XML 93 R75.htm IDEA: XBRL DOCUMENT v3.19.1
Financial Statements for Guarantors of the Senior Notes - Balance Sheet (Details) - USD ($)
$ in Millions
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Assets:        
Cash and cash equivalents $ 73.9 $ 179.2    
Receivables, net of allowance 370.0 276.6    
Income tax receivable 16.1 40.4    
Inventory 618.4 524.7    
Property, plant, and equipment, net 6,746.8 6,334.4    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 114.2 171.6    
Goodwill and other assets 474.5 462.3    
Total assets 8,413.9 7,989.2    
Liabilities:        
Accounts payable 197.3 212.1    
Accrued liabilities 336.3 368.3    
Debt 4,466.4 4,029.2    
Deferred income 0.0 17.7    
Deferred income taxes 752.7 743.1    
Advances from subsidiaries 0.0 0.0    
Other liabilities 96.1 56.8    
Total stockholders' equity 2,565.1 2,562.0 $ 4,834.6 $ 4,858.0
Total liabilities and stockholders' equity 8,413.9 7,989.2    
Reportable legal entities | Parent        
Assets:        
Cash and cash equivalents 63.0 154.7    
Receivables, net of allowance 18.5 12.5    
Income tax receivable 16.1 40.4    
Inventory 0.0 0.0    
Property, plant, and equipment, net 40.8 42.0    
Investments in and advances to subsidiaries 4,626.2 4,558.6    
Restricted cash 0.0 0.0    
Goodwill and other assets 219.0 205.1    
Total assets 4,983.6 5,013.3    
Liabilities:        
Accounts payable 4.9 8.6    
Accrued liabilities 152.9 184.3    
Debt 647.5 397.4    
Deferred income   0.0    
Deferred income taxes 0.0 0.0    
Advances from subsidiaries 1,559.7 1,804.2    
Other liabilities 53.5 56.8    
Total stockholders' equity 2,565.1 2,562.0    
Total liabilities and stockholders' equity 4,983.6 5,013.3    
Reportable legal entities | Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 2.9 4.1    
Receivables, net of allowance 250.0 181.8    
Income tax receivable 0.0 0.0    
Inventory 575.2 485.8    
Property, plant, and equipment, net 1,608.5 1,436.3    
Investments in and advances to subsidiaries 2,687.5 2,981.7    
Restricted cash 0.0 0.0    
Goodwill and other assets 238.5 197.9    
Total assets 5,362.6 5,287.6    
Liabilities:        
Accounts payable 122.2 134.0    
Accrued liabilities 46.1 55.4    
Debt 0.0 0.0    
Deferred income   16.5    
Deferred income taxes 811.7 790.3    
Advances from subsidiaries 0.0 0.0    
Other liabilities 41.3 0.0    
Total stockholders' equity 4,341.3 4,291.4    
Total liabilities and stockholders' equity 5,362.6 5,287.6    
Reportable legal entities | Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 35.0 59.1    
Receivables, net of allowance 101.5 82.3    
Income tax receivable 0.0 0.0    
Inventory 45.7 40.9    
Property, plant, and equipment, net 5,806.1 5,579.7    
Investments in and advances to subsidiaries 701.7 661.1    
Restricted cash 87.2 132.9    
Goodwill and other assets 76.2 106.8    
Total assets 6,853.4 6,662.8    
Liabilities:        
Accounts payable 70.6 69.9    
Accrued liabilities 141.1 128.7    
Debt 3,818.9 3,631.8    
Deferred income   1.2    
Deferred income taxes 0.0 0.0    
Advances from subsidiaries 0.0 0.0    
Other liabilities 1.3 0.0    
Total stockholders' equity 2,821.5 2,831.2    
Total liabilities and stockholders' equity 6,853.4 6,662.8    
Eliminations        
Assets:        
Cash and cash equivalents (27.0) (38.7)    
Receivables, net of allowance 0.0 0.0    
Income tax receivable 0.0 0.0    
Inventory (2.5) (2.0)    
Property, plant, and equipment, net (708.6) (723.6)    
Investments in and advances to subsidiaries (8,015.4) (8,201.4)    
Restricted cash 27.0 38.7    
Goodwill and other assets (59.2) (47.5)    
Total assets (8,785.7) (8,974.5)    
Liabilities:        
Accounts payable (0.4) (0.4)    
Accrued liabilities (3.8) (0.1)    
Debt 0.0 0.0    
Deferred income   0.0    
Deferred income taxes (59.0) (47.2)    
Advances from subsidiaries (1,559.7) (1,804.2)    
Other liabilities 0.0 0.0    
Total stockholders' equity (7,162.8) (7,122.6)    
Total liabilities and stockholders' equity $ (8,785.7) $ (8,974.5)