XML 97 R112.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantor Consolidating Financial Statements - Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]                      
Net Sales $ 1,519.8 $ 1,581.6 $ 1,552.8 $ 1,505.9 $ 1,509.3 $ 1,531.8 $ 1,510.9 $ 1,477.4 $ 6,160.1 $ 6,029.4 $ 4,405.6
Cost of Sales                 5,067.5 5,077.0 3,696.1
Selling, General and Administrative                 511.9 471.8 347.5
Other Expense, Net                 9.2 7.2 3.0
Business Combinations and Shutdown and Other Special Charges, Net                 37.9 14.9 31.1
Income from Operations 132.1 122.9 144.4 134.2 107.6 166.6 110.1 74.2 533.6 458.5 327.9
Nonoperating Pension and Postretirement Benefit (Expense) Income                 (39.5) 14.9 14.8
Interest Expense, Net                 (140.6) (123.7) (89.7)
Loss on Modification or Extinguishment of Debt                 0.0 (1.9) 0.0
Income before Income Taxes and Equity Income of Unconsolidated Entity                 353.5 347.8 253.0
Income Tax Expense                 (20.4) (11.8) 321.7
Income before Equity Income of Unconsolidated Entities                 333.1 336.0 574.7
Equity Income of Unconsolidated Entity                 0.4 1.2 1.7
Equity in Net Earnings of Subsidiaries                 0.0 0.0 0.0
Net Income $ 50.3 $ 83.5 $ 104.4 $ 95.3 $ 75.3 $ 135.4 $ 81.2 $ 45.3 333.5 337.2 576.4
Comprehensive Income (Loss)                 $ 350.6 278.7 625.2
Graphic Packaging International Limited Liability Partnership                      
Condensed Financial Statements, Captions [Line Items]                      
Parent's ownership percentage                 100.00%    
Reportable Legal Entities | Issuer                      
Condensed Financial Statements, Captions [Line Items]                      
Net Sales                 $ 5,176.4 5,010.0 3,510.0
Cost of Sales                 4,281.9 4,223.9 2,945.9
Selling, General and Administrative                 417.9 376.7 261.3
Other Expense, Net                 1.7 (2.5) (6.1)
Business Combinations and Shutdown and Other Special Charges, Net                 18.3 14.4 19.4
Income from Operations                 456.6 397.5 289.5
Nonoperating Pension and Postretirement Benefit (Expense) Income                 (41.6) 11.4 14.8
Interest Expense, Net                 (135.1) (117.9) (84.9)
Loss on Modification or Extinguishment of Debt                   (1.9)  
Income before Income Taxes and Equity Income of Unconsolidated Entity                 279.9 289.1 219.4
Income Tax Expense                 (2.4) (1.6) 331.1
Income before Equity Income of Unconsolidated Entities                 277.5 287.5 550.5
Equity Income of Unconsolidated Entity                 0.0 0.0 0.0
Equity in Net Earnings of Subsidiaries                 56.0 49.7 25.9
Net Income                 333.5 337.2 576.4
Comprehensive Income (Loss)                 350.6 278.7 625.2
Reportable Legal Entities | Combined Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Net Sales                 0.0 0.0 48.5
Cost of Sales                 (1.2) (1.1) 40.7
Selling, General and Administrative                 (2.4) (2.7) 1.4
Other Expense, Net                 0.0 0.0 0.1
Business Combinations and Shutdown and Other Special Charges, Net                 0.0 0.0 0.0
Income from Operations                 3.6 3.8 6.3
Nonoperating Pension and Postretirement Benefit (Expense) Income                 0.0 0.0 0.0
Interest Expense, Net                 0.0 0.0 0.0
Loss on Modification or Extinguishment of Debt                   0.0  
Income before Income Taxes and Equity Income of Unconsolidated Entity                 3.6 3.8 6.3
Income Tax Expense                 (0.1) (0.1) (3.5)
Income before Equity Income of Unconsolidated Entities                 3.5 3.7 2.8
Equity Income of Unconsolidated Entity                 0.0 0.0 0.0
Equity in Net Earnings of Subsidiaries                 (3.5) (3.7) (6.1)
Net Income                 0.0 0.0 (3.3)
Comprehensive Income (Loss)                 1.1 0.1 (26.0)
Reportable Legal Entities | Combined Nonguarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Net Sales                 1,414.5 1,365.2 1,169.6
Cost of Sales                 1,217.6 1,200.0 1,032.0
Selling, General and Administrative                 96.4 97.8 84.8
Other Expense, Net                 7.5 9.7 9.0
Business Combinations and Shutdown and Other Special Charges, Net                 19.6 0.5 11.7
Income from Operations                 73.4 57.2 32.1
Nonoperating Pension and Postretirement Benefit (Expense) Income                 2.1 3.5 0.0
Interest Expense, Net                 (5.5) (5.8) (4.8)
Loss on Modification or Extinguishment of Debt                   0.0  
Income before Income Taxes and Equity Income of Unconsolidated Entity                 70.0 54.9 27.3
Income Tax Expense                 (17.9) (10.1) (5.9)
Income before Equity Income of Unconsolidated Entities                 52.1 44.8 21.4
Equity Income of Unconsolidated Entity                 0.4 1.2 1.7
Equity in Net Earnings of Subsidiaries                 0.0 0.0 0.0
Net Income                 52.5 46.0 23.1
Comprehensive Income (Loss)                 71.0 (2.8) 78.5
Consolidating Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Net Sales                 (430.8) (345.8) (322.5)
Cost of Sales                 (430.8) (345.8) (322.5)
Selling, General and Administrative                 0.0 0.0 0.0
Other Expense, Net                 0.0 0.0 0.0
Business Combinations and Shutdown and Other Special Charges, Net                 0.0 0.0 0.0
Income from Operations                 0.0 0.0 0.0
Nonoperating Pension and Postretirement Benefit (Expense) Income                 0.0 0.0 0.0
Interest Expense, Net                 0.0 0.0 0.0
Loss on Modification or Extinguishment of Debt                   0.0  
Income before Income Taxes and Equity Income of Unconsolidated Entity                 0.0 0.0 0.0
Income Tax Expense                 0.0 0.0 0.0
Income before Equity Income of Unconsolidated Entities                 0.0 0.0 0.0
Equity Income of Unconsolidated Entity                 0.0 0.0 0.0
Equity in Net Earnings of Subsidiaries                 (52.5) (46.0) (19.8)
Net Income                 (52.5) (46.0) (19.8)
Comprehensive Income (Loss)                 $ (72.1) $ 2.7 $ (52.5)