v2.4.0.6
Condensed Consolidating Financial Statements
12 Months Ended
Dec. 31, 2011
Condensed Consolidating Financial Statements [Abstract]  
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS

18. CONDENSED CONSOLIDATING FINANCIAL STATEMENTS

We are the primary obligor under certain of the Senior Notes issued by us. However, we have no independent assets or operations, and therefore substantially all of our subsidiaries have jointly and severally guaranteed these notes. All of the subsidiary guarantors are 100% direct or indirect wholly owned subsidiaries of the parent, and all guarantees are full, unconditional and joint and several, except for certain customary circumstances as provided by the indenture. Thus, we present condensed consolidating balance sheets as of December 31, 2011 and 2010, and condensed consolidating statements of income, comprehensive income and cash flows for the years ended December 31, 2011, 2010 and 2009 for each of Republic Services, Inc. (Parent), guarantor subsidiaries and the other non-guarantor subsidiaries with any consolidating adjustments based upon the guarantor and non-guarantor subsidiaries as of December 31, 2011.

Condensed Consolidating Balance Sheets

 

                                         
    December 31, 2011  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

ASSETS

                                       

Current assets:

                                       

Cash and cash equivalents

  $ 9.6     $ 53.9     $ 2.8     $ -     $ 66.3  

Accounts receivable, net

    -       765.2       60.6       -       825.8  

Prepaid expenses and other current assets

    100.3       92.6       23.0       -       215.9  

Deferred tax assets

    147.5       -       10.2       -       157.7  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    257.4       911.7       96.6       -       1,265.7  

Restricted cash and marketable securities

    51.9       49.5       88.2       -       189.6  

Property and equipment, net

    55.8       6,234.0       502.5       -       6,792.3  

Goodwill

    -       10,647.0       -       -       10,647.0  

Other intangible assets, net

    15.3       394.3       -       -       409.6  

Investment and net advances to affiliate

    15,044.0       70.2       152.5       (15,266.7     -  

Other assets

    105.7       82.9       58.7       -       247.3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 15,530.1     $ 18,389.6     $ 898.5     $ (15,266.7   $ 19,551.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

                       

Current liabilities:

                                       

Accounts payable

  $ 239.3     $ 305.5     $ 18.8     $ -     $ 563.6  

Notes payable and current maturities of long-term debt

    25.6       7.6       1.6       -       34.8  

Deferred revenue

    -       288.5       1.7       -       290.2  

Accrued landfill and environmental costs, current portion

    -       184.2       -       -       184.2  

Accrued interest

    61.8       10.4       -       -       72.2  

Other accrued liabilities

    393.1       187.0       172.4       -       752.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    719.8       983.2       194.5       -       1,897.5  

Long-term debt, net of current maturities

    5,871.1       1,002.8       13.1       -       6,887.0  

Accrued landfill and environmental costs, net of current portion

    -       1,127.9       268.6       -       1,396.5  

Deferred income taxes and other long-term tax liabilities

    1,169.6       -       (8.5     -       1,161.1  

Self-insurance reserves, net of current portion

    -       72.6       231.3       -       303.9  

Other long-term liabilities

    88.3       75.8       58.0       -       222.1  

Commitments and contingencies

                                       

Stockholders’ equity:

                                       

Common stock

    4.0       -       -       -       4.0  

Other equity

    7,677.3       15,127.3       139.4       (15,266.7     7,677.3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Republic Services, Inc. stockholders’ equity

    7,681.3       15,127.3       139.4       (15,266.7     7,681.3  

Noncontrolling interests

    -       -       2.1       -       2.1  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

    7,681.3       15,127.3       141.5       (15,266.7     7,683.4  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 15,530.1     $ 18,389.6     $ 898.5     $ (15,266.7   $ 19,551.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Balance Sheets

 

                                         
    December 31, 2010  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

ASSETS

                                       

Current assets:

                                       

Cash and cash equivalents

  $ 14.5     $ 70.5     $ 3.3     $ -     $ 88.3  

Accounts receivable, net

    -       762.2       66.7       -       828.9  

Prepaid expenses and other current assets

    112.0       72.4       23.0       -       207.4  

Deferred tax assets

    111.2       0.1       10.2       -       121.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    237.7       905.2       103.2       -       1,246.1  

