XML 124 R109.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
PARENT-ONLY FINANCIAL STATEMENTS (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Assets:                        
Cash and cash equivalents $ 3,874.4       $ 3,817.4       $ 3,874.4 $ 3,817.4    
Total assets 26,494.8       30,387.7       26,494.8 30,387.7    
Liabilities:                        
Total liabilities 24,906.5       28,055.6       24,906.5 28,055.6    
Stockholders' equity 1,588.3       2,332.1       1,588.3 2,332.1 $ 1,855.3 $ 1,658.2
Total liabilities and equity 26,494.8       30,387.7       26,494.8 30,387.7    
Statements of Income                        
Total revenue 1,461.0 $ 1,437.6 $ 1,348.5 $ 1,334.2 1,464.5 $ 1,423.2 $ 1,397.2 $ 1,381.7 5,581.3 5,666.6 5,474.7  
Loss on extinguishment of debt                 71.9      
Interest expense, net 141.6 140.0 143.5 143.9 144.7 136.8 133.6 127.2 569.0 542.3 455.4  
Income (loss) before income taxes and equity in undistributed net income of subsidiaries 167.4 164.2 193.8 213.0 363.8 343.0 263.1 245.1 738.4 1,215.0 1,062.5  
Benefit for income taxes (37.0) (42.6) (51.4) (34.8) (110.7) (54.3) (39.3) (65.2) (165.8) (269.5) (293.3)  
Net income                 278.0 963.1 788.7  
(Loss) income from discontinued operations, net of tax (32.9) $ (229.2) $ (3.4) (29.1) 31.8 $ 7.8 $ (6.0) (16.0) (294.6) 17.6 19.5  
Other comprehensive income:                        
Net income                 278.0 963.1 788.7  
Other comprehensive income                 38.2 2.1 10.5  
Statements of Cash Flows                        
Net cash (used in) provided by operating activities                 1,217.7 2,754.9 2,599.1  
Investing activities:                        
Proceeds from sale of business                 4,409.7      
Net cash provided by (used in) investing activities                 2,860.8 (1,872.0) (4,268.1)  
Financing activities:                        
Payment of debt extinguishment costs                 (46.1)      
Payment of deferred financing costs                 (45.4) (25.8) (65.7)  
Purchase of treasury shares                 (976.1) (443.2) (553.7)  
Dividends paid                 (127.4) (125.2) (115.5)  
Proceeds from issuance of common stock                 12.4 17.6 18.4  
Other                 (27.0) (31.3) (29.3)  
Net cash (used in) provided by financing activities                 (4,091.7) (1,217.9) 4,004.9  
Change in cash, cash equivalents and restricted cash                 (9.6) (347.0) 2,346.2  
Cash, cash equivalents and restricted cash at beginning of year       3,967.7       4,314.7 3,967.7 4,314.7 1,968.5  
Cash, cash equivalents and restricted cash at end of year 3,958.1       3,967.7       3,958.1 3,967.7 4,314.7  
Parent company                        
Assets:                        
Cash and cash equivalents 0.2       0.1       0.2 0.1    
Investment in subsidiaries 5,326.2       8,606.0       5,326.2 8,606.0    
Other assets 3.4       20.1       3.4 20.1    
Total assets 5,329.8       8,626.2       5,329.8 8,626.2    
Liabilities:                        
Current portion of long-term and other debt 101.4       114.4       101.4 114.4    
Long-term debt 2,748.5       5,427.7       2,748.5 5,427.7    
Intercompany liabilities 806.7       395.9       806.7 395.9    
Other liabilities 84.9       356.1       84.9 356.1    
Total liabilities 3,741.5       6,294.1       3,741.5 6,294.1    
Stockholders' equity 1,588.3       2,332.1       1,588.3 2,332.1    
Total liabilities and equity 5,329.8       8,626.2       5,329.8 8,626.2    
Statements of Income                        
Interest from loans to subsidiaries                 19.2 17.9 13.8  
Dividends from subsidiaries                 922.6 810.1 360.6  
Total revenue                 941.8 828.0 374.4  
Loss on extinguishment of debt                 71.9      
Interest expense, net                 130.0 281.2 278.9  
Other expenses, net                 (0.7) (0.4) 12.9  
Total expenses                 201.2 280.8 291.8  
Income (loss) before income taxes and equity in undistributed net income of subsidiaries                 740.6 547.2 82.6  
Benefit for income taxes                 42.1 7.0 322.7  
Income before equity in undistributed net income of subsidiaries                 782.7 554.2 405.3  
Equity in undistributed net income of subsidiaries                 (504.7) 408.9 383.4  
Net income                 278.0 963.1 788.7  
(Loss) income from discontinued operations, net of tax                 (252.1)      
Other comprehensive income:                        
Net income                 278.0 963.1 788.7  
Other comprehensive income                 4.9 29.6 (46.1)  
Total comprehensive income, net of tax                 282.9 992.7 742.6  
Statements of Cash Flows                        
Net cash (used in) provided by operating activities                 (1,029.1) 82.3 72.3  
Investing activities:                        
Investment in subsidiaries                 (135.0)   (164.0)  
Proceeds from sale of business                 4,118.3      
Dividends received                 922.6 810.1 360.6  
Net cash provided by (used in) investing activities                 4,905.9 810.1 196.6  
Financing activities:                        
Borrowings under debt agreements                 3,083.0 4,527.0 7,673.6  
Repayments of borrowings                 (5,778.2) (4,838.3) (7,232.4)  
Payment of debt extinguishment costs                 (46.1)      
Payment of deferred financing costs                 (20.7) (4.6) (33.7)  
Purchase of treasury shares                 (976.1) (443.2) (553.7)  
Dividends paid                 (127.4) (125.2) (115.5)  
Proceeds from issuance of common stock                 12.4 17.6 18.4  
Other                 (23.6) (25.7) (25.6)  
Net cash (used in) provided by financing activities                 (3,876.7) (892.4) (268.9)  
Change in cash, cash equivalents and restricted cash                 0.1      
Cash, cash equivalents and restricted cash at beginning of year       $ 0.1       $ 0.1 0.1 0.1 0.1  
Cash, cash equivalents and restricted cash at end of year $ 0.2       $ 0.1       0.2 $ 0.1 $ 0.1  
Non-cash investing items                        
Non-cash dividend                 $ 3,000.0