XML 28 R86.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Statements for Guarantors of the Senior Notes (Details 1) (USD $)
In Millions, unless otherwise specified
Sep. 30, 2014
Dec. 31, 2013
Sep. 30, 2013
Dec. 31, 2012
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 663.7 [1] $ 428.5 $ 402.6 $ 573.0
Short-term marketable securities 0 [1] 149.7    
Receivables, net of allowance 560.7 [1] 372.7    
Inventory 1,110.2 [1] 814.7    
Property, plant, and equipment, net 4,855.3 [1] 4,770.6    
Investments in and advances to subsidiaries 0 0    
Restricted cash 237.9 [1] 260.7    
Goodwill and other assets 1,117.1 516.5    
Assets 8,544.9 [1] 7,313.4    
Accounts payable 323.7 [1] 216.3    
Accrued liabilities 570.1 [1] 567.4    
Debt 3,595.6 [1] 2,989.8    
Deferred income 37.4 [1] 40.8    
Deferred income taxes 606.1 [1] 650.7    
Advances from subsidiaries 0 0    
Other liabilities 109.1 [1] 99.3    
Total stockholders' equity 3,302.9 [1] 2,749.1    
Total liabilities and stockholders' equity 8,544.9 [1] 7,313.4    
Parent
       
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 639.4 409.8 347.8 506.2
Short-term marketable securities 0 149.7    
Receivables, net of allowance 0 7.1    
Inventory 0 0    
Property, plant, and equipment, net 30.3 44.5    
Investments in and advances to subsidiaries 4,236.3 3,431.7    
Restricted cash 0 0    
Goodwill and other assets 155.1 133.1    
Assets 5,061.1 4,175.9    
Accounts payable 13.0 11.0    
Accrued liabilities 215.0 213.0    
Debt 785.8 375.9    
Deferred income 0 0    
Deferred income taxes 12.7 0    
Advances from subsidiaries 637.8 744.5    
Other liabilities 93.9 82.4    
Total stockholders' equity 3,302.9 2,749.1    
Total liabilities and stockholders' equity 5,061.1 4,175.9    
Combined Guarantor Subsidiaries
       
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1.9 2.1 1.2 4.4
Short-term marketable securities 0 0    
Receivables, net of allowance 335.3 223.4    
Inventory 871.6 642.1    
Property, plant, and equipment, net 709.4 947.2    
Investments in and advances to subsidiaries 3,611.9 2,806.5    
Restricted cash 0 25.0    
Goodwill and other assets 137.2 144.3    
Assets 5,667.3 4,790.6    
Accounts payable 189.4 115.6    
Accrued liabilities 187.7 202.7    
Debt 39.8 42.2    
Deferred income 35.4 38.7    
Deferred income taxes 591.3 655.9    
Advances from subsidiaries 0 0    
Other liabilities 12.5 13.9    
Total stockholders' equity 4,611.2 3,721.6    
Total liabilities and stockholders' equity 5,667.3 4,790.6    
Combined Non-Guarantor Subsidiaries
       
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 58.8 44.0 83.5 74.8
Short-term marketable securities 0 0    
Receivables, net of allowance 225.6 142.2    
Inventory 259.4 180.7    
Property, plant, and equipment, net 4,675.3 4,264.7    
Investments in and advances to subsidiaries 0 79.8    
Restricted cash 201.5 208.3    
Goodwill and other assets 824.8 247.8    
Assets 6,245.4 5,167.5    
Accounts payable 121.5 89.7    
Accrued liabilities 167.4 151.7    
Debt 2,770.0 2,571.7    
Deferred income 2.0 2.1    
Deferred income taxes 2.1 3.5    
Advances from subsidiaries 685.6 19.2    
Other liabilities 2.7 3.0    
Total stockholders' equity 2,494.1 2,326.6    
Total liabilities and stockholders' equity 6,245.4 5,167.5    
Eliminations
       
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents (36.4) (27.4) (29.9) (12.4)
Short-term marketable securities 0 0    
Receivables, net of allowance (0.2) 0    
Inventory (20.8) (8.1)    
Property, plant, and equipment, net (559.7) (485.8)    
Investments in and advances to subsidiaries (7,848.2) (6,318.0)    
Restricted cash 36.4 27.4    
Goodwill and other assets 0 (8.7)    
Assets (8,428.9) (6,820.6)    
Accounts payable (0.2) 0    
Accrued liabilities 0 0    
Debt 0 0    
Deferred income 0 0    
Deferred income taxes 0 (8.7)    
Advances from subsidiaries (1,323.4) (763.7)    
Other liabilities 0 0    
Total stockholders' equity (7,105.3) (6,048.2)    
Total liabilities and stockholders' equity $ (8,428.9) $ (6,820.6)    
[1] (unaudited)