Restricted cash and marketable securities

    39.8       47.1       85.9       -       172.8  

Property and equipment, net

    47.2       6,154.7       496.6       -       6,698.5  

Goodwill

    -       10,655.3       -       -       10,655.3  

Other intangible assets, net

    21.8       429.5       -       -       451.3  

Investment and net advances to affiliate

    13,513.9       58.1       149.1       (13,721.1     -  

Other assets

    88.2       94.7       55.0       -       237.9  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 13,948.6     $ 18,344.6     $ 889.8     $ (13,721.1   $ 19,461.9  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
       

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

                       

Current liabilities:

                                       

Accounts payable

  $ 89.7     $ 492.2     $ 24.6     $ -     $ 606.5  

Notes payable and current maturities of long-term debt

    392.2       484.7       1.6       -       878.5  

Deferred revenue

    -       293.3       1.8       -       295.1  

Accrued landfill and environmental costs, current portion

    -       182.0       -       -       182.0  

Accrued interest

    61.4       31.7       -       -       93.1  

Other accrued liabilities

    222.3       196.7       202.3       -       621.3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    765.6       1,680.6       230.3       -       2,676.5  

Long-term debt, net of current maturities

    4,090.8       1,761.1       13.2       -       5,865.1  

Accrued landfill and environmental costs, net of current portion

    -       1,148.2       268.4       -       1,416.6  

Deferred income taxes and other long-term tax liabilities

    1,053.3       -       (8.5     -       1,044.8  

Self-insurance reserves, net of current portion

    -       97.8       206.7       -       304.5  

Other long-term liabilities

    192.4       58.7       54.4       -       305.5  

Commitments and contingencies

                                       

Stockholders’ equity:

                                       

Common stock

    4.0       -       -       -       4.0  

Other equity

    7,842.5       13,598.2       122.9       (13,721.1     7,842.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Republic Services, Inc. stockholders’ equity

    7,846.5       13,598.2       122.9       (13,721.1     7,846.5  

Noncontrolling interests

    -       -       2.4       -       2.4  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

    7,846.5       13,598.2       125.3       (13,721.1     7,848.9  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 13,948.6     $ 18,344.6     $ 889.8     $ (13,721.1   $ 19,461.9  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statements of Income

 

                                         
    Year Ended December 31, 2011  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Revenue

  $ -     $ 7,863.6     $ 401.0     $ (71.7   $ 8,192.9  

Expenses:

                                       

Cost of operations

    8.6       4,592.5       335.7       (71.7     4,865.1  

Depreciation, amortization and depletion

    22.9       777.4       43.3       -       843.6  

Accretion

    -       77.2       0.8       -       78.0  

Selling, general and administrative

    154.5       636.2       34.7       -       825.4  

(Gain) loss on disposition of assets and impairments, net

    (1.1     29.2       -       -       28.1  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

    (184.9     1,751.1       (13.5     -       1,552.7  

Interest expense

    (274.5     (165.8     0.1       -       (440.2

Loss on extinguishment of debt

    (1.9     (208.9     -       -       (210.8

Interest income

    (7.4     (5.9     13.6       -       0.3  

Other (expense) income, net

    (19.8     22.5       1.6       -       4.3  

Equity in earnings of subsidiaries

    940.2       10.9       3.4       (954.5     -  

Intercompany interest income (expense)

    (109.4     39.6       69.8       -       -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

    342.3       1,443.5       75.0       (954.5     906.3  

(Benefit) provision for income taxes

    (246.9     536.6       27.7       -       317.4  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    589.2       906.9       47.3       (954.5     588.9  

Net income attributable to noncontrolling interests

    -       -       0.3       -       0.3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Republic Services, Inc.

  $ 589.2     $ 906.9     $ 47.6     $ (954.5   $ 589.2  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Condensed Consolidating Statements of Comprehensive Income

 

                                         
    Year Ended December 31, 2011  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Net income

  $ 589.2     $ 906.9     $ 47.3     $ (954.5   $ 588.9  

Other comprehensive income, net of tax

                                       

Hedging Activity:

                                       

Settlements

    (25.3     -       -       -       (25.3

Realized losses reclassified into earnings

    4.9       -       -       -       4.9  

Unrealized gains (loss)

    1.3       -       -       -       1.3  

Pension Activity:

                                       

Change in funded status of pension plan obligations

    -       (20.7     -       -       (20.7

Gains related to pension settlement reclassified to earnings

    -       (3.6     -       -       (3.6
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) income , net of tax

    (19.1     (24.3     -       -       (43.4

Comprehensive income

    570.1       882.6       47.3       (954.5     545.5  

Comprehensive loss (income) attributable to noncontrolling interests

    -       -       0.3       -       0.3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income attributable to Republic Services, Inc.

