XML 26 R77.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements (Details 3) (USD $)
In Millions, unless otherwise specified
Sep. 30, 2012
Dec. 31, 2011
Sep. 30, 2011
Dec. 31, 2010
Current assets:        
Cash and cash equivalents $ 2,221.3 $ 1,207.0 $ 1,426.1 $ 797.7
Accounts and notes receivable - net 340.9 269.4    
Inventories - net 310.0 304.2    
Prepaid income taxes 118.1      
Other 24.9 18.0    
Total current assets 3,015.2 1,798.6    
Property, plant and equipment - net 3,721.8 3,736.0    
Asset retirement obligation funds 147.6 145.4    
Investments in and advances to affiliates 991.9 928.6    
Goodwill 2,064.5 2,064.5    
Other assets 241.7 301.4    
Total assets 10,182.7 8,974.5    
Current liabilities:        
Accounts and notes payable and accrued expenses 393.3 327.7    
Income taxes payable 37.3 128.5    
Customer advances 617.6 257.2    
Deferred income taxes 91.3 90.1    
Distributions payable to noncontrolling interest   149.7   78.0
Other 54.1 78.0    
Total current liabilities 1,193.6 1,031.2    
Notes payable 5.0 4.8    
Long-term debt 1,600.0 1,613.0    
Deferred income taxes 1,019.1 956.8    
Other noncurrent liabilities 386.9 435.8    
Stockholders' equity:        
Preferred stock          
Common stock 0.6 0.7    
Paid-in capital 2,481.2 2,804.8    
Retained earnings 3,015.7 2,841.0    
Treasury stock (2.3) (1,000.2)    
Accumulated other comprehensive income (loss) (37.9) (99.3) (67.4) (53.3)
Total stockholders' equity 5,457.3 4,547.0    
Noncontrolling interest 520.8 385.9 487.0 383.0
Total equity 5,978.1 4,932.9 4,749.8 4,433.4
Total liabilities and equity 10,182.7 8,974.5    
Parent | Condensed Consolidating Financial Information Relating to Senior Notes
       
Current assets:        
Investments in and advances to affiliates 4,896.7 3,533.4    
Due from affiliates 560.6 1,013.8    
Total assets 5,457.3 4,547.2    
Current liabilities:        
Accounts and notes payable and accrued expenses   0.1    
Total current liabilities   0.1    
Stockholders' equity:        
Common stock 0.6 0.7    
Paid-in capital 2,481.2 2,804.8    
Retained earnings 3,015.7 2,841.0    
Treasury stock (2.3) (1,000.2)    
Accumulated other comprehensive income (loss) (37.9) (99.2)    
Total stockholders' equity 5,457.3 4,547.1    
Total equity 5,457.3 4,547.1    
Total liabilities and equity 5,457.3 4,547.2    
Parent | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Current assets:        
Investments in and advances to affiliates 4,896.7 3,533.4    
Due from affiliates 560.6 1,013.8    
Total assets 5,457.3 4,547.2    
Current liabilities:        
Accounts and notes payable and accrued expenses   0.1    
Total current liabilities   0.1    
Stockholders' equity:        
Common stock 0.6 0.7    
Paid-in capital 2,481.2 2,804.8    
Retained earnings 3,015.7 2,841.0    
Treasury stock (2.3) (1,000.2)    
Accumulated other comprehensive income (loss) (37.9) (99.2)    
Total stockholders' equity 5,457.3 4,547.1    
Total equity 5,457.3 4,547.1    
Total liabilities and equity 5,457.3 4,547.2    
CFI | Condensed Consolidating Financial Information Relating to Senior Notes
       
Current assets:        
Cash and cash equivalents 641.8 98.7 416.1 136.2
Accounts and notes receivable - net 108.3 76.9    
Income taxes receivable 661.8 289.4    
Inventories - net 228.5 212.6    
Prepaid income taxes 118.1      
Other 10.0 6.0    
Total current assets 1,768.5 683.6    
Property, plant and equipment - net 828.4 767.7    
Deferred income taxes   26.1    
Asset retirement obligation funds 147.6 145.4    
Investments in and advances to affiliates 6,136.8 5,484.7    
Goodwill 0.9 0.9    
Other assets 115.5 162.3    
Total assets 8,997.7 7,270.7    
Current liabilities:        
Accounts and notes payable and accrued expenses 1,183.5 516.3    
Customer advances 407.9 184.3    
Deferred income taxes 91.3 90.1    
Other 11.1 66.0    
Total current liabilities 1,693.8 856.7    
Long-term debt 1,600.0 1,600.0    
Deferred income taxes 5.7      
