XML 89 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Statements of Income
 
Year Ended December 31, 2017
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Revenues
 
 
 
 
 
 
 
 
 
 
 
Commodity sales
$
—

 
$
—

 
$
—

 
$
9,862.7

 
$
—

 
$
9,862.7

Services
—

 
—

 
—

 
2,313.2

 
(2.0
)
 
2,311.2

Total revenues
—

 
—

 
—

 
12,175.9

 
(2.0
)
 
12,173.9

Cost of sales and fuel (exclusive of items shown separately below)
—

 
—

 
—

 
9,538.0

 
—

 
9,538.0

Operating expenses
28.7

 
—

 
9.2

 
1,204.0

 
(2.0
)
 
1,239.9

Impairment of long-lived assets
—

 
—

 
—

 
16.0

 
—

 
16.0

Gain on sale of assets
—

 
—

 
—

 
(0.9
)
 
—

 
(0.9
)
Operating income
(28.7
)
 
—

 
(9.2
)
 
1,418.8

 
—

 
1,380.9

Equity in net earnings from investments
1,236.6

 
1,215.7

 
1,224.9

 
100.7

 
(3,618.6
)
 
159.3

Impairment of equity investments
—

 
—

 
—

 
(4.3
)
 
—

 
(4.3
)
Other income (expense), net
(1.4
)
 
353.1

 
353.1

 
(8.0
)
 
(706.2
)
 
(9.4
)
Interest expense, net
(137.1
)
 
(353.1
)
 
(353.1
)
 
(348.6
)
 
706.2

 
(485.7
)
Income before income taxes
1,069.4

 
1,215.7

 
1,215.7

 
1,158.6

 
(3,618.6
)
 
1,040.8

Income taxes
(480.2
)
 
—

 
—

 
32.9

 
—

 
(447.3
)
Net income
589.2

 
1,215.7

 
1,215.7

 
1,191.5

 
(3,618.6
)
 
593.5

Less: Net income attributable to noncontrolling interests
201.4

 
—

 
—

 
4.3

 
—

 
205.7

Net income attributable to ONEOK
387.8

 
1,215.7

 
1,215.7

 
1,187.2

 
(3,618.6
)
 
387.8

Less: Preferred stock dividends
0.8

 
—

 
—

 
—

 
—

 
0.8

Net income available to common shareholders
$
387.0

 
$
1,215.7

 
$
1,215.7

 
$
1,187.2

 
$
(3,618.6
)
 
$
387.0

 
Year Ending December 31, 2016
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Revenues
 
 
 
 
 
 
 
 
 
 
 
Commodity sales
$
—

 
$
—

 
$
—

 
$
6,858.5

 
$
—

 
$
6,858.5

Services
—

 
—

 
—

 
2,064.3

 
(1.8
)
 
2,062.5

Total revenues
—

 
—

 
—

 
8,922.8

 
(1.8
)
 
8,921.0

Cost of sales and fuel (exclusive of items shown separately below)
—

 
—

 
—

 
6,496.1

 
—

 
6,496.1

Operating expenses
28.8

 
—

 
—

 
1,121.8

 
(1.8
)
 
1,148.8

(Gain) loss on sale of assets
0.3

 
—

 
—

 
(9.9
)
 
—

 
(9.6
)
Operating income
(29.1
)
 
—

 
—

 
1,314.8

 
—

 
1,285.7

Equity in net earnings from investments
1,063.9

 
1,066.8

 
1,066.8

 
69.7

 
(3,127.5
)
 
139.7

Other income (expense), net
5.1

 
373.5

 
373.5

 
(2.8
)
 
(747.0
)
 
2.3

Interest expense, net
(102.9
)
 
(373.5
)
 
(373.5
)
 
(366.8
)
 
747.0

 
(469.7
)
Income before income taxes
937.0

 
1,066.8

 
1,066.8

 
1,014.9

 
(3,127.5
)
 
958.0

Income taxes
(199.0
)
 