  $ 570.1     $ 882.6     $ 47.6     $ (954.5   $ 545.8  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statements of Income

 

                                         
    Year Ended December 31, 2010  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Revenue

  $ -     $ 7,752.8     $ 423.1     $ (69.3   $ 8,106.6  

Expenses:

                                       

Cost of operations

    3.1       4,469.0       362.0       (69.3     4,764.8  

Depreciation, amortization and depletion

    21.6       772.6       39.5       -       833.7  

Accretion

    -       76.8       3.7       -       80.5  

Selling, general and administrative

    198.5       626.9       32.6       -       858.0  

Loss on disposition of assets and impairments, net

    1.6       17.5       -       -       19.1  

Restructuring charges

    -       11.4       -       -       11.4  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

    (224.8     1,778.6       (14.7     -       1,539.1  

Interest expense

    (207.7     (297.5     (2.2     -       (507.4

Loss on extinguishment of debt

    (4.7     (155.9     (0.2     -       (160.8

Interest income

    (6.3     (5.1     12.1       -       0.7  

Other (expense) income, net

    (7.5     13.3       (0.4     -       5.4  

Equity in earnings of subsidiaries

    437.2       18.6       3.4       (459.2     -  

Intercompany interest income (expense)

    569.6       (630.3     60.7       -       -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

    555.8       721.7       58.7       (459.2     877.0  

Provision for income taxes

    49.3       298.5       21.7       -       369.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    506.5       423.2       37.0       (459.2     507.5  

Net income attributable to noncontrolling interests

    -       -       (1.0     -       (1.0
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Republic Services, Inc.

  $ 506.5     $ 423.2     $ 36.0     $ (459.2   $ 506.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Condensed Consolidating Statements of Comprehensive Income

 

                                         
    Year Ended December 31, 2010  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Net income

  $ 506.5     $ 423.2     $ 37.0     $ (459.2   $ 507.5  

Other comprehensive income, net of tax

                                       

Hedging Activity:

                                       

Settlements

    (7.3     -       -       -       (7.3

Realized losses reclassified into earnings

    3.9       -       -       -       3.9  

Unrealized gains (losses)

    (2.4     -       -       -       (2.4

Pension Activity:

                                       

Change in funded status of pension plan obligations

    -       8.7       -       -       8.7  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) income, net of tax

    (5.8     8.7       -       -       2.9  

Comprehensive income

    500.7       431.9       37.0       (459.2     510.4  

Comprehensive loss (income) attributable to noncontrolling interests

    -       -       (1.0     -       (1.0
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income attributable to Republic Services, Inc.

  $ 500.7     $ 431.9     $ 36.0     $ (459.2   $ 509.4  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statements of Income

 

                                         
    Year Ended December 31, 2009  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Revenue

  $ -     $ 7,830.0     $ 444.3     $ (75.2   $ 8,199.1  

Expenses:

                                       

Cost of operations

    3.8       4,601.9       313.7       (75.2     4,844.2  

Depreciation, amortization and depletion

    14.6       833.8       21.3       -       869.7  

Accretion

    0.1       86.0       2.7       -       88.8  

Selling, general and administrative

    184.9       653.1       42.4       -       880.4  

Loss (gain) on disposition of assets and impairments, net

    12.0       (149.0     -       -       (137.0

Restructuring charges

    -       63.2       -       -       63.2  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

    (215.4     1,741.0       64.2       -       1,589.8  

Interest expense

    (99.7     (493.8     (2.4     -       (595.9

Loss on extinguishment of debt

    (7.0     (127.1     -       -       (134.1

Interest income

    (2.4     (2.1     6.5       -       2.0  

Other (expense) income, net

    (0.7     1.9       2.0       -       3.2  

Equity in earnings of subsidiaries

    472.8       53.0       6.0       (531.8     -  

Intercompany interest income (expense)

    363.6       (387.4     23.8       -       -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

    511.2       785.5       100.1       (531.8     865.0  

Provision for income taxes

    16.2       315.3       37.0       -       368.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    495.0       470.2       63.1       (531.8     496.5  

Net income attributable to noncontrolling interests

    -       -       (1.5     -       (1.5
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Republic Services, Inc.

