XML 49 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
6 Months Ended
Jun. 30, 2018
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Statements of Income
Condensed Consolidating Statements of Income
 
Three Months Ended June 30, 2018
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Revenues
 
 
 
 
 
 
 
 
 
 
 
Commodity sales
$

 
$

 
$

 
$
2,675.3

 
$

 
$
2,675.3

Services

 

 

 
285.8

 
(0.5
)
 
285.3

Total revenues

 

 

 
2,961.1

 
(0.5
)
 
2,960.6

Cost of sales and fuel (exclusive of items shown separately below)

 

 

 
2,175.8

 

 
2,175.8

Operating expenses
2.0

 

 

 
335.0

 
(0.5
)
 
336.5

Gain on sale of assets

 

 

 
(0.1
)
 

 
(0.1
)
Operating income
(2.0
)
 

 

 
450.4

 

 
448.4

Equity in net earnings from investments
400.8

 
403.2

 
403.2

 
27.5

 
(1,198.1
)
 
36.6

Other income (expense), net
6.6

 
77.5

 
77.5

 
(8.4
)
 
(155.0
)
 
(1.8
)
Interest expense, net
(40.3
)
 
(77.5
)
 
(77.5
)
 
(73.2
)
 
155.0

 
(113.5
)
Income before income taxes
365.1

 
403.2

 
403.2

 
396.3

 
(1,198.1
)
 
369.7

Income taxes
(84.0
)
 

 

 
(3.5
)
 

 
(87.5
)
Net income
281.1

 
403.2

 
403.2

 
392.8

 
(1,198.1
)
 
282.2

Less: Net income attributable to noncontrolling interests

 

 

 
1.1

 

 
1.1

Net income attributable to ONEOK
281.1

 
403.2

 
403.2

 
391.7

 
(1,198.1
)
 
281.1

Less: Preferred stock dividends
0.3

 

 

 

 

 
0.3

Net income available to common shareholders
$
280.8

 
$
403.2

 
$
403.2

 
$
391.7

 
$
(1,198.1
)
 
$
280.8


 
Three Months Ended June 30, 2017
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Revenues
 
 
 
 
 
 
 
 
 
 
 
Commodity sales
$

 
$

 
$

 
$
2,161.0

 
$

 
$
2,161.0

Services

 

 

 
565.8

 
(1.0
)
 
564.8

Total revenues

 

 

 
2,726.8

 
(1.0
)
 
2,725.8

Cost of sales and fuel (exclusive of items shown separately below)

 

 

 
2,091.0

 

 
2,091.0

Operating expenses
17.7

 

 
6.2

 
293.0

 
(1.0
)
 
315.9

Gain on sale of assets

 

 

 
(0.6
)
 

 
(0.6
)
Operating income
(17.7
)
 

 
(6.2
)
 
343.4

 

 
319.5

Equity in net earnings from investments
275.2

 
278.5

 
284.7

 
23.8

 
(822.8
)
 
39.4

Other income (expense), net
(20.2
)
 
94.9

 
94.9

 
(0.4
)
 
(189.8
)
 
(20.6
)
Interest expense, net
(24.5
)
 
(94.9
)
 
(94.9
)
 
(94.0
)
 
189.8

 
(118.5
)
Income before income taxes
212.8

 
278.5

 
278.5

 
272.8

 
(822.8
)
 
219.8

Income taxes
(37.7
)
 

 

 
(6.1
)
 

 
(43.8
)
Net income
175.1

 
278.5

 
278.5

 
266.7

 
(822.8
)
 
176.0

Less: Net income attributable to noncontrolling interests
103.4

 

 

 
0.9

 

 
104.3

Net income attributable to ONEOK
71.7

 
278.5

 
278.5

 
265.8

 
(822.8
)
 
71.7

Less: Preferred stock dividends
0.2

 

 

 

 

 
0.2

Net income available to common shareholders
$
71.5

 
$
278.5

 
$
278.5

 
$
265.8

 
$
(822.8
)
 
$
71.5


 
Six Months Ended June 30, 2018
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Revenues
 
 
 
 
 
 
 
 
 
 
 
