XML 181 R155.htm IDEA: XBRL DOCUMENT v3.3.1.900
Financial Information for Guarantor Subsidiaries and Non-Guarantor Subsidiaries - Statement of Cash Flows (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Condensed Financial Statements      
Net cash provided by operating activities $ 414.2 $ 203.5 $ 171.2
Cash flows from investing activities:      
Capital expenditures (323.6) (238.3) (165.8)
Investments in subsidiaries     0.0
Additions to equity method investments (2.7) (48.2) (86.1)
Distributions of capital on equity investments 38.7 48.8 20.7
Proceeds on sale of equity interest 0.0 44.9 10.0
Restricted cash 5.9 (0.4) 30.1
Proceeds from asset sales 6.7 0.5 0.9
Business acquisitions, net of cash acquired 0.0 (3,140.6) (1,472.9)
Changes in other assets and liabilities and other 11.2 0.9 (0.7)
Other, principally change in intercompany investing activities 0.0 0.0 0.0
Net cash used in investing activities (263.8) (3,332.9) (1,664.7)
Cash flows from financing activities:      
Net payments of long-term debt (141.3) 3,395.2 1,623.3
Excess tax effect from stock-based compensation plans 0.0 0.3 0.9
Payments of deferred financing fees 0.0 (163.1) (82.6)
Net (redemptions) issuances of common stock under stock-based compensation plans (0.9) (18.7) (2.1)
Common stock repurchases 0.0 (29.5) (0.8)
Contingent earnout payments (0.5) (13.2) 0.0
Payments on license obligations (40.5) (13.6) 0.0
Other, principally change in intercompany financing activities 0.0 0.0 0.0
Net cash (used in) provided by financing activities (183.2) 3,157.4 1,538.7
Effect of exchange rate changes on cash and cash equivalents (10.3) (9.9) (0.5)
Increase in cash and cash equivalents (43.1) 18.1 44.7
Cash and cash equivalents, beginning of period 171.8 153.7 109.0
Cash and cash equivalents, end of period 128.7 171.8 153.7
Parent Company      
Condensed Financial Statements      
Net cash provided by operating activities (91.5) 110.5 60.4
Cash flows from investing activities:      
Capital expenditures (36.6) (12.9) (6.9)
Investments in subsidiaries     (1,485.9)
Additions to equity method investments 0.0 0.0 0.0
Distributions of capital on equity investments 0.0 0.0 0.0
Proceeds on sale of equity interest   0.0 10.0
Restricted cash 0.0 0.0 0.0
Proceeds from asset sales 0.0    
Business acquisitions, net of cash acquired   0.0 0.0
Changes in other assets and liabilities and other 0.0 (3,210.2) 0.0
Other, principally change in intercompany investing activities 0.0 0.0 79.7
Net cash used in investing activities (36.6) (3,223.1) (1,403.1)
Cash flows from financing activities:      
Net payments of long-term debt 0.0 0.0 0.0
Excess tax effect from stock-based compensation plans   0.0 0.0
Payments of deferred financing fees   0.0 0.0
Net (redemptions) issuances of common stock under stock-based compensation plans (0.8) (18.7) (2.1)
Common stock repurchases   (29.5) (0.8)
Contingent earnout payments 0.0 0.0  
Payments on license obligations (26.0) 0.0  
Other, principally change in intercompany financing activities 160.2 3,141.4 1,375.8
Net cash (used in) provided by financing activities 133.4 3,093.2 1,372.9
Effect of exchange rate changes on cash and cash equivalents 0.0 0.0 0.0
Increase in cash and cash equivalents 5.3 (19.4) 30.2
Cash and cash equivalents, beginning of period 37.9 57.3 27.1
Cash and cash equivalents, end of period 43.2 37.9 57.3
SGI      
Condensed Financial Statements      
Net cash provided by operating activities 164.5 35.3 (43.3)
Cash flows from investing activities:      
Capital expenditures (24.0) (30.1) (30.3)
Investments in subsidiaries     35.9
Additions to equity method investments (2.7) (7.6) (43.3)
Distributions of capital on equity investments 1.0 1.6 3.0
Proceeds on sale of equity interest   0.0 0.0
Restricted cash 0.0 0.0 0.0
Proceeds from asset sales 0.0    
Business acquisitions, net of cash acquired   0.0 0.0
Changes in other assets and liabilities and other (0.2) 29.3 0.0
Other, principally change in intercompany investing activities (5.2) (5,155.1) (1,430.1)
Net cash used in investing activities (31.1) (5,161.9) (1,464.8)
Cash flows from financing activities:      
Net payments of long-term debt (133.0) 5,289.2 1,728.7
Excess tax effect from stock-based compensation plans   0.0 0.0
Payments of deferred financing fees   (163.1) (82.6)
Net (redemptions) issuances of common stock under stock-based compensation plans 0.0 0.0 0.0
Common stock repurchases   0.0 0.0
Contingent earnout payments 0.0 0.0  
Payments on license obligations 0.0 0.0  
Other, principally change in intercompany financing activities 0.0 0.0 (138.7)
Net cash (used in) provided by financing activities (133.0) 5,126.1 1,507.4
Effect of exchange rate changes on cash and cash equivalents (0.5) 0.6 0.3
Increase in cash and cash equivalents (0.1) 0.1 (0.4)