—

 
—

 
(13.4
)
 
—

 
(212.4
)
Income from continuing operations
738.0

 
1,066.8

 
1,066.8

 
1,001.5

 
(3,127.5
)
 
745.6

Income (loss) from discontinued operations, net of tax
—

 
—

 
—

 
(2.1
)
 
—

 
(2.1
)
Net income
738.0

 
1,066.8

 
1,066.8

 
999.4

 
(3,127.5
)
 
743.5

Less: Net income attributable to noncontrolling interests
386.0

 
—

 
—

 
5.5

 
—

 
391.5

Net income attributable to ONEOK
$
352.0

 
$
1,066.8

 
$
1,066.8

 
$
993.9

 
$
(3,127.5
)
 
$
352.0


 
Year Ending December 31, 2015
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Revenues
 
 
 
 
 
 
 
 
 
 
 
Commodity sales
$
—

 
$
—

 
$
—

 
$
6,098.3

 
$
—

 
$
6,098.3

Services
—

 
—

 
—

 
1,669.8

 
(4.9
)
 
1,664.9

Total revenues
—

 
—

 
—

 
7,768.1

 
(4.9
)
 
7,763.2

Cost of sales and fuel (exclusive of items shown separately below)
—

 
—

 
—

 
5,641.1

 
—

 
5,641.1

Operating expenses
1.2

 
—

 
—

 
1,051.5

 
(4.9
)
 
1,047.8

Impairment of long-lived assets
—

 
—

 
—

 
83.7

 
—

 
83.7

Gain on sale of assets
—

 
—

 
—

 
(5.6
)
 
—

 
(5.6
)
Operating income
(1.2
)
 
—

 
—

 
997.4

 
—

 
996.2

Equity in net earnings from investments

583.8

 
589.5

 
589.5

 
58.4

 
(1,695.9
)
 
125.3

Impairment of equity investments
—

 
—

 
—

 
(180.6
)
 
—

 
(180.6
)
Other income (expense), net
4.0

 
371.0

 
371.0

 
(6.2
)
 
(742.0
)
 
(2.2
)
Interest expense, net
(85.1
)
 
(371.0
)
 
(371.0
)
 
(331.7
)
 
742.0

 
(416.8
)
Income before income taxes
501.5

 
589.5

 
589.5

 
537.3

 
(1,695.9
)
 
521.9

Income taxes
(130.7
)
 
—

 
—

 
(5.9
)
 
—

 
(136.6
)
Income from continuing operations
370.8

 
589.5

 
589.5

 
531.4

 
(1,695.9
)
 
385.3

Income (loss) from discontinued operations, net of tax
—

 
—

 
—

 
(6.1
)
 
—

 
(6.1
)
Net income
370.8

 
589.5

 
589.5

 
525.3

 
(1,695.9
)
 
379.2

Less: Net income attributable to noncontrolling interests
125.8

 
—

 
—

 
8.4

 
—

 
134.2

Net income attributable to ONEOK
$
245.0

 
$
589.5

 
$
589.5

 
$
516.9

 
$
(1,695.9
)
 
$
245.0

Condensed Consolidating Statements of Comprehensive Income
 
Year Ended December 31, 2017
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Net income
$
589.2

 
$
1,215.7

 
$
1,215.7

 
$
1,191.5

 
$
(3,618.6
)
 
$
593.5

Other comprehensive income (loss), net of tax
 
 
 
 
 
 
 
 
 
 
 
Unrealized gains (losses) on derivatives, net of tax
19.1

 
(72.2
)
 
(40.6
)
 
(8.8
)
 
81.1

 
(21.4
)
Realized (gains) losses on derivatives in net income, net of tax
2.5

 
86.5

 
69.6

 
44.3

 
(139.2
)
 
63.7

Change in pension and postretirement benefit plan liability, net of tax
(4.2
)
 
—

 
—

 
—

 
—

 
(4.2
)
Other comprehensive income (loss) on investments in unconsolidated affiliates, net of tax
—

