XML 93 R80.htm IDEA: XBRL DOCUMENT v3.5.0.2
Financial Statements for Guarantors of the Senior Notes (Details 2) - USD ($)
$ in Millions
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Assets:        
Cash and cash equivalents $ 557.8 [1] $ 786.0 $ 677.8 $ 887.9
Short-term marketable securities 284.7 [1] 84.9    
Receivables, net of allowance 372.2 [1] 369.9    
Income tax receivable 54.9 [1] 94.9    
Inventory 869.6 [1] 943.1    
Property, plant, and equipment, net 5,763.2 [1] 5,348.0    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 183.9 [1] 195.8    
Goodwill and other assets 1,049.3 1,063.3    
Total assets 9,135.6 [1] 8,885.9    
Liabilities:        
Accounts payable 211.0 [1] 216.8    
Accrued liabilities 477.7 [1] 529.6    
Debt 3,107.1 [1] 3,195.4    
Deferred income 24.2 [1] 27.1    
Deferred income taxes 936.0 [1] 752.2    
Advances from subsidiaries 0.0 0.0    
Other liabilities 125.2 [1] 116.1    
Total stockholders' equity 4,254.4 [1] 4,048.7    
Total liabilities and stockholders' equity 9,135.6 [1] 8,885.9    
Reportable legal entities | Parent        
Assets:        
Cash and cash equivalents 523.6 768.3 650.5 827.7
Short-term marketable securities 284.7 84.9    
Receivables, net of allowance 0.0 0.1    
Income tax receivable 54.9 94.9    
Inventory 0.0 0.0    
Property, plant, and equipment, net 45.7 37.7    
Investments in and advances to subsidiaries 6,627.5 6,262.9    
Restricted cash 0.0 0.0    
Goodwill and other assets 163.8 178.8    
Total assets 7,700.2 7,427.6    
Liabilities:        
Accounts payable 9.2 9.9    
Accrued liabilities 229.8 224.9    
Debt 814.1 800.6    
Deferred income 0.0 0.0    
Deferred income taxes 70.0 31.2    
Advances from subsidiaries 2,213.3 2,212.2    
Other liabilities 109.4 100.1    
Total stockholders' equity 4,254.4 4,048.7    
Total liabilities and stockholders' equity 7,700.2 7,427.6    
Reportable legal entities | Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 3.9 1.7 0.5 11.1
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 184.4 196.3    
Income tax receivable 0.0 0.0    
Inventory 594.8 634.1    
Property, plant, and equipment, net 2,128.5 1,597.0    
Investments in and advances to subsidiaries 3,568.8 3,633.1    
Restricted cash 0.0 0.2    
Goodwill and other assets 585.1 579.8    
Total assets 7,065.5 6,642.2    
Liabilities:        
Accounts payable 83.7 62.9    
Accrued liabilities 87.2 137.3    
Debt 33.2 35.6    
Deferred income 22.6 25.4    
Deferred income taxes 861.5 711.3    
Advances from subsidiaries 0.0 0.0    
Other liabilities 13.5 13.6    
Total stockholders' equity 5,963.8 5,656.1    
Total liabilities and stockholders' equity 7,065.5 6,642.2    
Reportable legal entities | Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 64.3 51.1 62.5 89.4
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 189.0 173.5    
Income tax receivable 0.0 0.0    
Inventory 291.0 325.4    
Property, plant, and equipment, net 4,068.1 4,204.3    
Investments in and advances to subsidiaries 1,063.7 908.5    
Restricted cash 149.9 160.5    
Goodwill and other assets 301.4 304.7    
Total assets 6,127.4 6,128.0    
Liabilities:        
Accounts payable 119.6 144.3    
Accrued liabilities 161.7 168.5    
Debt 2,259.8 2,359.2    
Deferred income 1.6 1.7    
Deferred income taxes 4.2 9.4    
Advances from subsidiaries 0.0 0.0    
Other liabilities 2.3 2.4    
Total stockholders' equity 3,578.2 3,442.5    
Total liabilities and stockholders' equity 6,127.4 6,128.0    
Eliminations        
Assets:        
Cash and cash equivalents (34.0) (35.1) $ (35.7) $ (40.3)
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance (1.2) 0.0    
Income tax receivable 0.0 0.0    
Inventory (16.2) (16.4)    
Property, plant, and equipment, net (479.1) (491.0)    
Investments in and advances to subsidiaries (11,260.0) (10,804.5)    
Restricted cash 34.0 35.1    
Goodwill and other assets (1.0) 0.0    
Total assets (11,757.5) (11,311.9)    
Liabilities:        
Accounts payable (1.5) (0.3)    
Accrued liabilities (1.0) (1.1)    
Debt 0.0 0.0    
Deferred income 0.0 0.0    
Deferred income taxes 0.3 0.3    
Advances from subsidiaries (2,213.3) (2,212.2)    
Other liabilities 0.0 0.0    
Total stockholders' equity (9,542.0) (9,098.6)    
Total liabilities and stockholders' equity $ (11,757.5) $ (11,311.9)    
[1] (unaudited)