Cash and cash equivalents, beginning of period 0.1 0.0 0.4
Cash and cash equivalents, end of period 0.0 0.1 0.0
Guarantor Subsidiaries      
Condensed Financial Statements      
Net cash provided by operating activities 104.2 10.3 21.3
Cash flows from investing activities:      
Capital expenditures (228.5) (156.4) (49.8)
Investments in subsidiaries     0.0
Additions to equity method investments 0.0 0.0 0.0
Distributions of capital on equity investments 0.0 0.0 0.0
Proceeds on sale of equity interest   0.0 0.0
Restricted cash 6.5 (0.4) (0.7)
Proceeds from asset sales 6.9    
Business acquisitions, net of cash acquired   (3,140.6) (1,489.1)
Changes in other assets and liabilities and other 5.9 4.3 (0.3)
Other, principally change in intercompany investing activities 0.0 296.3 166.5
Net cash used in investing activities (209.2) (2,996.8) (1,373.4)
Cash flows from financing activities:      
Net payments of long-term debt 0.0 (1,882.9) (100.0)
Excess tax effect from stock-based compensation plans   0.0 0.0
Payments of deferred financing fees   0.0 0.0
Net (redemptions) issuances of common stock under stock-based compensation plans (35.6) 3,195.4 1,476.5
Common stock repurchases   0.0 0.0
Contingent earnout payments (0.5) (10.0)  
Payments on license obligations (14.5) (13.6)  
Other, principally change in intercompany financing activities 128.1 1,699.2 0.0
Net cash (used in) provided by financing activities 77.5 2,988.1 1,376.5
Effect of exchange rate changes on cash and cash equivalents 3.4 0.4 0.0
Increase in cash and cash equivalents (24.1) 2.0 24.4
Cash and cash equivalents, beginning of period 28.8 26.8 2.4
Cash and cash equivalents, end of period 4.7 28.8 26.8
Non-Guarantor Subsidiaries      
Condensed Financial Statements      
Net cash provided by operating activities 237.0 47.4 132.8
Cash flows from investing activities:      
Capital expenditures (34.5) (38.9) (78.8)
Investments in subsidiaries     28.5
Additions to equity method investments 0.0 (40.6) (42.8)
Distributions of capital on equity investments 37.7 47.2 17.7
Proceeds on sale of equity interest   44.9 0.0
Restricted cash (0.6) 0.0 30.8
Proceeds from asset sales (0.2)    
Business acquisitions, net of cash acquired   0.0 16.2
Changes in other assets and liabilities and other 5.5 49.3 (0.4)
Other, principally change in intercompany investing activities 0.0 0.0 0.0
Net cash used in investing activities 7.9 61.9 (28.8)
Cash flows from financing activities:      
Net payments of long-term debt (8.3) (11.1) (5.4)
Excess tax effect from stock-based compensation plans   0.3 0.9
Payments of deferred financing fees   0.0 0.0
Net (redemptions) issuances of common stock under stock-based compensation plans 23.7 (67.2) (55.0)
Common stock repurchases   0.0 0.0
Contingent earnout payments 0.0 (3.2)  
Payments on license obligations 0.0 0.0  
Other, principally change in intercompany financing activities (271.3) 18.2 (53.2)
Net cash (used in) provided by financing activities (255.9) (63.0) (112.7)
Effect of exchange rate changes on cash and cash equivalents (13.2) (10.9) (0.8)
Increase in cash and cash equivalents (24.2) 35.4 (9.5)
Cash and cash equivalents, beginning of period 105.0 69.6 79.1
Cash and cash equivalents, end of period 80.8 105.0 69.6
Eliminating Entries      
Condensed Financial Statements      
Net cash provided by operating activities 0.0 0.0 0.0
Cash flows from investing activities:      
Capital expenditures 0.0 0.0 0.0
Investments in subsidiaries     1,421.5
Additions to equity method investments 0.0 0.0 0.0
Distributions of capital on equity investments 0.0 0.0 0.0
Proceeds on sale of equity interest   0.0 0.0
Restricted cash 0.0 0.0 0.0
Proceeds from asset sales 0.0    
Business acquisitions, net of cash acquired   0.0 0.0
Changes in other assets and liabilities and other 0.0 3,128.2 0.0
Other, principally change in intercompany investing activities 5.2 4,858.8 1,183.9
Net cash used in investing activities 5.2 7,987.0 2,605.4
Cash flows from financing activities:      
Net payments of long-term debt 0.0 0.0 0.0
Excess tax effect from stock-based compensation plans   0.0 0.0
Payments of deferred financing fees   0.0 0.0
Net (redemptions) issuances of common stock under stock-based compensation plans 11.8 (3,128.2) (1,421.5)
Common stock repurchases   0.0 0.0
Contingent earnout payments 0.0    
Payments on license obligations 0.0    
Other, principally change in intercompany financing activities (17.0) (4,858.8) (1,183.9)
Net cash (used in) provided by financing activities (5.2) (7,987.0) (2,605.4)
Effect of exchange rate changes on cash and cash equivalents 0.0 0.0 0.0
Increase in cash and cash equivalents 0.0 0.0 0.0
Cash and cash equivalents, beginning of period 0.0 0.0 0.0
Cash and cash equivalents, end of period $ 0.0 $ 0.0 $ 0.0