XML 96 R83.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Statements for Guarantors of the Senior Notes - Balance Sheet (Details) - USD ($)
$ in Millions
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Assets:        
Cash and cash equivalents $ 874.7 [1] $ 563.4 $ 557.8 $ 786.0
Short-term marketable securities 150.0 [1] 234.7    
Receivables, net of allowance 399.1 [1] 378.7    
Income tax receivable 181.2 [1] 102.1    
Inventory 661.8 [1] 665.8    
Property, plant, and equipment, net 6,070.1 [1] 5,966.8    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 176.3 [1] 178.2    
Goodwill and other assets 1,051.7 1,035.6    
Total assets 9,564.9 [1] 9,125.3    
Liabilities:        
Accounts payable 194.5 [1] 156.1    
Accrued liabilities 418.2 [1] 426.1    
Debt 3,276.4 [1] 3,056.6    
Deferred income 21.3 [1] 23.5    
Deferred income taxes 1,247.4 [1] 1,072.9    
Advances from subsidiaries 0.0 0.0    
Other liabilities 57.0 [1] 79.0    
Total stockholders' equity 4,350.1 [1] 4,311.1    
Total liabilities and stockholders' equity 9,564.9 [1] 9,125.3    
Reportable legal entities | Parent        
Assets:        
Cash and cash equivalents 853.0 537.9 523.6 768.3
Short-term marketable securities 150.0 234.7    
Receivables, net of allowance 0.3 1.1    
Income tax receivable 179.0 99.9    
Inventory 0.0 0.0    
Property, plant, and equipment, net 48.2 48.8    
Investments in and advances to subsidiaries 5,145.3 4,862.4    
Restricted cash 0.0 0.0    
Goodwill and other assets 147.9 150.8    
Total assets 6,523.7 5,935.6    
Liabilities:        
Accounts payable 8.4 5.7    
Accrued liabilities 215.7 200.0    
Debt 833.1 818.7    
Deferred income 0.0 0.0    
Deferred income taxes 130.8 78.6    
Advances from subsidiaries 932.6 458.2    
Other liabilities 53.0 63.3    
Total stockholders' equity 4,350.1 4,311.1    
Total liabilities and stockholders' equity 6,523.7 5,935.6    
Reportable legal entities | Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 6.1 5.2 3.9 1.7
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 222.1 219.2    
Income tax receivable 0.0 0.0    
Inventory 434.4 444.2    
Property, plant, and equipment, net 2,222.9 2,347.4    
Investments in and advances to subsidiaries 3,057.9 2,565.0    
Restricted cash 0.0 0.0    
Goodwill and other assets 585.3 585.1    
Total assets 6,528.7 6,166.1    
Liabilities:        
Accounts payable 74.4 54.8    
Accrued liabilities 70.0 87.7    
Debt 29.3 32.0    
Deferred income 19.8 21.9    
Deferred income taxes 1,096.5 984.7    
Advances from subsidiaries 0.0 0.0    
Other liabilities 1.9 13.5    
Total stockholders' equity 5,236.8 4,971.5    
Total liabilities and stockholders' equity 6,528.7 6,166.1    
Reportable legal entities | Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 71.5 51.3 64.3 51.1
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 176.7 158.4    
Income tax receivable 2.2 2.2    
Inventory 237.9 231.5    
Property, plant, and equipment, net 4,316.7 4,029.8    
Investments in and advances to subsidiaries 386.2 334.6    
Restricted cash 120.4 147.1    
Goodwill and other assets 325.9 301.0    
Total assets 5,637.5 5,255.9    
Liabilities:        
Accounts payable 112.1 96.1    
Accrued liabilities 139.9 139.7    
Debt 2,414.0 2,205.9    
Deferred income 1.5 1.6    
Deferred income taxes 19.8 9.3    
Advances from subsidiaries 0.0 0.0    
Other liabilities 2.1 2.2    
Total stockholders' equity 2,948.1 2,801.1    
Total liabilities and stockholders' equity 5,637.5 5,255.9    
Eliminations        
Assets:        
Cash and cash equivalents (55.9) (31.0) $ (34.0) $ (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 (10.5) (9.9)    
Property, plant, and equipment, net (517.7) (459.2)    
Investments in and advances to subsidiaries (8,589.4) (7,762.0)    
Restricted cash 55.9 31.1    
Goodwill and other assets (7.4) (1.3)    
Total assets (9,125.0) (8,232.3)    
Liabilities:        
Accounts payable (0.4) (0.5)    
Accrued liabilities (7.4) (1.3)    
Debt 0.0 0.0    
Deferred income 0.0 0.0    
Deferred income taxes 0.3 0.3    
Advances from subsidiaries (932.6) (458.2)    
Other liabilities 0.0 0.0    
Total stockholders' equity (8,184.9) (7,772.6)    
Total liabilities and stockholders' equity $ (9,125.0) $ (8,232.3)    
[1] (unaudited)