XML 34 R79.htm IDEA: XBRL DOCUMENT v3.20.1
Financial Statements for Guarantors of the Senior Notes - Balance Sheet (Details) - USD ($)
$ in Millions
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Dec. 31, 2018
Assets:        
Cash and cash equivalents $ 213.2 $ 166.2    
Receivables, net of allowance 297.8 260.1    
Income tax receivable 389.1 14.7    
Inventory 442.0 433.4    
Property, plant, and equipment, net 7,118.7 7,110.6    
Investments in and advances to subsidiaries 0.0 0.0    
Restricted cash 96.3 111.4    
Goodwill and other assets 445.8 605.0    
Assets 9,002.9 8,701.4    
Liabilities:        
Accounts payable 208.5 203.9    
Accrued liabilities 348.5 342.1    
Debt 4,870.2 4,881.9    
Deferred Income Taxes and Other Tax Liabilities, Noncurrent 1,016.1 798.3    
Advances from subsidiaries 0.0 0.0    
Other liabilities 93.5 96.3    
Total stockholders' equity 2,466.1 2,378.9 $ 2,565.1 $ 2,562.0
Total liabilities and stockholders' equity 9,002.9 8,701.4    
Reportable legal entities | Parent        
Assets:        
Cash and cash equivalents 199.7 155.1    
Receivables, net of allowance 0.7 1.3    
Income tax receivable 389.0 14.6    
Inventory 0.0 0.0    
Property, plant, and equipment, net 31.3 37.8    
Investments in and advances to subsidiaries 4,611.6 4,600.0    
Restricted cash 0.0 0.0    
Goodwill and other assets 148.6 190.9    
Assets 5,380.9 4,999.7    
Liabilities:        
Accounts payable 13.3 5.3    
Accrued liabilities 160.5 166.7    
Debt 527.9 522.8    
Deferred Income Taxes and Other Tax Liabilities, Noncurrent 126.7 0.0    
Advances from subsidiaries 2,033.5 1,871.8    
Other liabilities 52.9 54.2    
Total stockholders' equity 2,466.1 2,378.9    
Total liabilities and stockholders' equity 5,380.9 4,999.7    
Reportable legal entities | Combined Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 5.6 0.1    
Receivables, net of allowance 211.2 185.7    
Income tax receivable 0.0 0.0    
Inventory 405.2 398.8    
Property, plant, and equipment, net 1,459.4 1,320.7    
Investments in and advances to subsidiaries 3,202.2 3,136.2    
Restricted cash 0.0 0.0    
Goodwill and other assets 230.2 394.4    
Assets 5,513.8 5,435.9    
Liabilities:        
Accounts payable 116.7 109.1    
Accrued liabilities 29.6 23.2    
Debt 0.0 0.0    
Deferred Income Taxes and Other Tax Liabilities, Noncurrent 898.0 844.6    
Advances from subsidiaries 0.0 0.0    
Other liabilities 39.6 40.9    
Total stockholders' equity 4,429.9 4,418.1    
Total liabilities and stockholders' equity 5,513.8 5,435.9    
Reportable legal entities | Combined Non-Guarantor Subsidiaries        
Assets:        
Cash and cash equivalents 27.3 36.3    
Receivables, net of allowance 85.9 74.0    
Income tax receivable 0.1 0.1    
Inventory 36.8 34.7    
Property, plant, and equipment, net 6,433.2 6,595.8    
Investments in and advances to subsidiaries 318.3 347.0    
Restricted cash 76.9 86.1    
Goodwill and other assets 68.3 58.6    
Assets 7,046.8 7,232.6    
Liabilities:        
Accounts payable 78.6 90.6    
Accrued liabilities 159.6 152.9    
Debt 4,342.3 4,359.1    
Deferred Income Taxes and Other Tax Liabilities, Noncurrent (8.7) (8.2)    
Advances from subsidiaries 0.0 0.0    
Other liabilities 1.0 1.2    
Total stockholders' equity 2,474.0 2,637.0    
Total liabilities and stockholders' equity 7,046.8 7,232.6    
Eliminations        
Assets:        
Cash and cash equivalents (19.4) (25.3)    
Receivables, net of allowance 0.0 (0.9)    
Income tax receivable 0.0 0.0    
Inventory 0.0 (0.1)    
Property, plant, and equipment, net (805.2) (843.7)    
Investments in and advances to subsidiaries (8,132.1) (8,083.2)    
Restricted cash 19.4 25.3    
Goodwill and other assets (1.3) (38.9)    
Assets (8,938.6) (8,966.8)    
Liabilities:        
Accounts payable (0.1) (1.1)    
Accrued liabilities (1.2) (0.7)    
Debt 0.0 0.0    
Deferred Income Taxes and Other Tax Liabilities, Noncurrent 0.1 (38.1)    
Advances from subsidiaries (2,033.5) (1,871.8)    
Other liabilities 0.0 0.0    
Total stockholders' equity (6,903.9) (7,055.1)    
Total liabilities and stockholders' equity $ (8,938.6) $ (8,966.8)