XML 30 R24.htm IDEA: XBRL DOCUMENT
v3.19.3

SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Notes) | 9 Months Ended
--- | ---
Sep. 30, 2019
Condensed Financial Information Disclosure [Abstract] |
Supplemental Condensed Consolidating Financial Information | SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION ONEOK and ONEOK Partners are issuers of certain public debt securities. We, ONEOK Partners and the Intermediate Partnership guarantee the indebtedness of ONEOK and ONEOK Partners. The Intermediate Partnership holds all of ONEOK Partners’ partnership interests and equity in its subsidiaries, as well as a 50 percent interest in Northern Border Pipeline. In lieu of providing separate financial statements for each subsidiary issuer and guarantor, we have included the accompanying condensed consolidating financial statements based on Rule 3-10 of the SEC’s Regulation S-X. We have presented each of the parent and subsidiary issuers in separate columns in this single set of condensed consolidating financial statements. For purposes of the following footnote:
• | we are referred to as “Parent Issuer and Guarantor”;
• | ONEOK Partners is referred to as “Subsidiary Issuer and Guarantor”;
• | the Intermediate Partnership is referred to as “Guarantor Subsidiary”; and
• | the “Non-Guarantor Subsidiaries” are all subsidiaries other than the Guarantor Subsidiary and Subsidiary Issuer and Guarantor.
The following unaudited supplemental condensed consolidating financial information is presented on an equity-method basis reflecting the separate accounts of ONEOK, ONEOK Partners and the Intermediate Partnership, the combined accounts of the Non-Guarantor Subsidiaries, the combined consolidating adjustments and eliminations, and our consolidated amounts for the periods indicated. Condensed Consolidating Statements of Income and Comprehensive Income
| Three Months Ended September 30, 2019
(Unaudited) | Parent Issuer & Guarantor |  | Subsidiary Issuer & Guarantor |  | Guarantor Subsidiary |  | Combined Non-Guarantor Subsidiaries |  | Consolidating Entries |  | Total
| (Millions of dollars)
Revenues |  |  |  |  |  |  |  |  |  |  |
Commodity sales | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 1,947.8 |  |  | $ | — |  |  | $ | 1,947.8 |
Services | — |  |  | — |  |  | — |  |  | 316.0 |  |  | (0.6 | ) |  | 315.4 |
Total revenues | — |  |  | — |  |  | — |  |  | 2,263.8 |  |  | (0.6 | ) |  | 2,263.2 |
Cost of sales and fuel (exclusive of items shown separately below) | — |  |  | — |  |  | — |  |  | 1,414.5 |  |  | — |  |  | 1,414.5 |
Operating expenses | (0.7 | ) |  | — |  |  | — |  |  | 367.8 |  |  | (0.6 | ) |  | 366.5 |
(Gain) loss on sale of assets | — |  |  | — |  |  | 0.1 |  |  | (0.1 | ) |  | — |  |  | — |
Operating income | 0.7 |  |  | — |  |  | (0.1 | ) |  | 481.6 |  |  | — |  |  | 482.2 |
Equity in net earnings from investments | 470.2 |  |  | 476.1 |  |  | 476.2 |  |  | 29.1 |  |  | (1,414.0 | ) |  | 37.6 |
Other income (expense), net | 11.1 |  |  | 75.4 |  |  | 78.1 |  |  | 8.0 |  |  | (156.2 | ) |  | 16.4 |
Interest expense, net | (78.4 | ) |  | (78.1 | ) |  | (78.1 | ) |  | (51.2 | ) |  | 156.2 |  |  | (129.6 | )
Income before income taxes | 403.6 |  |  | 473.4 |  |  | 476.1 |  |  | 467.5 |  |  | (1,414.0 | ) |  | 406.6 |