Commodity sales
$

 
$

 
$

 
$
5,495.3

 
$

 
$
5,495.3

Services

 

 

 
568.3

 
(1.0
)
 
567.3

Total revenues

 

 

 
6,063.6

 
(1.0
)
 
6,062.6

Cost of sales and fuel (exclusive of items shown separately below)

 

 

 
4,543.8

 

 
4,543.8

Operating expenses
1.3

 

 

 
650.6

 
(1.0
)
 
650.9

Gain on sale of assets

 

 

 
(0.2
)
 

 
(0.2
)
Operating income
(1.3
)
 

 

 
869.4

 

 
868.1

Equity in net earnings from investments
769.3

 
774.1

 
774.1

 
56.1

 
(2,296.8
)
 
76.8

Other income (expense), net
13.8

 
154.6

 
154.6

 
(18.0
)
 
(309.2
)
 
(4.2
)
Interest expense, net
(80.1
)
 
(154.6
)
 
(154.6
)
 
(149.1
)
 
309.2

 
(229.2
)
Income before income taxes
701.7

 
774.1

 
774.1

 
758.4

 
(2,296.8
)
 
711.5

Income taxes
(156.1
)
 

 

 
(7.2
)
 

 
(163.3
)
Net income
545.6

 
774.1

 
774.1

 
751.2

 
(2,296.8
)
 
548.2

Less: Net income attributable to noncontrolling interests

 

 

 
2.6

 

 
2.6

Net income attributable to ONEOK
545.6

 
774.1

 
774.1

 
748.6

 
(2,296.8
)
 
545.6

Less: Preferred stock dividends
0.6

 

 

 

 

 
0.6

Net income available to common shareholders
$
545.0

 
$
774.1

 
$
774.1

 
$
748.6

 
$
(2,296.8
)
 
$
545.0


 
Six Months Ended June 30, 2017
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Revenues
 
 
 
 
 
 
 
 
 
 
 
Commodity sales
$

 
$

 
$

 
$
4,377.7

 
$

 
$
4,377.7

Services

 

 

 
1,098.7

 
(1.0
)
 
1,097.7

Total revenues

 

 

 
5,476.4

 
(1.0
)
 
5,475.4

Cost of sales and fuel (exclusive of items shown separately below)

 

 

 
4,234.9

 

 
4,234.9

Operating expenses
24.7

 

 
6.2

 
574.6

 
(1.0
)
 
604.5

Gain on sale of assets

 

 

 
(0.6
)
 

 
(0.6
)
Operating income
(24.7
)
 

 
(6.2
)
 
667.5

 

 
636.6

Equity in net earnings from investments
544.0

 
547.6

 
553.8

 
44.5

 
(1,611.0
)
 
78.9

Other income (expense), net
(19.6
)
 
186.1

 
186.1

 

 
(372.2
)
 
(19.6
)
Interest expense, net
(50.3
)
 
(186.1
)
 
(186.1
)
 
(184.6
)
 
372.2

 
(234.9
)
Income before income taxes
449.4

 
547.6

 
547.6

 
527.4

 
(1,611.0
)
 
461.0

Income taxes
(89.0
)
 

 

 
(9.8
)
 

 
(98.8
)
Net income
360.4

 
547.6

 
547.6

 
517.6

 
(1,611.0
)
 
362.2

Less: Net income attributable to noncontrolling interests
201.3

 

 

 
1.8

 

 
203.1

Net income attributable to ONEOK
159.1

 
547.6

 
547.6

 
515.8

 
(1,611.0
)
 
159.1

Less: Preferred stock dividends
0.2

 

 

 

 

 
0.2

Net income available to common shareholders
$
158.9

 
$
547.6

 
$
547.6

 
$
515.8

 
$
(1,611.0
)
 
$
158.9

Condensed Consolidating Statements of Comprehensive Income
Condensed Consolidating Statements of Comprehensive Income
 
Three Months Ended June 30, 2018
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Net income
$
281.1

 
$
403.2

 
$
403.2

 
$
392.8

 
$
(1,198.1
)
 
$
282.2

Other comprehensive income (loss), net of tax
 
 
 
 
 