  $ 495.0     $ 470.2     $ 61.6     $ (531.8   $ 495.0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Condensed Consolidating Statements of Comprehensive Income

 

                                         
    Year Ended December 31, 2009  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Net income

  $  495.0     $  470.2     $  63.1     $ (531.8   $  496.5  

Other comprehensive income, net of tax

                                       

Hedging Activity:

                                       

Settlements

    (2.7     -       -       -       (2.7

Realized losses reclassified into earnings

    1.2       -       -       -       1.2  

Unrealized gains (losses)

    1.4       -       -       -       1.4  

Pension Activity:

                                       

Change in funded status of pension plan obligations

    -       22.2       -       -       22.2  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) income, net of tax

    (0.1     22.2       -       -       22.1  

Comprehensive income

    494.9       492.4       63.1       (531.8     518.6  

Comprehensive loss (income) attributable to noncontrolling interests

    -       -       (1.5     -       (1.5
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income attributable to Republic Services, Inc.

  $ 494.9     $ 492.4     $ 61.6     $ (531.8   $ 517.1  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statements of Cash Flows

 

                                         
    Year Ended December 31, 2011  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Cash (used in) provided by operating activities:

                                       

Net income

  $ 589.2     $ 906.9     $ 47.3     $ (954.5   $ 588.9  

Equity in earnings of subsidiaries, net of taxes

    (940.2     (10.9     (3.4     954.5       -  

Other adjustments

    315.7       856.1       6.0       -       1,177.8  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in) provided by operating activities

    (35.3     1,752.1       49.9       -       1,766.7  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in) provided by investing activities:

                                       

Purchases of property and equipment

    -       (889.9     (46.6     -       (936.5

Proceeds from sales of property and equipment

    -       34.6       -       -       34.6  

Cash used in acquisitions, net of cash acquired

    -       (42.6     -       -       (42.6

Cash proceeds from divestitures, net of cash divested

    -       14.2       -       -       14.2  

Change in restricted cash and marketable securities

    (12.1     (2.5     (2.2     -       (16.8

Other

    -       (3.1     -       -       (3.1

Change in investment and net advances to affiliate

    (589.9     -       -       589.9       -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in) provided by investing activities

    (602.0     (889.3     (48.8     589.9       (950.2
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) financing activities:

                                       

Proceeds from notes payable and long-term debt

    1,416.4       -       -       -       1,416.4  

Proceeds from issuance of senior notes, net of discount

    1,844.9       -       -       -       1,844.9  

Payments of notes payable and long-term debt

    (1,844.1     (1,378.8     (1.6     -       (3,224.5

Premiums paid on extinguishment of debt

    -       (89.6     -       -       (89.6

Fees paid to issue and retire senior notes and certain hedging relationships

    (57.9     (0.9     -       -       (58.8

Issuances of common stock

    40.7       -       -       -       40.7  

Excess income tax benefit from stock option exercises

    2.5       -       -       -       2.5  

Purchases of common stock for treasury

    (460.7     -       -       -       (460.7

Cash dividends paid

    (309.4     -       -       -       (309.4

Change in investment and net advances from parent

    -       589.9       -       (589.9     -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) financing activities

    632.4       (879.4     (1.6     (589.9     (838.5
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Decrease) increase in cash and cash equivalents

    (4.9     (16.6     (0.5     -       (22.0

Cash and cash equivalents at beginning of period

    14.5       70.5       3.3       -       88.3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 9.6     $ 53.9     $ 2.8     $ -     $ 66.3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statements of Cash Flows

 

                                         
    Year Ended December 31, 2010  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Cash provided by (used in) operating activities:

                                       

Net income

  $ 506.5     $ 423.2     $ 37.0     $ (459.2   $ 507.5  

Equity in earnings of subsidiaries, net of taxes

    (437.2     (18.6     (3.4     459.2       -  

Other adjustments

    291.8       616.4       18.0       -       926.2  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) operating activities

    361.1       1,021.0       51.6       -       1,433.7  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in) provided by investing activities:

                                       

