XML 96 R81.htm IDEA: XBRL DOCUMENT v3.7.0.1
Financial Statements for Guarantors of the Senior Notes (Details 2) - USD ($)
$ in Millions
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Assets:        
Cash and cash equivalents $ 586.7 [1] $ 563.4 $ 635.7 $ 786.0
Short-term marketable securities 192.1 [1] 234.7    
Receivables, net of allowance 323.7 [1] 378.7    
Income tax receivable 133.0 [1] 102.1    
Inventory 632.1 [1] 665.8    
Property, plant, and equipment, net 6,080.1 [1] 5,966.8    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 183.8 [1] 178.2    
Goodwill and other assets 1,011.9 1,035.6    
Total assets 9,143.4 [1] 9,125.3    
Liabilities:        
Accounts payable 156.4 [1] 156.1    
Accrued liabilities 398.6 [1] 426.1    
Debt 3,036.0 [1] 3,056.6    
Deferred income 22.7 [1] 23.5    
Deferred income taxes 1,128.5 [1] 1,072.9    
Advances from subsidiaries 0.0 0.0    
Other liabilities 52.3 [1] 79.0    
Total stockholders' equity 4,348.9 [1] 4,311.1    
Total liabilities and stockholders' equity 9,143.4 [1] 9,125.3    
Reportable legal entities | Parent        
Assets:        
Cash and cash equivalents 562.9 537.9 611.4 768.3
Short-term marketable securities 192.1 234.7    
Receivables, net of allowance 0.8 1.1    
Income tax receivable 130.8 99.9    
Inventory 0.0 0.0    
Property, plant, and equipment, net 48.3 48.8    
Investments in and advances to subsidiaries 4,923.1 4,862.4    
Restricted cash 0.0 0.0    
Goodwill and other assets 125.1 150.8    
Total assets 5,983.1 5,935.6    
Liabilities:        
Accounts payable 6.1 5.7    
Accrued liabilities 203.0 200.0    
Debt 823.3 818.7    
Deferred income 0.0 0.0    
Deferred income taxes 90.3 78.6    
Advances from subsidiaries 463.3 458.2    
Other liabilities 48.2 63.3    
Total stockholders' equity 4,348.9 4,311.1    
Total liabilities and stockholders' equity 5,983.1 5,935.6    
Reportable legal entities | Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 5.2 5.2 4.8 1.7
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 139.8 219.2    
Income tax receivable 0.0 0.0    
Inventory 411.0 444.2    
Property, plant, and equipment, net 2,498.9 2,347.4    
Investments in and advances to subsidiaries 2,593.4 2,565.0    
Restricted cash 0.0 0.0    
Goodwill and other assets 587.5 585.1    
Total assets 6,235.8 6,166.1    
Liabilities:        
Accounts payable 49.3 54.8    
Accrued liabilities 64.5 87.7    
Debt 31.1 32.0    
Deferred income 21.2 21.9    
Deferred income taxes 1,025.7 984.7    
Advances from subsidiaries 0.0 0.0    
Other liabilities 1.9 13.5    
Total stockholders' equity 5,042.1 4,971.5    
Total liabilities and stockholders' equity 6,235.8 6,166.1    
Reportable legal entities | Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 53.6 51.3 48.4 51.1
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 183.1 158.4    
Income tax receivable 2.2 2.2    
Inventory 232.6 231.5    
Property, plant, and equipment, net 3,987.9 4,029.8    
Investments in and advances to subsidiaries 334.0 334.6    
Restricted cash 148.8 147.1    
Goodwill and other assets 302.3 301.0    
Total assets 5,244.5 5,255.9    
Liabilities:        
Accounts payable 101.5 96.1    
Accrued liabilities 134.1 139.7    
Debt 2,181.6 2,205.9    
Deferred income 1.5 1.6    
Deferred income taxes 12.2 9.3    
Advances from subsidiaries 0.0 0.0    
Other liabilities 2.2 2.2    
Total stockholders' equity 2,811.4 2,801.1    
Total liabilities and stockholders' equity 5,244.5 5,255.9    
Eliminations        
Assets:        
Cash and cash equivalents (35.0) (31.0) $ (28.9) $ (35.1)
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 0.0 0.0    
Income tax receivable 0.0 0.0    
Inventory (11.5) (9.9)    
Property, plant, and equipment, net (455.0) (459.2)    
Investments in and advances to subsidiaries (7,850.5) (7,762.0)    
Restricted cash 35.0 31.1    
Goodwill and other assets (3.0) (1.3)    
Total assets (8,320.0) (8,232.3)    
Liabilities:        
Accounts payable (0.5) (0.5)    
Accrued liabilities (3.0) (1.3)    
Debt 0.0 0.0    
Deferred income 0.0 0.0    
Deferred income taxes 0.3 0.3    
Advances from subsidiaries (463.3) (458.2)    
Other liabilities 0.0 0.0    
Total stockholders' equity (7,853.5) (7,772.6)    
Total liabilities and stockholders' equity $ (8,320.0) $ (8,232.3)    
[1] (unaudited)