Income taxes | (94.4 | ) |  | — |  |  | — |  |  | (3.0 | ) |  | — |  |  | (97.4 | )
Net income | 309.2 |  |  | 473.4 |  |  | 476.1 |  |  | 464.5 |  |  | (1,414.0 | ) |  | 309.2 |
Less: Preferred stock dividends | 0.3 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 0.3 |
Net income available to common shareholders | $ | 308.9 |  |  | $ | 473.4 |  |  | $ | 476.1 |  |  | $ | 464.5 |  |  | $ | (1,414.0 | ) |  | $ | 308.9 |
Net income | $ | 309.2 |  |  | $ | 473.4 |  |  | $ | 476.1 |  |  | $ | 464.5 |  |  | $ | (1,414.0 | ) |  | $ | 309.2 |
Other comprehensive income (loss), net of tax | (94.4 | ) |  | 12.4 |  |  | 7.9 |  |  | 5.0 |  |  | (15.6 | ) |  | (84.7 | )
Comprehensive income | $ | 214.8 |  |  | $ | 485.8 |  |  | $ | 484.0 |  |  | $ | 469.5 |  |  | $ | (1,429.6 | ) |  | $ | 224.5 |
| Three Months Ended September 30, 2018
(Unaudited) | Parent Issuer & Guarantor |  | Subsidiary Issuer & Guarantor |  | Guarantor Subsidiary |  | Combined Non-Guarantor Subsidiaries |  | Consolidating Entries |  | Total
| (Millions of dollars)
Revenues |  |  |  |  |  |  |  |  |  |  |
Commodity sales | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 3,083.6 |  |  | $ | — |  |  | $ | 3,083.6 |
Services | — |  |  | — |  |  | — |  |  | 310.8 |  |  | (0.5 | ) |  | 310.3 |
Total revenues | — |  |  | — |  |  | — |  |  | 3,394.4 |  |  | (0.5 | ) |  | 3,393.9 |
Cost of sales and fuel (exclusive of items shown separately below) | — |  |  | — |  |  | — |  |  | 2,560.8 |  |  | — |  |  | 2,560.8 |
Operating expenses | 2.0 |  |  | — |  |  | — |  |  | 336.3 |  |  | (0.5 | ) |  | 337.8 |
Gain on sale of assets | — |  |  | — |  |  | — |  |  | (0.2 | ) |  | — |  |  | (0.2 | )
Operating income | (2.0 | ) |  | — |  |  | — |  |  | 497.5 |  |  | — |  |  | 495.5 |
Equity in net earnings from investments | 457.3 |  |  | 457.1 |  |  | 457.1 |  |  | 30.1 |  |  | (1,362.3 | ) |  | 39.3 |
Other income (expense), net | 9.3 |  |  | 80.3 |  |  | 80.3 |  |  | (5.3 | ) |  | (160.6 | ) |  | 4.0 |
Interest expense, net | (49.1 | ) |  | (80.3 | ) |  | (80.3 | ) |  | (72.8 | ) |  | 160.6 |  |  | (121.9 | )
Income before income taxes | 415.5 |  |  | 457.1 |  |  | 457.1 |  |  | 449.5 |  |  | (1,362.3 | ) |  | 416.9 |
Income taxes | (102.3 | ) |  | — |  |  | — |  |  | (0.7 | ) |  | — |  |  | (103.0 | )
Net income | 313.2 |  |  | 457.1 |  |  | 457.1 |  |  | 448.8 |  |  | (1,362.3 | ) |  | 313.9 |
Less: Net income attributable to noncontrolling interests | — |  |  | — |  |  | — |  |  | 0.7 |  |  | — |  |  | 0.7 |
Net income attributable to ONEOK | 313.2 |  |  | 457.1 |  |  | 457.1 |  |  | 448.1 |  |  | (1,362.3 | ) |  | 313.2 |
Less: Preferred stock dividends | 0.2 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 0.2 |
Net income available to common shareholders | $ | 313.0 |  |  | $ | 457.1 |  |  | $ | 457.1 |  |  | $ | 448.1 |  |  | $ | (1,362.3 | ) |  | $ | 313.0 |
Net income | $ | 313.2 |  |  | $ | 457.1 |  |  | $ | 457.1 |  |  | $ | 448.8 |  |  | $ | (1,362.3 | ) |  | $ | 313.9 |
Other comprehensive income (loss), net of tax | 23.4 |  |  | (3.7 | ) |  | (8.1 | ) |  | (7.3 | ) |  | 16.2 |  |  | 20.5 |
Comprehensive income | 336.6 |  |  | 453.4 |  |  | 449.0 |  |  | 441.5 |  |  | (1,346.1 | ) |  | 334.4 |
