XML 15 R76.htm IDEA: XBRL DOCUMENT v3.19.3
Financial Statements for Guarantors of the Senior Notes - Balance Sheet (Details) - USD ($)
$ in Millions
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Assets:                
Cash and cash equivalents $ 97.6     $ 179.2        
Receivables, net of allowance 304.7     276.6        
Income tax receivable 21.1     40.4        
Inventory 632.9     524.7        
Property, plant, and equipment, net 6,916.7     6,334.4        
Investments in and advances to subsidiaries 0.0     0.0        
Restricted cash 117.5     171.6        
Goodwill and other assets 552.6     462.3        
Total assets 8,643.1     7,989.2        
Liabilities:                
Accounts payable 250.8     212.1        
Accrued liabilities 368.9     368.3        
Debt 4,685.2     4,029.2        
Deferred income 0.0     17.7        
Deferred Income Taxes and Other Tax Liabilities, Noncurrent 784.1     743.1        
Advances from subsidiaries 0.0     0.0        
Other liabilities 94.8     56.8        
Total stockholders' equity 2,459.3 $ 2,529.6 $ 2,565.1 2,562.0 $ 4,643.4 $ 4,671.8 $ 4,834.6 $ 4,858.0
Total liabilities and stockholders' equity 8,643.1     7,989.2        
Reportable legal entities | Parent                
Assets:                
Cash and cash equivalents 87.4     154.7        
Receivables, net of allowance 2.9     12.5        
Income tax receivable 21.1     40.4        
Inventory 0.0     0.0        
Property, plant, and equipment, net 42.3     42.0        
Investments in and advances to subsidiaries 4,655.8     4,558.6        
Restricted cash 0.0     0.0        
Goodwill and other assets 252.1     205.1        
Total assets 5,061.6     5,013.3        
Liabilities:                
Accounts payable 4.3     8.6        
Accrued liabilities 179.8     184.3        
Debt 472.7     397.4        
Deferred income       0.0        
Deferred Income Taxes and Other Tax Liabilities, Noncurrent 0.0     0.0        
Advances from subsidiaries 1,893.8     1,804.2        
Other liabilities 51.7     56.8        
Total stockholders' equity 2,459.3     2,562.0        
Total liabilities and stockholders' equity 5,061.6     5,013.3        
Reportable legal entities | Combined Guarantor Subsidiaries                
Assets:                
Cash and cash equivalents 2.3     4.1        
Receivables, net of allowance 227.6     181.8        
Income tax receivable 0.0     0.0        
Inventory 592.4     485.8        
Property, plant, and equipment, net 1,275.9     1,436.3        
Investments in and advances to subsidiaries 3,167.3     2,981.7        
Restricted cash 0.0     0.0        
Goodwill and other assets 300.0     197.9        
Total assets 5,565.5     5,287.6        
Liabilities:                
Accounts payable 171.5     134.0        
Accrued liabilities 34.4     55.4        
Debt 0.0     0.0        
Deferred income       16.5        
Deferred Income Taxes and Other Tax Liabilities, Noncurrent 860.4     790.3        
Advances from subsidiaries 0.0     0.0        
Other liabilities 41.9     0.0        
Total stockholders' equity 4,457.3     4,291.4        
Total liabilities and stockholders' equity 5,565.5     5,287.6        
Reportable legal entities | Combined Non-Guarantor Subsidiaries                
Assets:                
Cash and cash equivalents 32.7     59.1        
Receivables, net of allowance 74.2     82.3        
Income tax receivable 0.0     0.0        
Inventory 40.6     40.9        
Property, plant, and equipment, net 6,387.5     5,579.7        
Investments in and advances to subsidiaries 357.0     661.1        
Restricted cash 92.7     132.9        
Goodwill and other assets 62.8     106.8        
Total assets 7,047.5     6,662.8        
Liabilities:                
Accounts payable 74.7     69.9        
Accrued liabilities 158.6     128.7        
Debt 4,212.5     3,631.8        
Deferred income       1.2        
Deferred Income Taxes and Other Tax Liabilities, Noncurrent 2.2     0.0        
Advances from subsidiaries 0.0     0.0        
Other liabilities 1.2     0.0        
Total stockholders' equity 2,598.3     2,831.2        
Total liabilities and stockholders' equity 7,047.5     6,662.8        
Eliminations                
Assets:                
Cash and cash equivalents (24.8)     (38.7)        
Receivables, net of allowance 0.0     0.0        
Income tax receivable 0.0     0.0        
Inventory (0.1)     (2.0)        
Property, plant, and equipment, net (789.0)     (723.6)        
Investments in and advances to subsidiaries (8,180.1)     (8,201.4)        
Restricted cash 24.8     38.7        
Goodwill and other assets (62.3)     (47.5)        
Total assets (9,031.5)     (8,974.5)        
Liabilities:                
Accounts payable 0.3     (0.4)        
Accrued liabilities (3.9)     (0.1)        
Debt 0.0     0.0        
Deferred income       0.0        
Deferred Income Taxes and Other Tax Liabilities, Noncurrent (78.5)     (47.2)        
Advances from subsidiaries (1,893.8)     (1,804.2)        
Other liabilities 0.0     0.0        
Total stockholders' equity (7,055.6)     (7,122.6)        
Total liabilities and stockholders' equity $ (9,031.5)     $ (8,974.5)