 
 

 
 

 
 

Unrealized gains (losses) on derivatives, net of tax
15.5

 
(46.4
)
 
(46.4
)
 
(35.8
)
 
92.8

 
(20.3
)
Realized (gains) losses on derivatives in net income, net of tax
1.0

 
14.6

 
10.2

 
6.9

 
(20.5
)
 
12.2

Change in pension and postretirement benefit plan liability, net of tax
3.2

 

 

 

 

 
3.2

Other comprehensive income (loss) on investments in unconsolidated affiliates, net of tax

 
1.2

 
1.2

 
1.0

 
(2.4
)
 
1.0

Total other comprehensive income (loss), net of tax
19.7

 
(30.6
)
 
(35.0
)
 
(27.9
)
 
69.9

 
(3.9
)
Comprehensive income
300.8

 
372.6

 
368.2

 
364.9

 
(1,128.2
)
 
278.3

Less: Comprehensive income attributable to noncontrolling interests

 

 

 
1.1

 

 
1.1

Comprehensive income attributable to ONEOK
$
300.8

 
$
372.6

 
$
368.2

 
$
363.8

 
$
(1,128.2
)
 
$
277.2


 
Three Months Ended June 30, 2017
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Net income
$
175.1

 
$
278.5

 
$
278.5

 
$
266.7

 
$
(822.8
)
 
$
176.0

Other comprehensive income (loss), net of tax
 
 
 
 
 
 
 

 
 

 
 

Unrealized gains (losses) on derivatives, net of tax
(0.3
)
 
(5.7
)
 
9.0

 
9.8

 
(17.9
)
 
(5.1
)
Realized (gains) losses on derivatives in net income, net of tax
0.5

 
11.1

 
6.8

 
5.1

 
(13.6
)
 
9.9

Change in pension and postretirement benefit plan liability, net of tax
2.1

 

 

 

 

 
2.1

Other comprehensive income (loss) on investments in unconsolidated affiliates, net of tax

 
(1.6
)
 
(1.6
)
 
(1.4
)
 
3.2

 
(1.4
)
Total other comprehensive income (loss), net of tax
2.3

 
3.8

 
14.2

 
13.5

 
(28.3
)
 
5.5

Comprehensive income
177.4

 
282.3

 
292.7

 
280.2

 
(851.1
)
 
181.5

Less: Comprehensive income attributable to noncontrolling interests
105.6

 

 

 
0.9

 

 
106.5

Comprehensive income attributable to ONEOK
$
71.8

 
$
282.3

 
$
292.7

 
$
279.3

 
$
(851.1
)
 
$
75.0


 
Six Months Ended June 30, 2018
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Net income
$
545.6

 
$
774.1

 
$
774.1

 
$
751.2

 
$
(2,296.8
)
 
$
548.2

Other comprehensive income (loss), net of tax
 
 
 
 
 
 
 

 
 

 
 

Unrealized gains (losses) on derivatives, net of tax
33.9

 
(25.5
)
 
(25.5
)
 
(19.6
)
 
51.0

 
14.3

Realized (gains) losses on derivatives in net income, net of tax
1.9

 
28.9

 
21.8

 
15.1

 
(43.6
)
 
24.1

Change in pension and postretirement benefit plan liability, net of tax
6.4

 
(0.6
)
 

 

 

 
5.8

Other comprehensive income (loss) on investments in unconsolidated affiliates, net of tax

 
4.9

 
4.9

 
3.8

 
(9.8
)
 
3.8

Total other comprehensive income (loss), net of tax
42.2

 
7.7

 
1.2

 
(0.7
)
 
(2.4
)
 
48.0

Comprehensive income
587.8

 
781.8

 
775.3

 
750.5

 
(2,299.2
)
 
596.2

Less: Comprehensive income attributable to noncontrolling interests

 

 

 
2.6

 

 
2.6

Comprehensive income attributable to ONEOK
$
587.8

 
$
781.8

 
$
775.3

 
$
747.9

 
$
(2,299.2
)
 
$
593.6


 
Six Months Ended June 30, 2017
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Net income
$
360.4