Less: Comprehensive income attributable to noncontrolling interest | — |  |  | — |  |  | — |  |  | 0.7 |  |  | — |  |  | 0.7 |
Comprehensive income attributable to ONEOK | $ | 336.6 |  |  | $ | 453.4 |  |  | $ | 449.0 |  |  | $ | 440.8 |  |  | $ | (1,346.1 | ) |  | $ | 333.7 |
| Nine Months Ended September 30, 2019
(Unaudited) | Parent Issuer & Guarantor |  | Subsidiary Issuer & Guarantor |  | Guarantor Subsidiary |  | Combined Non-Guarantor Subsidiaries |  | Consolidating Entries |  | Total
| (Millions of dollars)
Revenues |  |  |  |  |  |  |  |  |  |  |
Commodity sales | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 6,567.6 |  |  | $ | — |  |  | $ | 6,567.6 |
Services | — |  |  | — |  |  | — |  |  | 934.8 |  |  | (1.6 | ) |  | 933.2 |
Total revenues | — |  |  | — |  |  | — |  |  | 7,502.4 |  |  | (1.6 | ) |  | 7,500.8 |
Cost of sales and fuel (exclusive of items shown separately below) | — |  |  | — |  |  | — |  |  | 4,996.7 |  |  | — |  |  | 4,996.7 |
Operating expenses | (0.7 | ) |  | — |  |  | — |  |  | 1,076.5 |  |  | (1.6 | ) |  | 1,074.2 |
Loss on sale of assets | — |  |  | — |  |  | 2.7 |  |  | 0.2 |  |  | — |  |  | 2.9 |
Operating income | 0.7 |  |  | — |  |  | (2.7 | ) |  | 1,429.0 |  |  | — |  |  | 1,427.0 |
Equity in net earnings from investments | 1,392.9 |  |  | 1,405.6 |  |  | 1,408.3 |  |  | 87.1 |  |  | (4,178.7 | ) |  | 115.2 |
Other income (expense), net | 26.3 |  |  | 232.8 |  |  | 235.5 |  |  | 29.3 |  |  | (471.0 | ) |  | 52.9 |
Interest expense, net | (198.1 | ) |  | (235.5 | ) |  | (235.5 | ) |  | (164.4 | ) |  | 471.0 |  |  | (362.5 | )
Income before income taxes | 1,221.8 |  |  | 1,402.9 |  |  | 1,405.6 |  |  | 1,381.0 |  |  | (4,178.7 | ) |  | 1,232.6 |
Income taxes | (263.5 | ) |  | — |  |  | — |  |  | (10.8 | ) |  | — |  |  | (274.3 | )
Net income | 958.3 |  |  | 1,402.9 |  |  | 1,405.6 |  |  | 1,370.2 |  |  | (4,178.7 | ) |  | 958.3 |
Less: Preferred stock dividends | 0.8 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 0.8 |
Net income available to common shareholders | $ | 957.5 |  |  | $ | 1,402.9 |  |  | $ | 1,405.6 |  |  | $ | 1,370.2 |  |  | $ | (4,178.7 | ) |  | $ | 957.5 |
Net income | $ | 958.3 |  |  | $ | 1,402.9 |  |  | $ | 1,405.6 |  |  | $ | 1,370.2 |  |  | $ | (4,178.7 | ) |  | $ | 958.3 |
Other comprehensive income (loss), net of tax | (226.0 | ) |  | (9.0 | ) |  | (22.5 | ) |  | (20.6 | ) |  | 45.3 |  |  | (232.8 | )
Comprehensive income | $ | 732.3 |  |  | $ | 1,393.9 |  |  | $ | 1,383.1 |  |  | $ | 1,349.6 |  |  | $ | (4,133.4 | ) |  | $ | 725.5 |
| Nine Months Ended September 30, 2018
(Unaudited) | Parent Issuer & Guarantor |  | Subsidiary Issuer & Guarantor |  | Guarantor Subsidiary |  | Combined Non-Guarantor Subsidiaries |  | Consolidating Entries |  | Total
| (Millions of dollars)
Revenues |  |  |  |  |  |  |  |  |  |  |
Commodity sales | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 8,578.9 |  |  | $ | — |  |  | $ | 8,578.9 |
Services | — |  |  | — |  |  | — |  |  | 879.1 |  |  | (1.5 | ) |  | 877.6 |
Total revenues | — |  |  | — |  |  | — |  |  | 9,458.0 |  |  | (1.5 | ) |  | 9,456.5 |
Cost of sales and fuel (exclusive of items shown separately below) | — |  |  | — |  |  | — |  |  | 7,104.6 |  |  | — |  |  | 7,104.6 |
Operating expenses | 3.3 |  |  | — |  |  | — |  |  | 986.8 |  |  | (1.5 | ) |  | 988.6 |