 
(1.1
)
 
(1.1
)
 
(1.0
)
 
2.2

 
(1.0
)
Total other comprehensive income (loss), net of tax
17.4

 
13.2

 
27.9

 
34.5

 
(55.9
)
 
37.1

Comprehensive income
606.6

 
1,228.9

 
1,243.6

 
1,226.0

 
(3,674.5
)
 
630.6

Less: Comprehensive income attributable to noncontrolling interests
232.4

 
—

 
—

 
4.3

 
—

 
236.7

Comprehensive income attributable to ONEOK
$
374.2

 
$
1,228.9

 
$
1,243.6

 
$
1,221.7

 
$
(3,674.5
)
 
$
393.9


 
Year Ending December 31, 2016
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Net income
$
738.0

 
$
1,066.8

 
$
1,066.8

 
$
999.4

 
$
(3,127.5
)
 
$
743.5

Other comprehensive income (loss), net of tax
 
 
 
 
 
 
 

 
 

 
 

Unrealized gains (losses) on derivatives, net of tax
—

 
(35.8
)
 
(78.5
)
 
(108.8
)
 
192.8

 
(30.3
)
Realized (gains) losses on derivatives in net income, net of tax
2.1

 
(10.7
)
 
(26.4
)
 
(33.4
)
 
61.4

 
(7.0
)
Change in pension and postretirement benefit plan liability, net of tax
(16.7
)
 
—

 
—

 
—

 
—

 
(16.7
)
Other comprehensive income (loss) on investments in unconsolidated affiliates, net of tax
—

 
(1.8
)
 
(1.8
)
 
(3.3
)
 
5.4

 
(1.5
)
Total other comprehensive income (loss), net of tax
(14.6
)
 
(48.3
)
 
(106.7
)
 
(145.5
)
 
259.6

 
(55.5
)
Comprehensive income
723.4

 
1,018.5

 
960.1

 
853.9

 
(2,867.9
)
 
688.0

Less: Comprehensive income attributable to noncontrolling interests
357.6

 
—

 
—

 
5.5

 
—

 
363.1

Comprehensive income attributable to ONEOK
$
365.8

 
$
1,018.5

 
$
960.1

 
$
848.4

 
$
(2,867.9
)
 
$
324.9


 
Year Ending December 31, 2015
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Net income
$
370.8

 
$
589.5

 
$
589.5

 
$
525.3

 
$
(1,695.9
)
 
$
379.2

Other comprehensive income (loss), net of tax
 
 
 
 
 
 
 

 
 

 
 

Unrealized gains (losses) on derivatives, net of tax
—

 
47.5

 
70.1

 
111.5

 
(187.7
)
 
41.4

Realized (gains) losses on derivatives in net income, net of tax
2.1

 
(67.0
)
 
(81.1
)
 
(137.9
)
 
229.2

 
(54.7
)
Unrealized holding gains (losses) on available-for-sale securities, net of tax
—

 
—

 
—

 
(1.0
)
 
—

 
(1.0
)
Change in pension and postretirement benefit plan liability, net of tax
15.4

 
—

 
—

 
—

 
—

 
15.4

Other comprehensive income (loss) on investments in unconsolidated affiliates, net of tax
—

 
(1.9
)
 
(1.9
)
 
(3.5
)
 
5.7

 
(1.6
)
Total other comprehensive income (loss), net of tax
17.5

 
(21.4
)
 
(12.9
)
 
(30.9
)
 
47.2

 
(0.5
)
Comprehensive income
388.3

 
568.1

 
576.6

 
494.4

 
(1,648.7
)
 
378.7

Less: Comprehensive income attributable to noncontrolling interests
116.2

 
—

 
—

 
8.4

 
—

 
124.6

Comprehensive income attributable to ONEOK
$
272.1

 
$
568.1

 
$
576.6

 
$
486.0

 
$
(1,648.7
)
 
