XML 21 R79.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements (Details 4) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Operating Activities:    
Net earnings $ 431.7 $ 332.6
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Depreciation, depletion and amortization 103.1 118.5
Deferred income taxes (6.3) 16.6
Stock compensation expense 3.2 2.4
Excess tax benefit from stock-based compensation (9.4) (6.0)
Unrealized loss (gain) on derivatives 55.9 (0.7)
Loss (gain) on disposal of property, plant and equipment and non-core assets 3.9 (32.7)
Undistributed (earnings) loss of affiliates - net of taxes (1.8) (24.9)
Changes in (net of effects of acquisition):    
Accounts receivable - net (191.7) (18.3)
Margin deposits 0.8 2.7
Inventories - net 43.5 (123.4)
Accrued income taxes 20.8 71.2
Accounts payable and accrued expenses (9.3) 14.2
Customer advances 142.5 315.7
Other - net 16.3 3.3
Net cash provided by operating activities 603.2 671.2
Investing Activities:    
Additions to property, plant and equipment (64.3) (54.9)
Proceeds from the sale of property, plant and equipment and non-core assets 3.9 39.2
Sales and maturities of short-term and auction rate securities   0.5
Deposits to asset retirement escrow account (2.2)  
Other - net   31.3
Net cash (used in) provided by investing activities (62.6) 16.1
Financing Activities:    
Payments of long-term debt   (346.0)
Dividends paid on common stock (26.2) (7.1)
Distributions to noncontrolling interests (20.9) (6.3)
Issuances of common stock under employee stock plans 3.5 2.9
Excess tax benefit from stock-based compensation 9.4 6.0
Net cash used in financing activities (34.2) (350.5)
Effect of exchange rate changes on cash and cash equivalents (0.1) (0.4)
Increase in cash and cash equivalents 506.3 336.4
Cash and cash equivalents at beginning of period 1,207.0 797.7
Cash and cash equivalents at end of period 1,713.3 1,134.1
Parent
   
Operating Activities:    
Net earnings 368.4 282.0
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Deferred income taxes   2.2
Stock compensation expense 2.6 2.4
Excess tax benefit from stock-based compensation (9.4) (6.0)
Undistributed (earnings) loss of affiliates - net of taxes (368.8) (282.4)
Due to / from affiliates - net (5.9) (7.1)
Changes in (net of effects of acquisition):    
Accounts payable and accrued expenses 0.2  
Net cash provided by operating activities (12.9) (8.9)
Financing Activities:    
Dividends paid on common stock (26.2) (7.1)
Dividends to / from affiliates 26.2 7.1
Issuances of common stock under employee stock plans 3.5 2.9
Excess tax benefit from stock-based compensation 9.4 6.0
Net cash used in financing activities 12.9 8.9
CFI
   
Operating Activities:    
Net earnings 368.8 282.4
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Depreciation, depletion and amortization 29.4 49.5
Deferred income taxes (3.7) 9.0
Unrealized loss (gain) on derivatives 44.4 1.1
Loss (gain) on disposal of property, plant and equipment and non-core assets 0.9 (32.7)
Undistributed (earnings) loss of affiliates - net of taxes (242.7) (205.0)
Due to / from affiliates - net 6.2 7.4
Changes in (net of effects of acquisition):    
Accounts receivable - net (24.9) 228.9
Margin deposits 0.8 2.7
Inventories - net 32.5 (99.2)
Accrued income taxes (48.6) 15.1
Accounts payable and accrued expenses 8.4 33.2
Customer advances 106.2 218.4
Other - net 3.9 (2.2)
Net cash provided by operating activities 281.6 508.6
Investing Activities:    
Additions to property, plant and equipment (42.3) (25.8)
Proceeds from the sale of property, plant and equipment and non-core assets 3.9 39.2
Sales and maturities of short-term and auction rate securities   0.5
Deposits to asset retirement escrow account (2.2)  
Net cash (used in) provided by investing activities (40.6) 13.9
Financing Activities:    
Payments of long-term debt   (346.0)
Dividends to / from affiliates (26.2) (7.1)
Net cash used in financing activities (26.2) (353.1)
Effect of exchange rate changes on cash and cash equivalents (7.3) (5.8)
Increase in cash and cash equivalents 207.5 163.6
Cash and cash equivalents at beginning of period 98.7 136.2
Cash and cash equivalents at end of period 306.2 299.8
Guarantor Subsidiaries
   
Operating Activities:    
Net earnings 166.4 162.2
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Depreciation, depletion and amortization 38.3 33.6
Deferred income taxes (1.4) 10.2
Unrealized loss (gain) on derivatives   (0.4)
Loss (gain) on disposal of property, plant and equipment and non-core assets 3.0  
Undistributed (earnings) loss of affiliates - net of taxes (135.8) (144.1)
Due to / from affiliates - net 130.9 55.9
Changes in (net of effects of acquisition):    
Accounts receivable - net (41.6) (15.4)
Inventories - net 15.5 (24.7)
Accrued income taxes 82.3 49.5
Accounts payable and accrued expenses (7.2) (177.0)
Customer advances 22.2 116.8
Other - net 33.6 (3.6)
Net cash provided by operating activities 306.2 63.0
Investing Activities:    
Additions to property, plant and equipment (11.8) (24.0)
Net cash (used in) provided by investing activities (11.8) (24.0)
Financing Activities:    
Distributions to noncontrolling interests (20.9) (6.3)
Net cash used in financing activities (20.9) (6.3)
Increase in cash and cash equivalents 273.5 32.7
Cash and cash equivalents at beginning of period 300.2 164.0
Cash and cash equivalents at end of period 573.7 196.7
Non-Guarantor Subsidiaries
   
Operating Activities:    
Net earnings 268.9 236.3
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Depreciation, depletion and amortization 35.4 35.4
Deferred income taxes (1.2) (4.8)
Stock compensation expense 0.6  
Unrealized loss (gain) on derivatives 11.5 (1.4)
Undistributed (earnings) loss of affiliates - net of taxes 4.7 (23.7)
Due to / from affiliates - net (131.2) (56.2)
Changes in (net of effects of acquisition):    
Accounts receivable - net (123.7) (66.5)
Inventories - net (4.5) 0.5
Accrued income taxes (12.9) 6.6
Accounts payable and accrued expenses (12.2) (7.3)
Customer advances 14.1 (19.5)
Other - net (21.2) 9.1
Net cash provided by operating activities 28.3 108.5
Investing Activities:    
Additions to property, plant and equipment (10.2) (5.1)
Other - net   31.3
Net cash (used in) provided by investing activities (10.2) 26.2
Financing Activities:    
Effect of exchange rate changes on cash and cash equivalents 7.2 5.4
Increase in cash and cash equivalents 25.3 140.1
Cash and cash equivalents at beginning of period 808.1 497.5
Cash and cash equivalents at end of period 833.4 637.6
Elimination
   
Operating Activities:    
Net earnings (740.8) (630.3)
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Undistributed (earnings) loss of affiliates - net of taxes 740.8 630.3
Changes in (net of effects of acquisition):    
Accounts receivable - net (1.5) (165.3)
Accounts payable and accrued expenses $ 1.5 $ 165.3