XML 99 R82.htm IDEA: XBRL DOCUMENT v3.7.0.1
Financial Statements for Guarantors of the Senior Notes (Details 2) - USD ($)
$ in Millions
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Assets:        
Cash and cash equivalents $ 808.7 [1] $ 563.4 $ 614.0 $ 786.0
Short-term marketable securities 179.6 [1] 234.7    
Receivables, net of allowance 351.4 [1] 378.7    
Income tax receivable 182.7 [1] 102.1    
Inventory 627.3 [1] 665.8    
Property, plant, and equipment, net 6,073.2 [1] 5,966.8    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 194.8 [1] 178.2    
Goodwill and other assets 1,034.4 1,035.6    
Total assets 9,452.1 [1] 9,125.3    
Liabilities:        
Accounts payable 167.1 [1] 156.1    
Accrued liabilities 412.4 [1] 426.1    
Debt 3,270.0 [1] 3,056.6    
Deferred income 22.0 [1] 23.5    
Deferred income taxes 1,210.7 [1] 1,072.9    
Advances from subsidiaries 0.0 0.0    
Other liabilities 54.4 [1] 79.0    
Total stockholders' equity 4,315.5 [1] 4,311.1    
Total liabilities and stockholders' equity 9,452.1 [1] 9,125.3    
Reportable legal entities | Parent        
Assets:        
Cash and cash equivalents 784.0 537.9 592.6 768.3
Short-term marketable securities 179.6 234.7    
Receivables, net of allowance 0.4 1.1    
Income tax receivable 180.5 99.9    
Inventory 0.0 0.0    
Property, plant, and equipment, net 49.4 48.8    
Investments in and advances to subsidiaries 5,032.6 4,862.4    
Restricted cash 0.0 0.0    
Goodwill and other assets 145.6 150.8    
Total assets 6,372.1 5,935.6    
Liabilities:        
Accounts payable 7.4 5.7    
Accrued liabilities 219.7 200.0    
Debt 828.2 818.7    
Deferred income 0.0 0.0    
Deferred income taxes 117.0 78.6    
Advances from subsidiaries 833.9 458.2    
Other liabilities 50.4 63.3    
Total stockholders' equity 4,315.5 4,311.1    
Total liabilities and stockholders' equity 6,372.1 5,935.6    
Reportable legal entities | Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 6.1 5.2 1.3 1.7
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 176.3 219.2    
Income tax receivable 0.0 0.0    
Inventory 405.1 444.2    
Property, plant, and equipment, net 2,212.5 2,347.4    
Investments in and advances to subsidiaries 2,963.7 2,565.0    
Restricted cash 0.5 0.0    
Goodwill and other assets 587.1 585.1    
Total assets 6,351.3 6,166.1    
Liabilities:        
Accounts payable 57.2 54.8    
Accrued liabilities 61.9 87.7    
Debt 30.2 32.0    
Deferred income 20.5 21.9    
Deferred income taxes 1,078.6 984.7    
Advances from subsidiaries 0.0 0.0    
Other liabilities 1.9 13.5    
Total stockholders' equity 5,101.0 4,971.5    
Total liabilities and stockholders' equity 6,351.3 6,166.1    
Reportable legal entities | Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 47.3 51.3 46.0 51.1
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 174.7 158.4    
Income tax receivable 2.2 2.2    
Inventory 232.8 231.5    
Property, plant, and equipment, net 4,333.3 4,029.8    
Investments in and advances to subsidiaries 363.2 334.6    
Restricted cash 165.6 147.1    
Goodwill and other assets 307.4 301.0    
Total assets 5,626.5 5,255.9    
Liabilities:        
Accounts payable 102.9 96.1    
Accrued liabilities 136.5 139.7    
Debt 2,411.6 2,205.9    
Deferred income 1.5 1.6    
Deferred income taxes 14.8 9.3    
Advances from subsidiaries 0.0 0.0    
Other liabilities 2.1 2.2    
Total stockholders' equity 2,957.1 2,801.1    
Total liabilities and stockholders' equity 5,626.5 5,255.9    
Eliminations        
Assets:        
Cash and cash equivalents (28.7) (31.0) $ (25.9) $ (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 (10.6) (9.9)    
Property, plant, and equipment, net (522.0) (459.2)    
Investments in and advances to subsidiaries (8,359.5) (7,762.0)    
Restricted cash 28.7 31.1    
Goodwill and other assets (5.7) (1.3)    
Total assets (8,897.8) (8,232.3)    
Liabilities:        
Accounts payable (0.4) (0.5)    
Accrued liabilities (5.7) (1.3)    
Debt 0.0 0.0    
Deferred income 0.0 0.0    
Deferred income taxes 0.3 0.3    
Advances from subsidiaries (833.9) (458.2)    
Other liabilities 0.0 0.0    
Total stockholders' equity (8,058.1) (7,772.6)    
Total liabilities and stockholders' equity $ (8,897.8) $ (8,232.3)    
[1] (unaudited)