$
254.1

Condensed Consolidating Balance Sheets
 
December 31, 2017
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
Assets
(Millions of dollars)
Current assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
37.2

 
$
—

 
$
—

 
$
—

 
$
—

 
$
37.2

Accounts receivable, net
—

 
—

 
—

 
1,203.0

 
—

 
1,203.0

Materials and supplies
—

 
—

 
—

 
90.3

 
—

 
90.3

Natural gas and natural gas liquids in storage
—

 
—

 
—

 
342.3

 
—

 
342.3

Other current assets
9.8

 
1.3

 
—

 
80.6

 
—

 
91.7

Total current assets
47.0

 
1.3

 
—

 
1,716.2

 
—

 
1,764.5

Property, plant and equipment
 

 
 
 
 

 
 

 
 

 
 

Property, plant and equipment
128.3

 
—

 
—

 
15,431.3

 
—

 
15,559.6

Accumulated depreciation and amortization
86.4

 
—

 
—

 
2,775.1

 
—

 
2,861.5

Net property, plant and equipment
41.9

 
—

 
—

 
12,656.2

 
—

 
12,698.1

Investments and other assets
 

 
 
 
 

 
 

 
 

 
 

Investments
5,752.1

 
3,133.7

 
8,058.4

 
803.0

 
(16,744.0
)
 
1,003.2

Intercompany notes receivable
2,926.9

 
8,627.8

 
3,703.1

 
—

 
(15,257.8
)
 
—

Other assets
416.9

 
0.2

 
—

 
1,007.4

 
(44.4
)
 
1,380.1

Total investments and other assets
9,095.9

 
11,761.7

 
11,761.5

 
1,810.4

 
(32,046.2
)
 
2,383.3

Total assets
$
9,184.8

 
$
11,763.0

 
$
11,761.5

 
$
16,182.8

 
$
(32,046.2
)
 
$
16,845.9

Liabilities and equity
 

 
 
 
 

 
 

 
 

 
 

Current liabilities
 

 
 
 
 

 
 

 
 

 
 

Current maturities of long-term debt
$
—

 
$
425.0

 
$
—

 
$
7.7

 
$
—

 
$
432.7

Short-term borrowings
614.7

 
—

 
—

 
—

 
—

 
614.7

Accounts payable
12.0

 
—

 
—

 
1,128.6

 
—

 
1,140.6

Other current liabilities
65.9

 
85.0

 
—

 
328.4

 
—

 
479.3

Total current liabilities
692.6

 
510.0

 
—

 
1,464.7

 
—

 
2,667.3

 
 
 
 
 
 
 
 
 
 
 
 
Intercompany debt
—

 
—

 
8,627.8

 
6,630.0

 
(15,257.8
)
 
—

 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities
2,726.4

 
5,336.4

 
—

 
28.8

 
—

 
8,091.6

 
 
 
 
 
 
 
 
 
 
 
 
Deferred credits and other liabilities
237.9

 
—

 
—

 
208.1

 
(44.4
)
 
401.6

 
 
 
 
 
 
 
 
 
 
 
 
Commitments and contingencies


 


 


 


 


 


 
 
 
 
 
 
 
 
 
 
 
 
Equity
 

 
 
 
 

 
 

 
 

 
 

Equity excluding noncontrolling interests in consolidated subsidiaries
5,527.9

 
5,916.6

 
3,133.7

 
7,693.7

 
(16,744.0
)
 
5,527.9

Noncontrolling interests in consolidated subsidiaries
—

 
—

 
—

 
157.5

 
—

 
157.5

Total equity
5,527.9

 
5,916.6

 
3,133.7

 
7,851.2

 
(16,744.0
)
 
5,685.4

Total liabilities and equity
$
9,184.8

 
$
11,763.0

 
$
11,761.5

 
$
16,182.8

 
$
(32,046.2
)
 
$
16,845.9


 
December 31, 2016
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
Assets
(Millions of dollars)
Current assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
248.5