Purchases of property and equipment

    -       (736.9     (57.8     -       (794.7

Proceeds from sales of property and equipment

    -       37.4       -       -       37.4  

Cash used in acquisitions, net of cash acquired

    -       (58.9     -       -       (58.9

Cash proceeds from divestitures, net of cash divested

    -       60.0       -       -       60.0  

Change in restricted cash and marketable securities

    27.9       37.0       1.4       -       66.3  

Other

    -       (0.6     -       -       (0.6

Change in investment and net advances to affiliate

    (1,449.0     (300.0     -       1,749.0       -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in) provided by investing activities

    (1,421.1     (962.0     (56.4     1,749.0       (690.5
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) financing activities:

                                       

Proceeds from notes payable and long-term debt

    1,193.5       -       -       -       1,193.5  

Proceeds from issuance of senior notes, net of discount

    1,499.4       -       -       -       1,499.4  

Payments of notes payable and long-term debt

    (1,446.3     (1,342.4     (301.6     -       (3,090.3

Premiums paid on extinguishment of debt

    -       (30.4     -       -       (30.4

Fees paid to issue and retire senior notes and certain hedging relationships

    (26.2     -       -       -       (26.2

Issuances of common stock

    86.5       -       -       -       86.5  

Excess income tax benefit from stock option exercises

    3.5       -       -       -       3.5  

Purchases of common stock for treasury

    (43.1     -       -       -       (43.1

Cash dividends paid

    (294.6     -       -       -       (294.6

Distributions paid to noncontrolling interest

    -       -       (1.2     -       (1.2

Change in investment and net advances from parent

    -       1,449.0       300.0       (1,749.0     -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) financing activities

    972.7       76.2       (2.8     (1,749.0     (702.9
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Decrease) increase in cash and cash equivalents

    (87.3     135.2       (7.6     -       40.3  

Cash and cash equivalents at beginning of period

    101.8       (64.7     10.9       -       48.0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 14.5     $ 70.5     $ 3.3     $ -     $ 88.3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statements of Cash Flows

 

                                         
    Year Ended December 31, 2009  
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Cash provided by (used in) operating activities:

                                       

Net income

  $ 495.0       470.2     $ 63.1     $ (531.8   $ 496.5  

Equity in earnings of subsidiaries, net of taxes

    (472.8     (53.0     (6.0     531.8       -  

Other adjustments

    72.1       770.5       57.4       -       900.0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) operating activities

    94.3       1,187.7       114.5       -       1,396.5  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in) provided by investing activities:

                                       

Purchases of property and equipment

    (15.0     (790.7     (20.6     -       (826.3

Proceeds from sales of property and equipment

    -       31.8       -       -       31.8  

Cash used in acquisitions, net of cash acquired

    -       (0.1     -       -       (0.1

Cash proceeds from divestitures, net of cash divested

    -       511.1       -       -       511.1  

Change in restricted cash and marketable securities

    28.4       17.4       (4.2     -       41.6  

Other

    -       (0.6     -       -       (0.6

Change in investment and net advances to affiliate

    (464.3     (8.0     -       472.3       -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in) provided by investing activities

    (450.9     (239.1     (24.8     472.3       (242.5
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) financing activities:

                                       

Proceeds from notes payable and long-term debt

    1,378.6       -       94.0       -       1,472.6  

Proceeds from issuance of senior notes, net of discount

    1,245.4       -       -       -       1,245.4  

Payments of notes payable and long-term debt

    (1,969.3     (1,420.6     (194.0     -       (3,583.9

Premiums paid on extinguishment of debt

    (4.4     (42.9     -       -       (47.3

Fees paid to issue and retire senior notes and certain hedging relationships

    (11.9     (2.4     -       -       (14.3

Issuances of common stock

    39.6       -       -       -       39.6  

Excess income tax benefit from stock option exercises

    2.5       -       -       -       2.5  

Purchases of common stock for treasury

    (1.0     -       -       -       (1.0

Cash dividends paid

    (288.3     -       -       -       (288.3

Change in investment and net advances from parent

    -       464.3       8.0       (472.3     -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) financing activities

    391.2       (1,001.6     (92.0     (472.3     (1,174.7
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

    34.6       (53.0     (2.3     -       (20.7

Cash and cash equivalents at beginning of period

    67.2       (11.7     13.2       -       68.7  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 101.8     $ (64.7   $ 10.9     $ -     $ 48.0