Gain on sale of assets | — |  |  | — |  |  | — |  |  | (0.3 | ) |  | — |  |  | (0.3 | )
Operating income | (3.3 | ) |  | — |  |  | — |  |  | 1,366.9 |  |  | — |  |  | 1,363.6 |
Equity in net earnings from investments | 1,226.6 |  |  | 1,231.2 |  |  | 1,231.2 |  |  | 86.2 |  |  | (3,659.1 | ) |  | 116.1 |
Other income (expense), net | 23.1 |  |  | 234.9 |  |  | 234.9 |  |  | (23.3 | ) |  | (469.8 | ) |  | (0.2 | )
Interest expense, net | (129.2 | ) |  | (234.9 | ) |  | (234.9 | ) |  | (221.9 | ) |  | 469.8 |  |  | (351.1 | )
Income before income taxes | 1,117.2 |  |  | 1,231.2 |  |  | 1,231.2 |  |  | 1,207.9 |  |  | (3,659.1 | ) |  | 1,128.4 |
Income taxes | (258.4 | ) |  | — |  |  | — |  |  | (7.9 | ) |  | — |  |  | (266.3 | )
Net income | 858.8 |  |  | 1,231.2 |  |  | 1,231.2 |  |  | 1,200.0 |  |  | (3,659.1 | ) |  | 862.1 |
Less: Net income attributable to noncontrolling interests | — |  |  | — |  |  | — |  |  | 3.3 |  |  | — |  |  | 3.3 |
Net income attributable to ONEOK | 858.8 |  |  | 1,231.2 |  |  | 1,231.2 |  |  | 1,196.7 |  |  | (3,659.1 | ) |  | 858.8 |
Less: Preferred stock dividends | 0.8 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 0.8 |
Net income available to common shareholders | $ | 858.0 |  |  | $ | 1,231.2 |  |  | $ | 1,231.2 |  |  | $ | 1,196.7 |  |  | $ | (3,659.1 | ) |  | $ | 858.0 |
Net income | $ | 858.8 |  |  | $ | 1,231.2 |  |  | $ | 1,231.2 |  |  | $ | 1,200.0 |  |  | $ | (3,659.1 | ) |  | $ | 862.1 |
Other comprehensive income (loss), net of tax | 65.6 |  |  | 4.0 |  |  | (6.9 | ) |  | (8.0 | ) |  | 13.8 |  |  | 68.5 |
Comprehensive income | 924.4 |  |  | 1,235.2 |  |  | 1,224.3 |  |  | 1,192.0 |  |  | (3,645.3 | ) |  | 930.6 |
Less: Comprehensive income attributable to noncontrolling interest | — |  |  | — |  |  | — |  |  | 3.3 |  |  | — |  |  | 3.3 |
Comprehensive income attributable to ONEOK | $ | 924.4 |  |  | $ | 1,235.2 |  |  | $ | 1,224.3 |  |  | $ | 1,188.7 |  |  | $ | (3,645.3 | ) |  | $ | 927.3 |
Condensed Consolidating Balance Sheets
| September 30, 2019
(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 | $ | 673.3 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 673.3 |
Accounts receivable, net | — |  |  | — |  |  | — |  |  | 718.7 |  |  | — |  |  | 718.7 |
Materials and supplies | — |  |  | — |  |  | — |  |  | 192.9 |  |  | — |  |  | 192.9 |
Natural gas and NGLs in storage | — |  |  | — |  |  | — |  |  | 283.5 |  |  | — |  |  | 283.5 |
Other current assets | 12.3 |  |  | — |  |  | — |  |  | 86.8 |  |  | — |  |  | 99.1 |
Total current assets | 685.6 |  |  | — |  |  | — |  |  | 1,281.9 |  |  | — |  |  | 1,967.5 |
Property, plant and equipment |  |  |  |  |  |  |  |  |  |  |
Property, plant and equipment | 160.0 |  |  | — |  |  | — |  |  | 20,788.3 |  |  | — |  |  | 20,948.3 |
Accumulated depreciation and amortization | 97.6 |  |  | — |  |  | — |  |  | 3,487.8 |  |  | — |  |  | 3,585.4 |
Net property, plant and equipment | 62.4 |  |  | — |  |  | — |  |  | 17,300.5 |  |  | — |  |  | 17,362.9 |
Investments and other assets |  |  |  |  |  |  |  |  |  |  |
Investments | 6,554.5 |  |  | 3,932.2 |  |  | 10,986.9 |  |  | 770.6 |  |  | (21,373.7 | ) |  | 870.5 |
Intercompany receivable | 8,099.1 |  |  | 6,897.7 |  |  | — |  |  | — |  |  | (14,996.8 | ) |  | — |