Due to Affiliates 562.3 1,014.8    
Other noncurrent liabilities 239.2 265.8    
Stockholders' equity:        
Paid-in capital 739.9 739.9    
Retained earnings 4,194.7 2,892.7    
Accumulated other comprehensive income (loss) (37.9) (99.2)    
Total stockholders' equity 4,896.7 3,533.4    
Total equity 4,896.7 3,533.4    
Total liabilities and equity 8,997.7 7,270.7    
CFI | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Current assets:        
Cash and cash equivalents 641.8 98.7 416.1 136.2
Accounts and notes receivable - net 108.3 76.9    
Income taxes receivable 661.8 289.4    
Inventories - net 228.5 212.6    
Prepaid income taxes 118.1      
Other 10.0 6.0    
Total current assets 1,768.5 683.6    
Property, plant and equipment - net 828.4 767.7    
Deferred income taxes   26.1    
Asset retirement obligation funds 147.6 145.4    
Investments in and advances to affiliates 6,136.8 5,484.7    
Goodwill 0.9 0.9    
Other assets 115.5 162.3    
Total assets 8,997.7 7,270.7    
Current liabilities:        
Accounts and notes payable and accrued expenses 1,183.5 516.3    
Customer advances 407.9 184.3    
Deferred income taxes 91.3 90.1    
Other 11.1 66.0    
Total current liabilities 1,693.8 856.7    
Long-term debt 1,600.0 1,600.0    
Deferred income taxes 5.7      
Due to Affiliates 562.3 1,014.8    
Other noncurrent liabilities 239.2 265.8    
Stockholders' equity:        
Paid-in capital 739.9 739.9    
Retained earnings 4,194.7 2,892.7    
Accumulated other comprehensive income (loss) (37.9) (99.2)    
Total stockholders' equity 4,896.7 3,533.4    
Total equity 4,896.7 3,533.4    
Total liabilities and equity 8,997.7 7,270.7    
Subsidiaries | Condensed Consolidating Financial Information Relating to Senior Notes
       
Current assets:        
Cash and cash equivalents 1,579.5 1,108.3 1,010.0 661.5
Accounts and notes receivable - net 1,446.5 806.4    
Inventories - net 81.5 91.6    
Other 14.9 12.0    
Total current assets 3,122.4 2,018.3    
Property, plant and equipment - net 2,893.4 2,968.3    
Investments in and advances to affiliates 991.5 928.0    
Due from affiliates 1.7 1.0    
Goodwill 2,063.6 2,063.6    
Other assets 126.2 139.1    
Total assets 9,198.8 8,118.3    
Current liabilities:        
Accounts and notes payable and accrued expenses 137.2 132.9    
Income taxes payable 699.1 417.9    
Customer advances 209.7 72.9    
Distributions payable to noncontrolling interest 426.8 441.7    
Other 43.0 12.0    
Total current liabilities 1,515.8 1,077.4    
Notes payable 14.7 14.2    
Long-term debt   13.0    
Deferred income taxes 1,013.4 983.0    
Other noncurrent liabilities 147.7 170.0    
Stockholders' equity:        
Preferred stock 65.3 65.3    
Common stock 154.3 153.9    
Paid-in capital 4,493.6 4,493.6    
Retained earnings 1,409.2 805.2    
Accumulated other comprehensive income (loss) 21.9 (26.5)    
Total stockholders' equity 6,144.3 5,491.5    
Noncontrolling interest 362.9 369.2    
Total equity 6,507.2 5,860.7    
Total liabilities and equity 9,198.8 8,118.3    
Guarantor Subsidiaries | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Current assets:        
Cash and cash equivalents 607.1 300.2 333.9 164.0
Accounts and notes receivable - net 1,000.4 367.4    
Inventories - net 54.3 62.9    
Other 8.6 6.6    
Total current assets 1,670.4 737.1    
Property, plant and equipment - net 1,547.1 1,592.4    
Investments in and advances to affiliates 3,863.5 1,346.1    
Due from affiliates   1,398.3    
Goodwill 2,063.6 2,063.6    
Other assets 98.2 113.8    
Total assets 9,242.8 7,251.3    
Current liabilities:        
Accounts and notes payable and accrued expenses 79.1 74.7    
Income taxes payable 661.8 396.9    
Customer advances 199.7 65.1    
Total current liabilities 940.6 536.7    
Long-term debt   13.0    
Deferred income taxes 848.2 811.9    
Due to Affiliates 942.3      
Other noncurrent liabilities 112.0 135.1    
Stockholders' equity:        
Common stock 153.1 153.1    