 
$
—

 
$
0.4

 
$
—

 
$
—

 
$
248.9

Accounts receivable, net
—

 
—

 
—

 
872.4

 
—

 
872.4

Materials and supplies
—

 
—

 
—

 
60.9

 
—

 
60.9

Natural gas and natural gas liquids in storage
—

 
—

 
—

 
140.0

 
—

 
140.0

Other current assets
7.2

 
—

 
—

 
99.7

 
—

 
106.9

Assets of discontinued operations
—

 
—

 
—

 
0.6

 
—

 
0.6

Total current assets
255.7

 
—

 
0.4

 
1,173.6

 
—

 
1,429.7

Property, plant and equipment
 

 
 

 
 

 
 

 
 

 
 

Property, plant and equipment
139.8

 
—

 
—

 
14,938.7

 
—

 
15,078.5

Accumulated depreciation and amortization
90.4

 
—

 
—

 
2,416.7

 
—

 
2,507.1

Net property, plant and equipment
49.4

 
—

 
—

 
12,522.0

 
—

 
12,571.4

Investments and other assets
 

 
 

 
 

 
 

 
 

 
 

Investments
2,931.9

 
3,222.1

 
6,805.4

 
631.1

 
(12,631.7
)
 
958.8

Intercompany notes receivable
205.2

 
10,615.0

 
7,031.3

 
—

 
(17,851.5
)
 
—

Goodwill and intangible assets
—

 
—

 
—

 
1,005.4

 
—

 
1,005.4

Other assets
103.4

 
47.5

 
—

 
12.1

 
—

 
163.0

Assets of discontinued operations
—

 
—

 
—

 
10.5

 
—

 
10.5

Total investments and other assets
3,240.5

 
13,884.6

 
13,836.7

 
1,659.1

 
(30,483.2
)
 
2,137.7

Total assets
$
3,545.6

 
$
13,884.6

 
$
13,837.1

 
$
15,354.7

 
$
(30,483.2
)
 
$
16,138.8

Liabilities and equity
 

 
 

 
 

 
 

 
 

 
 

Current liabilities
 

 
 

 
 

 
 

 
 

 
 

Current maturities of long-term debt
$
3.0

 
$
400.0

 
$
—

 
$
7.7

 
$
—

 
$
410.7

Short-term borrowings
—

 
1,110.3

 
—

 
—

 
—

 
1,110.3

Accounts payable
13.0

 
—

 
—

 
861.7

 
—

 
874.7

Commodity imbalances
—

 
—

 
—

 
142.6

 
—

 
142.6

Accrued interest
25.4

 
87.1

 
—

 
—

 
—

 
112.5

Other current liabilities
19.3

 
12.8

 
—

 
134.1

 
—

 
166.2

Liabilities of discontinued operations
—

 
—

 
—

 
19.8

 
—

 
19.8

Total current liabilities
60.7

 
1,610.2

 
—

 
1,165.9

 
—

 
2,836.8

 
 
 
 
 
 
 
 
 
 
 
 
Intercompany debt
—

 
—

 
10,615.0

 
7,236.5

 
(17,851.5
)
 
—

 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities
1,628.7

 
6,254.7

 
—

 
36.6

 
—

 
7,920.0

 
 
 
 
 
 
 
 
 
 
 
 
Deferred credits and other liabilities
1,667.5

 
—

 
—

 
285.6

 
—

 
1,953.1

 
 
 
 
 
 
 
 
 
 
 
 
Commitments and contingencies


 


 


 


 


 


 
 
 
 
 
 
 
 
 
 
 
 
Equity
 

 
 

 
 

 
 

 
 

 
 

Equity excluding noncontrolling interests in consolidated subsidiaries
188.7

 
6,019.7

 
3,222.1

 
6,472.0

 
(15,713.8
)
 
188.7

Noncontrolling interests in consolidated subsidiaries
—

 
—

 
—

 
158.1

 
3,082.1

 
3,240.2

Total equity
188.7

 
6,019.7

 
3,222.1

 
6,630.1

 
(12,631.7
)
 