Other assets | 134.8 |  |  | — |  |  | — |  |  | 1,001.1 |  |  | (0.9 | ) |  | 1,135.0 |
Total investments and other assets | 14,788.4 |  |  | 10,829.9 |  |  | 10,986.9 |  |  | 1,771.7 |  |  | (36,371.4 | ) |  | 2,005.5 |
Total assets | $ | 15,536.4 |  |  | $ | 10,829.9 |  |  | $ | 10,986.9 |  |  | $ | 20,354.1 |  |  | $ | (36,371.4 | ) |  | $ | 21,335.9 |
Liabilities and equity |  |  |  |  |  |  |  |  |  |  |
Current liabilities |  |  |  |  |  |  |  |  |  |  |
Current maturities of long-term debt | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 7.7 |  |  | $ | — |  |  | $ | 7.7 |
Accounts payable | 9.5 |  |  | — |  |  | — |  |  | 1,120.3 |  |  | — |  |  | 1,129.8 |
Other current liabilities | 96.4 |  |  | 63.5 |  |  | — |  |  | 269.7 |  |  | — |  |  | 429.6 |
Total current liabilities | 105.9 |  |  | 63.5 |  |  | — |  |  | 1,397.7 |  |  | — |  |  | 1,567.1 |
Intercompany payable | — |  |  | — |  |  | 7,054.7 |  |  | 7,942.1 |  |  | (14,996.8 | ) |  | — |
Long-term debt, excluding current maturities | 8,419.6 |  |  | 4,044.3 |  |  | — |  |  | 15.6 |  |  | — |  |  | 12,479.5 |
Deferred credits and other liabilities |  |  |  |  |  |  |  |  |  |  |
Deferred income taxes | 297.9 |  |  | — |  |  | — |  |  | 121.7 |  |  | (0.9 | ) |  | 418.7 |
Other deferred credits | 494.1 |  |  | — |  |  | — |  |  | 157.6 |  |  | — |  |  | 651.7 |
Total deferred credits and other liabilities | 792.0 |  |  | — |  |  | — |  |  | 279.3 |  |  | (0.9 | ) |  | 1,070.4 |
Commitments and contingencies |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Equity | 6,218.9 |  |  | 6,722.1 |  |  | 3,932.2 |  |  | 10,719.4 |  |  | (21,373.7 | ) |  | 6,218.9 |
Total liabilities and equity | $ | 15,536.4 |  |  | $ | 10,829.9 |  |  | $ | 10,986.9 |  |  | $ | 20,354.1 |  |  | $ | (36,371.4 | ) |  | $ | 21,335.9 |
| December 31, 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 | $ | 12.0 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 12.0 |
Accounts receivable, net | — |  |  | — |  |  | — |  |  | 819.0 |  |  | — |  |  | 819.0 |
Materials and supplies | — |  |  | — |  |  | — |  |  | 141.2 |  |  | — |  |  | 141.2 |
Natural gas and NGLs in storage | — |  |  | — |  |  | — |  |  | 296.7 |  |  | — |  |  | 296.7 |
Other current assets | 29.1 |  |  | — |  |  | — |  |  | 100.6 |  |  | — |  |  | 129.7 |
Total current assets | 41.1 |  |  | — |  |  | — |  |  | 1,357.5 |  |  | — |  |  | 1,398.6 |
Property, plant and equipment |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Property, plant and equipment | 145.5 |  |  | — |  |  | — |  |  | 17,885.5 |  |  | — |  |  | 18,031.0 |
Accumulated depreciation and amortization | 92.0 |  |  | — |  |  | — |  |  | 3,172.3 |  |  | — |  |  | 3,264.3 |
Net property, plant and equipment | 53.5 |  |  | — |  |  | — |  |  | 14,713.2 |  |  | — |  |  | 14,766.7 |
Investments and other assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Investments | 6,153.5 |  |  | 3,548.1 |  |  | 9,721.6 |  |  | 791.1 |  |  | (19,245.1 | ) |  | 969.2 |
Intercompany receivable | 5,308.6 |  |  | 7,701.5 |  |  | 1,528.0 |  |  | — |  |  | (14,538.1 | ) |  | — |
Other assets | 115.9 |  |  | — |  |  | — |  |  | 982.3 |  |  | (1.0 | ) |  | 1,097.2 |