 
$
547.6

 
$
547.6

 
$
517.6

 
$
(1,611.0
)
 
$
362.2

Other comprehensive income (loss), net of tax
 
 
 
 
 
 
 

 
 

 
 

Unrealized gains (losses) on derivatives, net of tax
(0.3
)
 
23.1

 
36.3

 
32.8

 
(72.6
)
 
19.3

Realized (gains) losses on derivatives in net income, net of tax
1.0

 
30.9

 
22.1

 
17.4

 
(44.2
)
 
27.2

Change in pension and postretirement benefit plan liability, net of tax
4.1

 

 

 

 

 
4.1

Other comprehensive income (loss) on investments in unconsolidated affiliates, net of tax

 
(1.2
)
 
(1.2
)
 
(1.0
)
 
2.4

 
(1.0
)
Total other comprehensive income (loss), net of tax
4.8

 
52.8

 
57.2

 
49.2

 
(114.4
)
 
49.6

Comprehensive income
365.2

 
600.4

 
604.8

 
566.8

 
(1,725.4
)
 
411.8

Less: Comprehensive income attributable to noncontrolling interests
232.4

 

 

 
1.8

 

 
234.2

Comprehensive income attributable to ONEOK
$
132.8

 
$
600.4

 
$
604.8

 
$
565.0

 
$
(1,725.4
)
 
$
177.6

Condensed Consolidating Balance Sheets
Condensed Consolidating Balance Sheets
 
June 30, 2018
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
Assets
(Millions of dollars)
Current assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
15.3

 
$

 
$

 
$

 
$

 
$
15.3

Accounts receivable, net

 

 

 
934.7

 

 
934.7

Natural gas and natural gas liquids in storage

 

 

 
285.8

 

 
285.8

Other current assets
11.9

 

 

 
186.0

 

 
197.9

Total current assets
27.2

 

 

 
1,406.5

 

 
1,433.7

Property, plant and equipment
 

 
 

 
 

 
 

 
 

 
 

Property, plant and equipment
137.2

 

 

 
16,226.5

 

 
16,363.7

Accumulated depreciation and amortization
89.2

 

 

 
2,970.6

 

 
3,059.8

Net property, plant and equipment
48.0

 

 

 
13,255.9

 

 
13,303.9

Investments and other assets
 

 
 

 
 

 
 

 
 

 
 

Investments
5,872.9

 
3,243.0

 
8,795.0

 
795.4

 
(17,719.3
)
 
987.0

Intercompany notes receivable
3,679.2

 
8,140.9

 
2,588.9

 

 
(14,409.0
)
 

Other assets
233.0

 

 

 
1,006.9

 
(50.8
)
 
1,189.1

Total investments and other assets
9,785.1

 
11,383.9

 
11,383.9

 
1,802.3

 
(32,179.1
)
 
2,176.1

Total assets
$
9,860.3

 
$
11,383.9

 
$
11,383.9

 
$
16,464.7

 
$
(32,179.1
)
 
$
16,913.7

Liabilities and equity
 

 
 

 
 

 
 

 
 

 
 

Current liabilities
 

 
 

 
 

 
 

 
 

 
 

Current maturities of long-term debt
$

 
$
925.0

 
$

 
$
7.7

 
$

 
$
932.7

Short-term borrowings
156.0

 

 

 

 

 
156.0

Accounts payable
6.2

 

 

 
1,021.3

 

 
1,027.5

Other current liabilities
71.2

 
85.0

 

 
299.7

 

 
455.9

Total current liabilities
233.4

 
1,010.0

 

 
1,328.7

 

 
2,572.1

 
 
 
 
 
 
 
 
 
 
 
 
Intercompany debt

 

 
8,140.9

 
6,268.1

 
(14,409.0
)
 

 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities
2,727.0

 
4,339.2

 

 
25.0

 

 
7,091.2

 
 
 
 
 
 
 
 
 
 
 
 
Deferred credits and other liabilities
235.0

 

 

 
227.7

 
(50.8
)
 
411.9

 
 
 
 
 
 
 
 
 
 
 
 
Commitments and contingencies


 


 


 


 


 


 
 
 
 
 
 
 
 