3,428.9

Total liabilities and equity
$
3,545.6

 
$
13,884.6

 
$
13,837.1

 
$
15,354.7

 
$
(30,483.2
)
 
$
16,138.8

Condensed Consolidating Statements of Cash Flows
 
Year Ended December 31, 2017
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Operating activities
 
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
$
947.4

 
$
1,348.3

 
$
59.0

 
$
1,353.7

 
$
(2,393.0
)
 
$
1,315.4

Investing activities
 

 
 
 
 

 
 

 
 

 
 

Capital expenditures
—

 
—

 
—

 
(512.4
)
 
—

 
(512.4
)
Contributions to unconsolidated affiliates
—

 
—

 
(83.0
)
 
(4.9
)
 
—

 
(87.9
)
Other investing activities
—

 
—

 
14.8

 
17.9

 
—

 
32.7

Cash used in investing activities
—

 
—

 
(68.2
)
 
(499.4
)
 
—

 
(567.6
)
Financing activities
 

 
 
 
 

 
 

 
 

 
 

Dividends paid
(829.4
)
 
(1,332.0
)
 
(1,332.0
)
 
—

 
2,664.0

 
(829.4
)
Distributions to noncontrolling interests
—

 
—

 
—

 
(5.3
)
 
(271.0
)
 
(276.3
)
Intercompany borrowings (advances), net
(2,500.7
)
 
2,001.2

 
1,340.8

 
(841.3
)
 
—

 
—

Borrowing (repayment) of short-term borrowings, net
614.7

 
(1,110.3
)
 
—

 
—

 
—

 
(495.6
)
Issuance of long-term debt, net of discounts
1,190.5

 
—

 
—

 
—

 
—

 
1,190.5

Repayment of long-term debt
(87.1
)
 
(900.0
)
 
—

 
(7.7
)
 
—

 
(994.8
)
Issuance of common stock
471.4

 
—

 
—

 
—

 
—

 
471.4

Other
(18.1
)
 
(7.2
)
 
—

 
—

 
—

 
(25.3
)
Cash provided by (used in) financing activities
(1,158.7
)
 
(1,348.3
)
 
8.8

 
(854.3
)
 
2,393.0

 
(959.5
)
Change in cash and cash equivalents
(211.3
)
 
—

 
(0.4
)
 
—

 
—

 
(211.7
)
Cash and cash equivalents at beginning of period
248.5

 
—

 
0.4

 
—

 
—

 
248.9

Cash and cash equivalents at end of period
$
37.2

 
$
—

 
$
—

 
$
—

 
$
—

 
$
37.2

 
Year Ending December 31, 2016
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Operating activities
 
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
$
717.0

 
$
1,334.5

 
$
70.0

 
$
1,353.9

 
$
(2,122.1
)
 
$
1,353.3

Investing activities
 

 
 

 
 

 
 

 
 

 
 

Capital expenditures
(0.2
)
 
—

 
—

 
(624.4
)
 
—

 
(624.6
)
Other investing activities
—

 
—

 
34.9

 
(25.7
)
 
—

 
9.2

Cash provided by (used in) investing activities
(0.2
)
 
—

 
34.9

 
(650.1
)
 
—

 
(615.4
)
Financing activities
 

 
 

 
 

 
 

 
 

 
 

Dividends paid
(517.6
)
 
(1,332.0
)
 
(1,332.0
)
 
—

 
2,664.0

 
(517.6
)
Distributions to noncontrolling interests
—

 
—

 
—

 
(7.5
)
 
(541.9
)
 
(549.4
)
Intercompany borrowings (advances), net
(63.1
)
 
(470.8
)
 
1,222.4

 
(688.5
)
 
—

 
—

Borrowing (repayment) of short-term borrowings, net
—

 
563.9

 
—

 
—

 
—

 
563.9

Issuance of long-term debt, net of discounts
—

 
1,000.0

 
—

 
—

 
—

 
1,000.0

Debt financing costs
—

 
(2.8
)
 
