash and cash equivalents at beginning of period     98.7 136.2
Cash and cash equivalents at end of period 641.8 416.1 641.8 416.1
CFI | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Operating Activities:        
Net earnings 403.5 331.4 1,379.3 1,101.8
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation, depletion and amortization     94.0 103.4
Deferred income taxes     20.7 (12.9)
Unrealized (gain) loss on derivatives     (52.3) 23.7
(Gain) loss on disposal of property, plant and equipment and non-core assets     1.3 (32.0)
Undistributed (earnings) of affiliates - net     (887.9) (698.7)
Due to / from affiliates - net     (480.4) (781.1)
Changes in:        
Account and notes receivable - net     (35.5) 491.0
Margin deposits     0.8 2.6
Inventories - net     (14.4) (77.2)
Accrued income taxes     (455.7) (203.7)
Accounts and notes payable and accrued expenses     662.0 276.1
Customer advances     223.6 322.8
Other - net     (8.2) 1.9
Net cash provided by operating activities     447.3 517.7
Investing Activities:        
Additions to property, plant and equipment     (149.4) (93.2)
Proceeds from the sale of property, plant and equipment and non-core assets     7.5 48.9
Sales and maturities of short-term and auction rate securities     31.0 33.8
Deposits to asset retirement funds     (2.2)  
Net cash used in investing activities     (113.1) (10.5)
Financing Activities:        
Payments of long-term debt       (346.0)
Dividends to / from affiliates     (77.4) (42.6)
Distributions to noncontrolling interests     300.5 153.0
Financing fees       (1.5)
Net cash used in financing activities     223.1 (237.1)
Effect of exchange rate changes on cash and cash equivalents     (14.2) 9.8
Increase in cash and cash equivalents     543.1 279.9
Cash and cash equivalents at beginning of period     98.7 136.2
Cash and cash equivalents at end of period 641.8 416.1 641.8 416.1
Subsidiaries | Condensed Consolidating Financial Information Relating to Senior Notes
       
Operating Activities:        
Net earnings 332.7 277.2 1,075.9 857.3
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation, depletion and amortization     224.7 211.5
Deferred income taxes     12.1 27.3
Stock compensation expense     0.8 0.7
Unrealized (gain) loss on derivatives     (9.2) 3.9
(Gain) loss on disposal of property, plant and equipment and non-core assets     2.7 39.4
Undistributed (earnings) of affiliates - net     (56.9) (51.6)
Due to / from affiliates - net     (0.3) 0.4
Changes in:        
Account and notes receivable - net     (634.1) (275.3)
Margin deposits       1.8
Inventories - net     17.6 2.1
Accrued income taxes     255.6 224.9
Accounts and notes payable and accrued expenses     3.8 (482.1)
Customer advances     136.5 124.0
Other - net     20.4 (8.6)
Net cash provided by operating activities     1,049.6 675.7
Investing Activities:        
Additions to property, plant and equipment     (112.0) (76.0)
Proceeds from the sale of property, plant and equipment and non-core assets     4.1 2.4
Sales and maturities of short-term and auction rate securities       3.1
Other - net       31.2
Net cash used in investing activities     (107.9) (39.3)
Financing Activities:        
Payments of long-term debt     (13.0)  
Advances from unconsolidated affiliates     40.5  
Distributions to noncontrolling interests     (513.3) (280.4)
Net cash used in financing activities     (485.8) (280.4)
Effect of exchange rate changes on cash and cash equivalents     15.3 (7.5)
Increase in cash and cash equivalents     471.2 348.5
Cash and cash equivalents at beginning of period     1,108.3 661.5
Cash and cash equivalents at end of period 1,579.5 1,010.0 1,579.5 1,010.0
Guarantor Subsidiaries | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Operating Activities:        
Net earnings 209.1 156.6 657.3 520.6
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation, depletion and amortization     113.1 105.9
Deferred income taxes     24.5 35.1
Unrealized (gain) loss on derivatives       (0.4)
(Gain) loss on disposal of property, plant and equipment and non-core assets     2.7 37.9
Undistributed (earnings) of affiliates - net     (545.1) (487.1)
Due to / from affiliates - net     393.7 374.4
Changes in:        
Account and notes receivable - net     (632.2) (2.2)
Inventories - net     1.2 (10.7)
Accrued income taxes     241.4 208.1
Accounts and notes payable and accrued expenses     4.5 (679.3)
Customer advances     134.6 175.0
Other - net     43.5 (4.7)
Net cash provided by operating activities     439.2 272.6
Investing Activities:        
Additions to property, plant and equipment     (64.6) (59.2)
Proceeds from the sale of property, plant and equipment and non-core assets     4.1 2.4
Net cash used in investing activities     (60.5) (56.8)
Financing Activities:        
Payments of long-term debt     (13.0)  
Distributions to noncontrolling interests     (58.8) (45.9)
Net cash used in financing activities     (71.8) (45.9)
Increase in cash and cash equivalents     306.9 169.9
Cash and cash equivalents at beginning of period     300.2 164.0
Cash and cash equivalents at end of period 607.1 333.9 607.1 333.9
Non-Guarantor Subsidiaries | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Operating Activities:        
Net earnings 301.6 290.5 961.3 823.6
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation, depletion and amortization     111.6 105.6
Deferred income taxes     (12.4) (7.8)
Stock compensation expense     0.8 0.7
Unrealized (gain) loss on derivatives     (9.2) 4.3
(Gain) loss on disposal of property, plant and equipment and non-core assets       1.5
Undistributed (earnings) of affiliates - net     (54.5) (51.4)
Due to / from affiliates - net     (394.0) (374.0)
Changes in:        
Account and notes receivable - net     (1.9) (273.1)
Margin deposits       1.8
Inventories - net     16.4 12.8
Accrued income taxes     14.2 16.8
Accounts and notes payable and accrued expenses     (0.7) 197.2
Customer advances     1.9 (51.0)
Other - net     (23.1) (3.9)
Net cash provided by operating activities     610.4 403.1
Investing Activities:        
Additions to property, plant and equipment     (47.4) (16.8)
Sales and maturities of short-term and auction rate securities       3.1
Other - net       31.2
Net cash used in investing activities     (47.4) 17.5
Financing Activities:        
Advances from unconsolidated affiliates     40.5  
Distributions to noncontrolling interests     (454.5) (234.5)
Net cash used in financing activities     (414.0) (234.5)
Effect of exchange rate changes on cash and cash equivalents     15.3 (7.5)
Increase in cash and cash equivalents     164.3 178.6
Cash and cash equivalents at beginning of period     808.1 497.5
Cash and cash equivalents at end of period 972.4 676.1 972.4 676.1
Eliminations | Condensed Consolidating Financial Information Relating to Senior Notes
       
Operating Activities:        
Net earnings (681.4) (557.1) (2,265.1) (1,800.6)
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Undistributed (earnings) of affiliates - net     2,265.1 1,800.6
Changes in:        
Account and notes receivable - net     601.8 (249.4)
Accounts and notes payable and accrued expenses     (601.8) 249.4
Eliminations | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Operating Activities:        
Net earnings (859.4) (727.0) (2,807.8) (2,287.5)
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Undistributed (earnings) of affiliates - net     2,807.8 2,287.5
Changes in:        
Account and notes receivable - net     601.8 (249.4)
Accounts and notes payable and accrued expenses     $ (601.8) $ 249.4