XML 143 R107.htm IDEA: XBRL DOCUMENT v3.6.0.2
Financial Statements for Guarantors of the Senior Notes (Details 2) - USD ($)
$ in Millions
Dec. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Dec. 31, 2013
Assets:          
Cash and cash equivalents $ 563.4 $ 786.0 $ 786.0 $ 887.9 $ 428.5
Short-term marketable securities 234.7 84.9      
Receivables, net of allowance 378.7 369.9      
Income tax receivable 102.1 94.9      
Inventory 665.8 943.1      
Property, plant, and equipment, net 5,966.8 5,348.0      
Investments in and advances to subsidiaries 0.0 0.0      
Restricted cash 178.2 195.8      
Goodwill and other assets 1,035.6 1,063.3      
Total assets 9,125.3 8,885.9   8,695.3  
Liabilities:          
Accounts payable 156.1 216.8      
Accrued liabilities 426.1 529.6      
Total debt 3,056.6 3,195.4      
Deferred income 23.5 27.1      
Deferred income taxes 1,072.9 752.2      
Advances from subsidiaries 0.0 0.0      
Other liabilities 79.0 116.1      
Total stockholders' equity 4,311.1 4,048.7   3,397.4 2,749.1
Total liabilities and stockholders' equity 9,125.3 8,885.9      
Reportable legal entities | Parent          
Assets:          
Cash and cash equivalents 537.9 768.3 768.3 827.7 409.7
Short-term marketable securities 234.7 84.9      
Receivables, net of allowance 1.1 0.1      
Income tax receivable 99.9 94.9      
Inventory 0.0 0.0      
Property, plant, and equipment, net 48.8 37.7      
Investments in and advances to subsidiaries 4,862.4 6,262.9      
Restricted cash 0.0 0.0      
Goodwill and other assets 150.8 178.8      
Total assets 5,935.6 7,427.6      
Liabilities:          
Accounts payable 5.7 9.9      
Accrued liabilities 200.0 224.9      
Total debt 818.7 800.6      
Deferred income 0.0 0.0      
Deferred income taxes 78.6 31.2      
Advances from subsidiaries 458.2 2,212.2      
Other liabilities 63.3 100.1      
Total stockholders' equity 4,311.1 4,048.7      
Total liabilities and stockholders' equity 5,935.6 7,427.6      
Reportable legal entities | Combined Guarantor Subsidiaries          
Assets:          
Cash and cash equivalents 5.2 1.7 1.7 11.1 2.1
Short-term marketable securities 0.0 0.0      
Receivables, net of allowance 201.1 196.3      
Income tax receivable 0.0 0.0      
Inventory 409.2 634.1      
Property, plant, and equipment, net 2,329.6 1,597.0      
Investments in and advances to subsidiaries 2,441.1 3,633.1      
Restricted cash 0.0 0.2      
Goodwill and other assets 584.9 579.8      
Total assets 5,971.1 6,642.2      
Liabilities:          
Accounts payable 45.2 62.9      
Accrued liabilities 84.2 137.3      
Total debt 32.0 35.6      
Deferred income 21.9 25.4      
Deferred income taxes 984.9 711.3      
Advances from subsidiaries 11.5 0.0      
Other liabilities 13.5 13.6      
Total stockholders' equity 4,777.9 5,656.1      
Total liabilities and stockholders' equity 5,971.1 6,642.2      
Reportable legal entities | Combined Non-Guarantor Subsidiaries          
Assets:          
Cash and cash equivalents 51.3 51.1 51.1 89.4 44.1
Short-term marketable securities 0.0 0.0      
Receivables, net of allowance 176.5 173.5      
Income tax receivable 2.2 0.0      
Inventory 266.5 325.4      
Property, plant, and equipment, net 4,047.6 4,204.3      
Investments in and advances to subsidiaries 470.0 908.5      
Restricted cash 147.1 160.5      
Goodwill and other assets 301.2 304.7      
Total assets 5,462.4 6,128.0      
Liabilities:          
Accounts payable 105.7 144.3      
Accrued liabilities 143.2 168.5      
Total debt 2,205.9 2,359.2      
Deferred income 1.6 1.7      
Deferred income taxes 9.1 9.4      
Advances from subsidiaries 0.0 0.0      
Other liabilities 2.2 2.4      
Total stockholders' equity 2,994.7 3,442.5      
Total liabilities and stockholders' equity 5,462.4 6,128.0      
Eliminations          
Assets:          
Cash and cash equivalents (31.0) (35.1) $ (35.1) $ (40.3) $ (27.4)
Short-term marketable securities 0.0 0.0      
Receivables, net of allowance 0.0 0.0      
Income tax receivable 0.0 0.0      
Inventory (9.9) (16.4)      
Property, plant, and equipment, net (459.2) (491.0)      
Investments in and advances to subsidiaries (7,773.5) (10,804.5)      
Restricted cash 31.1 35.1      
Goodwill and other assets (1.3) 0.0      
Total assets (8,243.8) (11,311.9)      
Liabilities:          
Accounts payable (0.5) (0.3)      
Accrued liabilities (1.3) (1.1)      
Total debt 0.0 0.0      
Deferred income 0.0 0.0      
Deferred income taxes 0.3 0.3      
Advances from subsidiaries (469.7) (2,212.2)      
Other liabilities 0.0 0.0      
Total stockholders' equity (7,772.6) (9,098.6)      
Total liabilities and stockholders' equity $ (8,243.8) $ (11,311.9)