XML 139 R113.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantor Consolidating Financial Statements - Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Dec. 31, 2019
Aug. 01, 2019
Dec. 31, 2018
Dec. 31, 2017
Current Assets:        
Cash and Cash Equivalents $ 148.7   $ 70.5  
Receivables, Net 500.2   570.3  
Inventories, Net 1,095.9   1,014.4  
Intercompany 0.0   0.0  
Other Current Assets 50.1   102.1  
Total Current Assets 1,794.9   1,757.3  
Property, Plant, and Equipment, Net 3,253.8      
Property, Plant and Equipment, Net     3,239.7  
Investment in Consolidated Subsidiaries 0.0   0.0  
Goodwill 1,477.0 $ 7.5 1,459.7 $ 1,323.0
Other Assets 751.0   592.1  
Total Assets 7,276.7   7,048.8 4,821.3
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 50.4   52.0  
Accounts Payable 716.1   711.6  
Intercompany 0.0   0.0  
Interest Payable, Current 24.7   13.6  
Other Accrued Liabilities 410.0   383.9  
Total Current Liabilities 1,176.5   1,147.5  
Long-Term Debt 2,809.9   2,905.1  
Deferred Income Tax Liabilities 27.7   26.5  
Other Noncurrent Liabilities 406.0   224.4  
MEMBER'S INTEREST        
Total Member's Interest 2,856.6   2,745.3 $ 1,569.3
Total Liabilities and Member's Interest 7,276.7   7,048.8  
Reportable Legal Entities | Issuer        
Current Assets:        
Cash and Cash Equivalents 59.4   14.5  
Receivables, Net 154.0   211.5  
Inventories, Net 843.6   791.9  
Intercompany 781.4   652.7  
Other Current Assets 29.7   87.1  
Total Current Assets 1,868.1   1,757.7  
Property, Plant, and Equipment, Net 2,925.4      
Property, Plant and Equipment, Net     2,925.4  
Investment in Consolidated Subsidiaries 203.1   204.9  
Goodwill 1,299.8   1,294.2  
Other Assets 536.9   451.2  
Total Assets 6,833.3   6,633.4  
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 40.6   39.8  
Accounts Payable 571.4   571.9  
Intercompany 0.0   0.0  
Other Accrued Liabilities 315.0   311.0  
Total Current Liabilities 927.0   922.7  
Long-Term Debt 2,751.3   2,807.5  
Deferred Income Tax Liabilities 4.8   4.0  
Other Noncurrent Liabilities 293.6   153.9  
MEMBER'S INTEREST        
Total Member's Interest 2,856.6   2,745.3  
Total Liabilities and Member's Interest 6,833.3   6,633.4  
Reportable Legal Entities | Combined Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 0.0   0.0  
Receivables, Net 0.0   0.0  
Inventories, Net 0.0   0.0  
Intercompany 203.0   204.8  
Other Current Assets 0.0   0.0  
Total Current Assets 203.0   204.8  
Property, Plant, and Equipment, Net 0.1      
Property, Plant and Equipment, Net     0.1  
Investment in Consolidated Subsidiaries 15.5   12.6  
Goodwill 0.0   0.0  
Other Assets 0.0   0.0  
Total Assets 218.6   217.5  
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0   0.0  
Accounts Payable 0.0   0.0  
Intercompany 0.0   0.0  
Other Accrued Liabilities 0.0   0.0  
Total Current Liabilities 0.0   0.0  
Long-Term Debt 0.0   0.0  
Deferred Income Tax Liabilities 0.0   0.0  
Other Noncurrent Liabilities 0.0   0.0  
MEMBER'S INTEREST        
Total Member's Interest 218.6   217.5  
Total Liabilities and Member's Interest 218.6   217.5  
Reportable Legal Entities | Combined Nonguarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 89.3   56.0  
Receivables, Net 346.2   358.8  
Inventories, Net 252.3   222.5  
Intercompany 0.0   0.0  
Other Current Assets 20.4   15.0  
Total Current Assets 708.2   652.3  
Property, Plant, and Equipment, Net 328.3      
Property, Plant and Equipment, Net     314.2  
Investment in Consolidated Subsidiaries 0.0   0.0  
Goodwill 177.2   165.5  
Other Assets 214.1   140.9  
Total Assets 1,427.8   1,272.9  
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 9.8   12.2  
Accounts Payable 144.7   139.7  
Intercompany 1,137.4   1,081.5  
Other Accrued Liabilities 95.0   72.9  
Total Current Liabilities 1,386.9   1,306.3  
Long-Term Debt 58.6   97.6  
Deferred Income Tax Liabilities 22.9   22.5  
Other Noncurrent Liabilities 112.4   70.5  
MEMBER'S INTEREST        
Total Member's Interest (153.0)   (224.0)  
Total Liabilities and Member's Interest 1,427.8   1,272.9  
Consolidating Eliminations        
Current Assets:        
Cash and Cash Equivalents 0.0   0.0  
Receivables, Net 0.0   0.0  
Inventories, Net 0.0   0.0  
Intercompany (984.4)   (857.5)  
Other Current Assets 0.0   0.0  
Total Current Assets (984.4)   (857.5)  
Property, Plant, and Equipment, Net 0.0      
Property, Plant and Equipment, Net     0.0  
Investment in Consolidated Subsidiaries (218.6)   (217.5)  
Goodwill 0.0   0.0  
Other Assets 0.0   0.0  
Total Assets (1,203.0)   (1,075.0)  
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0   0.0  
Accounts Payable 0.0   0.0  
Intercompany (1,137.4)   (1,081.5)  
Other Accrued Liabilities 0.0   0.0  
Total Current Liabilities (1,137.4)   (1,081.5)  
Long-Term Debt 0.0   0.0  
Deferred Income Tax Liabilities 0.0   0.0  
Other Noncurrent Liabilities 0.0   0.0  
MEMBER'S INTEREST        
Total Member's Interest (65.6)   6.5  
Total Liabilities and Member's Interest $ (1,203.0)   $ (1,075.0)