Total investments and other assets | 11,578.0 |  |  | 11,249.6 |  |  | 11,249.6 |  |  | 1,773.4 |  |  | (33,784.2 | ) |  | 2,066.4 |
Total assets | $ | 11,672.6 |  |  | $ | 11,249.6 |  |  | $ | 11,249.6 |  |  | $ | 17,844.1 |  |  | $ | (33,784.2 | ) |  | $ | 18,231.7 |
Liabilities and equity |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current maturities of long-term debt | $ | — |  |  | $ | 500.0 |  |  | $ | — |  |  | $ | 7.7 |  |  | $ | — |  |  | $ | 507.7 |
Accounts payable | 31.3 |  |  | — |  |  | — |  |  | 1,085.0 |  |  | — |  |  | 1,116.3 |
Other current liabilities | 123.2 |  |  | 81.0 |  |  | — |  |  | 280.2 |  |  | — |  |  | 484.4 |
Total current liabilities | 154.5 |  |  | 581.0 |  |  | — |  |  | 1,372.9 |  |  | — |  |  | 2,108.4 |
Intercompany payable | — |  |  | — |  |  | 7,701.5 |  |  | 6,836.6 |  |  | (14,538.1 | ) |  | — |
Long-term debt, excluding current maturities | 4,510.7 |  |  | 4,341.4 |  |  | — |  |  | 21.2 |  |  | — |  |  | 8,873.3 |
Deferred credits and other liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Deferred income taxes | 112.3 |  |  | — |  |  | — |  |  | 108.4 |  |  | (1.0 | ) |  | 219.7 |
Other deferred credits | 315.6 |  |  | — |  |  | — |  |  | 135.2 |  |  | — |  |  | 450.8 |
Total deferred credits and other liabilities | 427.9 |  |  | — |  |  | — |  |  | 243.6 |  |  | (1.0 | ) |  | 670.5 |
Commitments and contingencies |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Equity | 6,579.5 |  |  | 6,327.2 |  |  | 3,548.1 |  |  | 9,369.8 |  |  | (19,245.1 | ) |  | 6,579.5 |
Total liabilities and equity | $ | 11,672.6 |  |  | $ | 11,249.6 |  |  | $ | 11,249.6 |  |  | $ | 17,844.1 |  |  | $ | (33,784.2 | ) |  | $ | 18,231.7 |
Condensed Consolidating Statements of Cash Flows
| Nine Months Ended September 30, 2019
(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 | $ | 761.9 |  |  | $ | 897.3 |  |  | $ | 50.6 |  |  | $ | 1,615.0 |  |  | $ | (1,998.0 | ) |  | $ | 1,326.8 |
Investing activities |  |  |  |  |  |  |  |  |  |  |
Capital expenditures | (17.8 | ) |  | — |  |  | — |  |  | (2,721.5 | ) |  | — |  |  | (2,739.3 | )
Contributions to unconsolidated affiliates | — |  |  | — |  |  | — |  |  | (3.3 | ) |  | — |  |  | (3.3 | )
Other investing activities | — |  |  | — |  |  | 72.5 |  |  | 22.2 |  |  | — |  |  | 94.7 |
Cash used in investing activities | (17.8 | ) |  | — |  |  | 72.5 |  |  | (2,702.6 | ) |  | — |  |  | (2,647.9 | )
Financing activities |  |  |  |  |  |  |  |  |  |  |
Dividends paid | (1,079.4 | ) |  | (999.0 | ) |  | (999.0 | ) |  | — |  |  | 1,998.0 |  |  | (1,079.4 | )
Intercompany borrowings (advances), net | (2,874.4 | ) |  | 904.1 |  |  | 875.9 |  |  | 1,094.4 |  |  | — |  |  | — |
Issuance of long-term debt, net of discounts | 4,185.4 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 4,185.4 |
Repayment of long-term debt | (250.0 | ) |  | (799.7 | ) |  | — |  |  | (5.7 | ) |  | — |  |  | (1,055.4 | )
Issuance of common stock | 19.3 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 19.3 |
Other | (83.7 | ) |  | (2.7 | ) |  | — |  |  | (1.1 | ) |  | — |  |  | (87.5 | )
Cash provided by financing activities | (82.8 | ) |  | (897.3 | ) |  | (123.1 | ) |  | 1,087.6 |  |  | 1,998.0 |  |  | 1,982.4 |
Change in cash and cash equivalents | 661.3 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 661.3 |
