XML 136 R105.htm IDEA: XBRL DOCUMENT v3.10.0.1
Financial Statements for Guarantors of the Senior Notes - Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Assets:        
Cash and cash equivalents $ 179.2 $ 778.6 $ 741.6 $ 981.8
Short-term marketable securities 0.0 319.5    
Receivables, net of allowance 276.6 204.4    
Income tax receivable 40.4 24.0    
Inventory 524.7 402.8    
Property, plant, and equipment, net 6,334.4 5,557.8    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 171.6 195.2    
Goodwill and other assets 462.3 406.7    
Disposal Group, Including Discontinued Operation, Assets 0.0 1,654.2    
Total assets 7,989.2 9,543.2    
Liabilities:        
Accounts payable 212.1 119.5    
Accrued liabilities 368.3 321.9    
Total debt 4,029.2 3,241.9    
Deferred income 17.7 20.5    
Deferred income taxes 743.1 728.3    
Advances from subsidiaries 0.0 0.0    
Disposal Group, Including Discontinued Operation, Liabilities 0.0 198.4    
Other liabilities 56.8 54.7    
Total stockholders' equity 2,562.0 4,858.0 4,311.1 4,048.7
Total liabilities and stockholders' equity 7,989.2 9,543.2    
Reportable legal entities | Parent        
Assets:        
Cash and cash equivalents 154.7 763.9 537.9 768.3
Short-term marketable securities 0.0 319.5    
Receivables, net of allowance 12.5 1.1    
Income tax receivable 40.4 24.0    
Inventory 0.0 0.0    
Property, plant, and equipment, net 42.0 47.6    
Investments in and advances to subsidiaries 4,557.8 5,845.4    
Restricted cash 0.0 0.0    
Goodwill and other assets 205.1 130.7    
Disposal Group, Including Discontinued Operation, Assets   0.0    
Total assets 5,012.5 7,132.2    
Liabilities:        
Accounts payable 8.6 7.2    
Accrued liabilities 184.3 182.4    
Total debt 397.4 838.1    
Deferred income 0.0 0.0    
Deferred income taxes 0.0 54.6    
Advances from subsidiaries 1,803.4 1,137.4    
Disposal Group, Including Discontinued Operation, Liabilities   0.0    
Other liabilities 56.8 54.5    
Total stockholders' equity 2,562.0 4,858.0    
Total liabilities and stockholders' equity 5,012.5 7,132.2    
Reportable legal entities | Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 4.1 1.6 5.3 1.9
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 144.9 134.5    
Income tax receivable 0.0 0.0    
Inventory 448.0 341.2    
Property, plant, and equipment, net 1,371.9 2,161.1    
Investments in and advances to subsidiaries 3,091.7 1,807.3    
Restricted cash 0.0 0.0    
Goodwill and other assets 186.9 189.8    
Disposal Group, Including Discontinued Operation, Assets   0.0    
Total assets 5,247.5 4,635.5    
Liabilities:        
Accounts payable 122.1 48.3    
Accrued liabilities 51.5 47.4    
Total debt 0.0 28.3    
Deferred income 16.5 19.2    
Deferred income taxes 790.5 675.2    
Advances from subsidiaries 0.0 0.0    
Disposal Group, Including Discontinued Operation, Liabilities   0.0    
Other liabilities 0.0 0.0    
Total stockholders' equity 4,266.9 3,817.1    
Total liabilities and stockholders' equity 5,247.5 4,635.5    
Reportable legal entities | Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 59.1 65.3 198.4 211.6
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 119.2 68.8    
Income tax receivable 0.0 0.0    
Inventory 77.9 62.2    
Property, plant, and equipment, net 5,644.1 3,865.8    
Investments in and advances to subsidiaries 551.1 528.6    
Restricted cash 132.9 143.0    
Goodwill and other assets 118.0 88.6    
Disposal Group, Including Discontinued Operation, Assets   1,654.2    
Total assets 6,702.3 6,476.5    
Liabilities:        
Accounts payable 81.8 64.1    
Accrued liabilities 132.6 92.7    
Total debt 3,631.8 2,375.5    
Deferred income 1.2 1.4    
Deferred income taxes 0.0 0.0    
Advances from subsidiaries 0.0 0.0    
Disposal Group, Including Discontinued Operation, Liabilities   198.4    
Other liabilities 0.0 0.2    
Total stockholders' equity 2,854.9 3,744.2    
Total liabilities and stockholders' equity 6,702.3 6,476.5    
Eliminations        
Assets:        
Cash and cash equivalents (38.7) (52.2) $ 0.0 $ 0.0
Short-term marketable securities 0.0 0.0    
Receivables, net of allowance 0.0 0.0    
Income tax receivable 0.0 0.0    
Inventory (1.2) (0.6)    
Property, plant, and equipment, net (723.6) (516.7)    
Investments in and advances to subsidiaries (8,200.6) (8,181.3)    
Restricted cash 38.7 52.2    
Goodwill and other assets (47.7) (2.4)    
Disposal Group, Including Discontinued Operation, Assets   0.0    
Total assets (8,973.1) (8,701.0)    
Liabilities:        
Accounts payable (0.4) (0.1)    
Accrued liabilities (0.1) (0.6)    
Total debt 0.0 0.0    
Deferred income 0.0 (0.1)    
Deferred income taxes (47.4) (1.5)    
Advances from subsidiaries (1,803.4) (1,137.4)    
Disposal Group, Including Discontinued Operation, Liabilities   0.0    
Other liabilities 0.0 0.0    
Total stockholders' equity (7,121.8) (7,561.3)    
Total liabilities and stockholders' equity $ (8,973.1) $ (8,701.0)