 
 
 
 
Equity
 

 
 

 
 

 
 

 
 

 
 

Equity excluding noncontrolling interests in consolidated subsidiaries
6,664.9

 
6,034.7

 
3,243.0

 
8,441.6

 
(17,719.3
)
 
6,664.9

Noncontrolling interests in consolidated subsidiaries

 

 

 
173.6

 

 
173.6

Total equity
6,664.9

 
6,034.7

 
3,243.0

 
8,615.2

 
(17,719.3
)
 
6,838.5

Total liabilities and equity
$
9,860.3

 
$
11,383.9

 
$
11,383.9

 
$
16,464.7

 
$
(32,179.1
)
 
$
16,913.7

 
December 31, 2017
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
Assets
(Millions of dollars)
Current assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
37.2

 
$

 
$

 
$

 
$

 
$
37.2

Accounts receivable, net

 

 

 
1,203.0

 

 
1,203.0

Materials and supplies

 

 

 
90.3

 

 
90.3

Natural gas and natural gas liquids in storage

 

 

 
342.3

 

 
342.3

Other current assets
9.8

 
1.3

 

 
80.6

 

 
91.7

Total current assets
47.0


1.3

 

 
1,716.2

 


1,764.5

Property, plant and equipment
 

 
 

 
 

 
 

 
 

 
 

Property, plant and equipment
128.3

 

 

 
15,431.3

 

 
15,559.6

Accumulated depreciation and amortization
86.4

 

 

 
2,775.1

 

 
2,861.5

Net property, plant and equipment
41.9

 

 

 
12,656.2

 

 
12,698.1

Investments and other assets
 

 
 

 
 

 
 

 
 

 
 

Investments
5,752.1

 
3,133.7

 
8,058.4

 
803.0

 
(16,744.0
)
 
1,003.2

Intercompany notes receivable
2,926.9

 
8,627.8

 
3,703.1

 

 
(15,257.8
)
 

Other assets
416.9

 
0.2

 

 
1,007.4

 
(44.4
)
 
1,380.1

Total investments and other assets
9,095.9

 
11,761.7

 
11,761.5

 
1,810.4

 
(32,046.2
)
 
2,383.3

Total assets
$
9,184.8

 
$
11,763.0

 
$
11,761.5

 
$
16,182.8

 
$
(32,046.2
)
 
$
16,845.9

Liabilities and equity
 

 
 

 
 

 
 

 
 

 
 

Current liabilities
 

 
 

 
 

 
 

 
 

 
 

Current maturities of long-term debt
$

 
$
425.0

 
$

 
$
7.7

 
$

 
$
432.7

Short-term borrowings
614.7

 

 

 

 

 
614.7

Accounts payable
12.0

 

 

 
1,128.6

 

 
1,140.6

Other current liabilities
65.9

 
85.0

 

 
328.4

 

 
479.3

Total current liabilities
692.6

 
510.0

 

 
1,464.7

 

 
2,667.3

 
 
 
 
 
 
 
 
 
 
 
 
Intercompany debt

 

 
8,627.8

 
6,630.0

 
(15,257.8
)
 

 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities
2,726.4

 
5,336.4

 

 
28.8

 

 
8,091.6

 
 
 
 
 
 
 
 
 
 
 
 
Deferred credits and other liabilities
237.9

 

 

 
208.1

 
(44.4
)
 
401.6

 
 
 
 
 
 
 
 
 
 
 
 
Commitments and contingencies


 


 


 


 


 


 
 
 
 
 
 
 
 
 
 
 
 
Equity
 

 
 

 
 

 
 

 
 

 
 

Equity excluding noncontrolling interests in consolidated subsidiaries
5,527.9

 
5,916.6

 
3,133.7

 
7,693.7

 
(16,744.0
)
 
5,527.9

Noncontrolling interests in consolidated subsidiaries

 

 

 
157.5

 

 
157.5

Total equity
5,527.9

 
5,916.6

 
3,133.7

 
7,851.2

 
(16,744.0
)
 
5,685.4

Total liabilities and equity
$
9,184.8

 
$
11,763.0

 
$
11,761.5

 
$
16,182.8

 
$
(32,046.2
)
 