Paid-in capital 4,450.2 4,450.2    
Retained earnings 1,400.8 795.2    
Accumulated other comprehensive income (loss) 32.7 (13.1)    
Total stockholders' equity 6,036.8 5,385.4    
Noncontrolling interest 362.9 369.2    
Total equity 6,399.7 5,754.6    
Total liabilities and equity 9,242.8 7,251.3    
Non-Guarantor Subsidiaries | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Current assets:        
Cash and cash equivalents 972.4 808.1 676.1 497.5
Accounts and notes receivable - net 446.1 439.0    
Inventories - net 27.2 28.7    
Other 6.3 5.4    
Total current assets 1,452.0 1,281.2    
Property, plant and equipment - net 1,346.3 1,375.9    
Investments in and advances to affiliates 980.8 919.4    
Due from affiliates 944.0      
Other assets 28.0 25.3    
Total assets 4,751.1 3,601.8    
Current liabilities:        
Accounts and notes payable and accrued expenses 58.1 58.4    
Income taxes payable 37.3 21.0    
Customer advances 10.0 7.8    
Distributions payable to noncontrolling interest 426.8 441.7    
Other 43.0 12.0    
Total current liabilities 575.2 540.9    
Notes payable 14.7 14.2    
Deferred income taxes 165.2 171.0    
Due to Affiliates   1,397.3    
Other noncurrent liabilities 35.7 34.9    
Stockholders' equity:        
Preferred stock 65.3 65.3    
Common stock 4.7 33.2    
Paid-in capital 3,429.5 1,098.0    
Retained earnings 387.4 263.3    
Accumulated other comprehensive income (loss) 73.4 (16.3)    
Total stockholders' equity 3,960.3 1,443.5    
Total equity 3,960.3 1,443.5    
Total liabilities and equity 4,751.1 3,601.8    
Eliminations | Condensed Consolidating Financial Information Relating to Senior Notes
       
Current assets:        
Accounts and notes receivable - net (1,213.9) (613.9)    
Income taxes receivable (661.8) (289.4)    
Total current assets (1,875.7) (903.3)    
Deferred income taxes   (26.1)    
Investments in and advances to affiliates (11,033.1) (9,017.5)    
Due from affiliates (562.3) (1,014.8)    
Total assets (13,471.1) (10,961.7)    
Current liabilities:        
Accounts and notes payable and accrued expenses (927.4) (321.6)    
Income taxes payable (661.8) (289.4)    
Distributions payable to noncontrolling interest (426.8) (292.0)    
Total current liabilities (2,016.0) (903.0)    
Notes payable (9.7) (9.4)    
Deferred income taxes   (26.2)    
Due to Affiliates (562.3) (1,014.8)    
Stockholders' equity:        
Preferred stock (65.3) (65.3)    
Common stock (154.3) (153.9)    
Paid-in capital (5,233.5) (5,233.5)    
Retained earnings (5,603.9) (3,697.9)    
Accumulated other comprehensive income (loss) 16.0 125.6    
Total stockholders' equity (11,041.0) (9,025.0)    
Noncontrolling interest 157.9 16.7    
Total equity (10,883.1) (9,008.3)    
Total liabilities and equity (13,471.1) (10,961.7)    
Eliminations | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Current assets:        
Accounts and notes receivable - net (1,213.9) (613.9)    
Income taxes receivable (661.8) (289.4)    
Total current assets (1,875.7) (903.3)    
Deferred income taxes   (26.1)    
Investments in and advances to affiliates (14,885.9) (10,355.0)    
Due from affiliates (1,504.6) (2,412.1)    
Total assets (18,266.2) (13,696.5)    
Current liabilities:        
Accounts and notes payable and accrued expenses (927.4) (321.8)    
Income taxes payable (661.8) (289.4)    
Distributions payable to noncontrolling interest (426.8) (292.0)    
Total current liabilities (2,016.0) (903.2)    
Notes payable (9.7) (9.4)    
Deferred income taxes   (26.1)    
Due to Affiliates (1,504.6) (2,412.1)    
Stockholders' equity:        
Preferred stock (65.3) (65.3)    
Common stock (157.8) (186.3)    
Paid-in capital (8,619.6) (6,288.1)    
Retained earnings (5,982.9) (3,951.2)    
Accumulated other comprehensive income (loss) (68.2) 128.5    
Total stockholders' equity (14,893.8) (10,362.4)    
Noncontrolling interest 157.9 16.7    
Total equity (14,735.9) (10,345.7)    
Total liabilities and equity $ (18,266.2) $ (13,696.5)