XML 97 R82.htm IDEA: XBRL DOCUMENT v3.2.0.727
Financial Statements for Guarantors of the Senior Notes (Details 1) - USD ($)
$ in Millions
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2014
Dec. 31, 2013
Assets:        
Cash and cash equivalents $ 583.8 [1] $ 887.9 $ 715.3 $ 428.5
Short-term marketable securities 0.0 [1] 75.0    
Receivables, net of allowance 557.5 [1] 405.3    
Income tax receivable 35.3 [1] 58.6    
Inventory 989.9 [1] 1,068.4    
Property, plant, and equipment, net 5,193.9 [1] 4,902.9    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 197.3 [1] 234.7    
Goodwill and other assets 1,074.5 1,101.0    
Assets 8,632.2 [1] 8,733.8    
Liabilities:        
Accounts payable 273.4 [1] 295.4    
Accrued liabilities 529.5 [1] 709.6    
Debt 3,340.3 [1] 3,553.0    
Deferred income 28.3 [1] 36.4    
Deferred income taxes 645.3 [1] 632.6    
Advances from subsidiaries 0.0 0.0    
Other liabilities 114.1 [1] 109.4    
Total stockholders' equity 3,701.3 [1] 3,397.4    
Total liabilities and stockholders' equity 8,632.2 [1] 8,733.8    
Parent        
Assets:        
Cash and cash equivalents 524.9 827.7 689.1 409.8
Short-term marketable securities 0.0 75.0    
Receivables, net of allowance 0.0 0.0    
Income tax receivable 35.3 58.6    
Inventory 0.0 0.0    
Property, plant, and equipment, net 30.1 29.3    
Investments in and advances to subsidiaries 4,939.3 4,431.1    
Restricted cash 0.0 0.0    
Goodwill and other assets 162.2 180.6    
Assets 5,691.8 5,602.3    
Liabilities:        
Accounts payable 12.3 15.0    
Accrued liabilities 127.8 235.8    
Debt 797.2 789.5    
Deferred income 0.0 0.0    
Deferred income taxes 0.0 0.0    
Advances from subsidiaries 955.2 1,072.0    
Other liabilities 98.0 92.6    
Total stockholders' equity 3,701.3 3,397.4    
Total liabilities and stockholders' equity 5,691.8 5,602.3    
Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 1.6 11.1 1.3 2.1
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 340.5 187.5    
Income tax receivable 0.0 0.0    
Inventory 718.4 801.9    
Property, plant, and equipment, net 1,380.9 813.6    
Investments in and advances to subsidiaries 2,546.5 2,610.6    
Restricted cash 0.0 0.0    
Goodwill and other assets 579.6 575.5    
Assets 5,567.5 5,000.2    
Liabilities:        
Accounts payable 123.7 155.5    
Accrued liabilities 244.9 280.3    
Debt 37.5 39.1    
Deferred income 26.4 34.5    
Deferred income taxes 630.1 634.1    
Advances from subsidiaries 0.0 0.0    
Other liabilities 13.0 13.0    
Total stockholders' equity 4,491.9 3,843.7    
Total liabilities and stockholders' equity 5,567.5 5,000.2    
Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 96.3 89.4 58.5 44.0
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 217.4 218.2    
Income tax receivable 0.0 0.0    
Inventory 290.1 284.6    
Property, plant, and equipment, net 4,281.5 4,624.3    
Investments in and advances to subsidiaries 615.8 526.4    
Restricted cash 158.3 194.4    
Goodwill and other assets 344.3 375.1    
Assets 6,003.7 6,312.4    
Liabilities:        
Accounts payable 138.0 125.5    
Accrued liabilities 156.8 193.5    
Debt 2,505.6 2,724.4    
Deferred income 1.9 1.9    
Deferred income taxes 10.2 12.1    
Advances from subsidiaries 0.0 0.0    
Other liabilities 3.1 3.8    
Total stockholders' equity 3,188.1 3,251.2    
Total liabilities and stockholders' equity 6,003.7 6,312.4    
Eliminations        
Assets:        
Cash and cash equivalents (39.0) (40.3) $ (33.6) $ (27.4)
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance (0.4) (0.4)    
Income tax receivable 0.0 0.0    
Inventory (18.6) (18.1)    
Property, plant, and equipment, net (498.6) (564.3)    
Investments in and advances to subsidiaries (8,101.6) (7,568.1)    
Restricted cash 39.0 40.3    
Goodwill and other assets (11.6) (30.2)    
Assets (8,630.8) (8,181.1)    
Liabilities:        
Accounts payable (0.6) (0.6)    
Accrued liabilities 0.0 0.0    
Debt 0.0 0.0    
Deferred income 0.0 0.0    
Deferred income taxes 5.0 (13.6)    
Advances from subsidiaries (955.2) (1,072.0)    
Other liabilities 0.0 0.0    
Total stockholders' equity (7,680.0) (7,094.9)    
Total liabilities and stockholders' equity $ (8,630.8) $ (8,181.1)    
[1] (unaudited)