$
16,845.9

Condensed Consolidating Statements of Cash Flows
Condensed Consolidating Statements of Cash Flows
 
Six Months Ended June 30, 2018
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Operating activities
 
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
$
669.2

 
$
673.9

 
$
32.4

 
$
959.5

 
$
(1,332.0
)
 
$
1,003.0

Investing activities
 

 
 

 
 

 
 

 
 

 
 

Capital expenditures
(10.1
)
 

 

 
(605.3
)
 

 
(615.4
)
Contributions to unconsolidated affiliates

 

 

 
(0.3
)
 

 
(0.3
)
Other investing activities

 

 
6.4

 
7.9

 

 
14.3

Cash provided by (used in) investing activities
(10.1
)
 

 
6.4

 
(597.7
)
 

 
(601.4
)
Financing activities
 

 
 

 
 

 
 

 
 

 
 

Dividends paid
(643.5
)
 
(666.0
)
 
(666.0
)
 

 
1,332.0

 
(643.5
)
Distributions to noncontrolling interests

 

 

 
(3.0
)
 

 
(3.0
)
Intercompany borrowings (advances), net
(748.0
)
 
492.1

 
627.2

 
(371.3
)
 

 

Borrowing (repayment) of short-term borrowings, net
(458.7
)
 

 

 

 

 
(458.7
)
Repayment of long-term debt

 
(500.0
)
 

 
(3.8
)
 

 
(503.8
)
Issuance of common stock
1,186.7

 

 

 

 

 
1,186.7

Other, net
(17.5
)
 

 

 
16.3

 

 
(1.2
)
Cash used in financing activities
(681.0
)
 
(673.9
)
 
(38.8
)

(361.8
)
 
1,332.0

 
(423.5
)
Change in cash and cash equivalents
(21.9
)
 

 

 

 

 
(21.9
)
Cash and cash equivalents at beginning of period
37.2

 

 

 

 

 
37.2

Cash and cash equivalents at end of period
$
15.3

 
$

 
$

 
$

 
$

 
$
15.3


 
Six Months Ended June 30, 2017
(Unaudited)
Parent
Issuer &
Guarantor
 
Subsidiary
Issuer &
Guarantor
 
Guarantor
Subsidiary
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidating
Entries
 
Total
 
(Millions of dollars)
Operating activities
 
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
$
355.0

 
$
675.2

 
$
28.2

 
$
645.5

 
$
(1,061.0
)
 
$
642.9

Investing activities
 

 
 

 
 

 
 

 
 

 
 

Capital expenditures
(0.1
)
 

 

 
(195.1
)
 

 
(195.2
)
Other investing activities

 

 
6.7

 
4.8

 

 
11.5

Cash provided by (used in) investing activities
(0.1
)
 

 
6.7

 
(190.3
)
 

 
(183.7
)
Financing activities
 

 
 

 
 

 
 

 
 

 
 

Dividends paid
(259.8
)
 
(666.0
)
 
(666.0
)
 

 
1,332.0

 
(259.8
)
Distributions to noncontrolling interests

 

 

 
(2.5
)
 
(271.0
)
 
(273.5
)
Intercompany borrowings (advances), net
(27.1
)
 
(166.1
)
 
642.1

 
(448.9
)
 

 

Borrowing (repayment) of short-term borrowings, net

 
164.1

 

 

 

 
164.1

Repayment of long-term debt
(0.1
)
 

 

 
(3.8
)
 

 
(3.9
)
Issuance of common stock
10.8

 

 

 

 

 
10.8

Other, net
(6.2
)
 
(7.2
)
 

 

 

 
(13.4
)
Cash used in financing activities
(282.4
)
 
(675.2
)
 
(23.9
)
 
(455.2
)
 
1,061.0

 
(375.7
)
Change in cash and cash equivalents
72.5

 

 
11.0

 

 

 
83.5

Cash and cash equivalents at beginning of period
248.5

 

 
0.4

 

 

 
248.9

Cash and cash equivalents at end of period
$
321.0

 
$

 
$
11.4

 
$

 
$

 
$
332.4