—

 
—

 
—

 
(2.8
)
Repayment of long-term debt
(0.3
)
 
(1,100.0
)
 
—

 
(7.7
)
 
—

 
(1,108.0
)
Issuance of common stock
22.0

 
—

 
—

 
—

 
—

 
22.0

Other
(1.7
)
 
7.2

 
—

 
(0.1
)
 
—

 
5.4

Cash used in financing activities
(560.7
)
 
(1,334.5
)
 
(109.6
)
 
(703.8
)
 
2,122.1

 
(586.5
)
Change in cash and cash equivalents
156.1

 
—

 
(4.7
)
 
—

 
—

 
151.4

Change in cash and cash equivalents included in discontinued operations
(0.1
)
 
—

 
—

 
—

 
—

 
(0.1
)
Change in cash and cash equivalents included in continuing operations
156.0

 
—

 
(4.7
)
 
—

 
—

 
151.3

Cash and cash equivalents at beginning of period
92.5

 
—

 
5.1

 
—

 
—

 
97.6

Cash and cash equivalents at end of period
$
248.5

 
$
—

 
$
0.4

 
$
—

 
$
—

 
$
248.9


 
Year Ending December 31, 2015
 
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Operating activities
 
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
$
650.3

 
$
1,196.7

 
$
66.9

 
$
1,045.7

 
$
(1,936.8
)
 
$
1,022.8

Investing activities
 

 
 

 
 

 
 

 
 

 
 

Capital expenditures
(0.1
)
 
—

 
—

 
(1,188.2
)
 
—

 
(1,188.3
)
Contributions to investments
(671.0
)
 
—

 
—

 
(27.5
)
 
671.0

 
(27.5
)
Other investing activities
—

 
—

 
24.1

 
1.0

 
—

 
25.1

Cash provided by (used in) investing activities
(671.1
)
 
—

 
24.1

 
(1,214.7
)
 
671.0

 
(1,190.7
)
Financing activities
 

 
 

 
 

 
 

 
 

 
 

Dividends paid
(509.2
)
 
(1,230.5
)
 
(1,230.5
)
 
—

 
2,461.0

 
(509.2
)
Distributions to noncontrolling interests
—

 
—

 
—

 
(11.7
)
 
(524.2
)
 
(535.9
)
Intercompany borrowings (advances), net
4.6

 
(1,295.1
)
 
1,102.1

 
188.4

 
—

 
—

Borrowing (repayment) of short-term borrowings, net
—

 
(509.0
)
 
—

 
—

 
—

 
(509.0
)
Issuance of long-term debt, net of discounts
492.6

 
798.9

 
—

 
—

 
—

 
1,291.5

Debt financing costs
(9.8
)
 
(7.7
)
 
—

 
—

 
—

 
(17.5
)
Repayment of long-term debt
(0.1
)
 
—

 
—

 
(7.7
)
 
—

 
(7.8
)
Issuance of common stock
20.7

 
—

 
—

 
—

 
—

 
20.7

Issuance of common units, net of issuance costs
—

 
1,025.7

 
—

 
—

 
(650.0
)
 
375.7

Contribution from general partner
—

 
21.0

 
—

 
—

 
(21.0
)
 
—

Other
(15.8
)
 
—

 
—

 
—

 
—

 
(15.8
)
Cash provided by (used) in financing activities
(17.0
)
 
(1,196.7
)
 
(128.4
)
 
169.0

 
1,265.8

 
92.7

Change in cash and cash equivalents
(37.8
)
 
—

 
(37.4
)
 
—

 
—

 
(75.2
)
Cash and cash equivalents at beginning of period
130.3

 
—

 
42.5

 
—

 
—

 
172.8

Cash and cash equivalents at end of period
$
92.5

 
$
—

 
$
5.1

 
$
—

 
$
—

 
$
97.6