Cash and cash equivalents at beginning of period | 12.0 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 12.0 |
Cash and cash equivalents at end of period | $ | 673.3 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 673.3 |
| Nine Months Ended September 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 | $ | 964.4 |  |  | $ | 993.8 |  |  | $ | 48.9 |  |  | $ | 1,507.4 |  |  | $ | (1,998.0 | ) |  | $ | 1,516.5 |
Investing activities |  |  |  |  |  |  |  |  |  |  |
Capital expenditures | (15.0 | ) |  | — |  |  | — |  |  | (1,294.7 | ) |  | — |  |  | (1,309.7 | )
Contributions to unconsolidated affiliates | — |  |  | — |  |  | (0.5 | ) |  | (0.3 | ) |  | — |  |  | (0.8 | )
Other investing activities | — |  |  | — |  |  | 10.8 |  |  | 9.9 |  |  | — |  |  | 20.7 |
Cash used in investing activities | (15.0 | ) |  | — |  |  | 10.3 |  |  | (1,285.1 | ) |  | — |  |  | (1,289.8 | )
Financing activities |  |  |  |  |  |  |  |  |  |  |
Dividends paid | (983.1 | ) |  | (999.0 | ) |  | (999.0 | ) |  | — |  |  | 1,998.0 |  |  | (983.1 | )
Distributions to noncontrolling interests | — |  |  | — |  |  | — |  |  | (3.5 | ) |  | — |  |  | (3.5 | )
Intercompany borrowings (advances), net | (1,640.5 | ) |  | 930.2 |  |  | 939.8 |  |  | (229.5 | ) |  | — |  |  | — |
Borrowing (repayment) of short-term borrowings, net | (494.7 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (494.7 | )
Issuance of long-term debt, net of discounts | 1,245.8 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 1,245.8 |
Repayment of long-term debt | — |  |  | (925.0 | ) |  | — |  |  | (5.7 | ) |  | — |  |  | (930.7 | )
Issuance of common stock | 1,195.1 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 1,195.1 |
Acquisition of noncontrolling interests | (195.0 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (195.0 | )
Other, net | (29.7 | ) |  | — |  |  | — |  |  | 16.4 |  |  | — |  |  | (13.3 | )
Cash used in financing activities | (902.1 | ) |  | (993.8 | ) |  | (59.2 | ) |  | (222.3 | ) |  | 1,998.0 |  |  | (179.4 | )
Change in cash and cash equivalents | 47.3 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 47.3 |
Cash and cash equivalents at beginning of period | 37.2 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 37.2 |
Cash and cash equivalents at end of period | $ | 84.5 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 84.5 |

X
- References No definition available. + Details
Name: | srt_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | srt_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for condensed financial statements. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph d -Subparagraph 4 -Subsection 10 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph c -Subparagraph 4 -Subsection 10 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 12 -Paragraph a -Subsection 04 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph e -Subparagraph 4 -Subsection 10 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph f -Subparagraph 4 -Subsection 10 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e24072-122690 + Details
Name: | srt_CondensedFinancialStatementsTextBlock
Namespace Prefix: | srt_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration