XML 92 R79.htm IDEA: XBRL DOCUMENT v3.3.1.900
Financial Statements for Guarantors of the Senior Notes (Details 2) - USD ($)
$ in Millions
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2014
Assets:        
Cash and cash equivalents $ 635.7 [1] $ 786.0 $ 590.7 $ 887.9
Short-term marketable securities 199.9 [1] 84.9    
Receivables, net of allowance 375.0 [1] 369.9    
Income tax receivable 21.9 [1] 94.9    
Inventory 936.1 [1] 943.1    
Property, plant, and equipment, net 5,523.5 [1] 5,348.0    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 185.6 [1] 195.8    
Goodwill and other assets 1,032.0 1,063.3    
Total assets 8,909.7 [1] 8,885.9    
Liabilities:        
Accounts payable 223.8 [1] 216.8    
Accrued liabilities 452.3 [1] 529.6    
Debt 3,171.0 [1] 3,195.4    
Deferred income 25.8 [1] 27.1    
Deferred income taxes 813.5 [1] 752.2    
Advances from subsidiaries 0.0 0.0    
Other liabilities 117.3 [1] 116.1    
Total stockholders' equity 4,106.0 [1] 4,048.7    
Total liabilities and stockholders' equity 8,909.7 [1] 8,885.9    
Reportable legal entities | Parent        
Assets:        
Cash and cash equivalents 611.4 768.3 548.5 827.7
Short-term marketable securities 199.9 84.9    
Receivables, net of allowance 0.3 0.1    
Income tax receivable 21.9 94.9    
Inventory 0.0 0.0    
Property, plant, and equipment, net 39.8 37.7    
Investments in and advances to subsidiaries 6,378.3 6,262.9    
Restricted cash 0.0 0.0    
Goodwill and other assets 175.5 178.8    
Total assets 7,427.1 7,427.6    
Liabilities:        
Accounts payable 9.6 9.9    
Accrued liabilities 203.2 224.9    
Debt 805.0 800.6    
Deferred income 0.0 0.0    
Deferred income taxes 37.2 31.2    
Advances from subsidiaries 2,164.7 2,212.2    
Other liabilities 101.4 100.1    
Total stockholders' equity 4,106.0 4,048.7    
Total liabilities and stockholders' equity 7,427.1 7,427.6    
Reportable legal entities | Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 4.8 1.7 2.4 11.1
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 192.4 196.3    
Income tax receivable 0.0 0.0    
Inventory 641.2 634.1    
Property, plant, and equipment, net 1,864.6 1,597.0    
Investments in and advances to subsidiaries 3,537.6 3,633.1    
Restricted cash 0.0 0.2    
Goodwill and other assets 587.5 579.8    
Total assets 6,828.1 6,642.2    
Liabilities:        
Accounts payable 89.5 62.9    
Accrued liabilities 144.1 137.3    
Debt 34.9 35.6    
Deferred income 24.2 25.4    
Deferred income taxes 765.8 711.3    
Advances from subsidiaries 0.0 0.0    
Other liabilities 13.6 13.6    
Total stockholders' equity 5,756.0 5,656.1    
Total liabilities and stockholders' equity 6,828.1 6,642.2    
Reportable legal entities | Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 48.4 51.1 76.9 89.4
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 182.3 173.5    
Income tax receivable 0.0 0.0    
Inventory 311.6 325.4    
Property, plant, and equipment, net 4,106.5 4,204.3    
Investments in and advances to subsidiaries 987.9 908.5    
Restricted cash 156.7 160.5    
Goodwill and other assets 303.0 304.7    
Total assets 6,096.4 6,128.0    
Liabilities:        
Accounts payable 124.8 144.3    
Accrued liabilities 140.1 168.5    
Debt 2,331.1 2,359.2    
Deferred income 1.6 1.7    
Deferred income taxes 10.3 9.4    
Advances from subsidiaries 0.0 0.0    
Other liabilities 2.3 2.4    
Total stockholders' equity 3,486.2 3,442.5    
Total liabilities and stockholders' equity 6,096.4 6,128.0    
Eliminations        
Assets:        
Cash and cash equivalents (28.9) (35.1) $ (37.1) $ (40.3)
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 0.0 0.0    
Income tax receivable 0.0 0.0    
Inventory (16.7) (16.4)    
Property, plant, and equipment, net (487.4) (491.0)    
Investments in and advances to subsidiaries (10,903.8) (10,804.5)    
Restricted cash 28.9 35.1    
Goodwill and other assets (34.0) 0.0    
Total assets (11,441.9) (11,311.9)    
Liabilities:        
Accounts payable (0.1) (0.3)    
Accrued liabilities (35.1) (1.1)    
Debt 0.0 0.0    
Deferred income 0.0 0.0    
Deferred income taxes 0.2 0.3    
Advances from subsidiaries (2,164.7) (2,212.2)    
Other liabilities 0.0 0.0    
Total stockholders' equity (9,242.2) (9,098.6)    
Total liabilities and stockholders' equity $ (11,441.9) $ (11,311.9)    
[1] (unaudited)