XML 66 R57.htm IDEA: XBRL DOCUMENT v3.20.1
Guarantor Condensed Consolidating Financial Statements - Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Condensed Financial Statements, Captions [Line Items]    
Net Sales $ 1,599.1 $ 1,505.9
Cost of Sales 1,278.3 1,239.8
Selling, General and Administrative 135.5 124.5
Other Expense, Net 6.5 1.2
Business Combinations and Shutdown and Other Special Charges, Net 18.7 6.2
Income from Operations 160.1 134.2
Nonoperating Pension and Postretirement (Expense) Benefit Income (151.6) (0.1)
Interest Expense, Net (33.7) (35.0)
Loss on Modification or Extinguishment of Debt 0.0 0.0
(Loss) Income before Income Taxes and Equity Income of Unconsolidated Entity (25.2) 99.1
Income Tax Benefit (Expense) 1.6 (4.0)
(Loss) Income before Equity Income of Unconsolidated Entity (23.6) 95.1
Equity Income of Unconsolidated Entity 0.1 0.2
Equity in Net Earnings of Subsidiaries 0.0 0.0
Net (Loss) Income (23.5) 95.3
Comprehensive Income (Loss) 111.8 101.4
Reportable Legal Entities | Issuer    
Condensed Financial Statements, Captions [Line Items]    
Net Sales 1,350.3 1,282.9
Cost of Sales 1,081.4 1,062.0
Selling, General and Administrative 111.5 101.1
Other Expense, Net 1.9 (2.9)
Business Combinations and Shutdown and Other Special Charges, Net 16.1 5.8
Income from Operations 139.4 116.9
Nonoperating Pension and Postretirement (Expense) Benefit Income (152.0) (0.6)
Interest Expense, Net (32.8) (33.6)
Loss on Modification or Extinguishment of Debt 0.0 0.0
(Loss) Income before Income Taxes and Equity Income of Unconsolidated Entity (45.4) 82.7
Income Tax Benefit (Expense) 2.8 (3.4)
(Loss) Income before Equity Income of Unconsolidated Entity (42.6) 79.3
Equity Income of Unconsolidated Entity 0.0 0.0
Equity in Net Earnings of Subsidiaries 19.1 16.0
Net (Loss) Income (23.5) 95.3
Comprehensive Income (Loss) 111.8 101.4
Reportable Legal Entities | Combined Guarantor Subsidiaries    
Condensed Financial Statements, Captions [Line Items]    
Net Sales 0.0 0.0
Cost of Sales (0.3) (0.3)
Selling, General and Administrative (0.7) (0.7)
Other Expense, Net 0.0 0.0
Business Combinations and Shutdown and Other Special Charges, Net 0.0 0.0
Income from Operations 1.0 1.0
Nonoperating Pension and Postretirement (Expense) Benefit Income 0.0 0.0
Interest Expense, Net 0.0 0.0
Loss on Modification or Extinguishment of Debt 0.0 0.0
(Loss) Income before Income Taxes and Equity Income of Unconsolidated Entity 1.0 1.0
Income Tax Benefit (Expense) (0.1) 0.0
(Loss) Income before Equity Income of Unconsolidated Entity 0.9 1.0
Equity Income of Unconsolidated Entity 0.0 0.0
Equity in Net Earnings of Subsidiaries (0.9) (1.0)
Net (Loss) Income 0.0 0.0
Comprehensive Income (Loss) (5.1) 0.3
Reportable Legal Entities | Combined Nonguarantor Subsidiaries    
Condensed Financial Statements, Captions [Line Items]    
Net Sales 379.3 340.6
Cost of Sales 327.7 295.7
Selling, General and Administrative 24.7 24.1
Other Expense, Net 4.6 4.1
Business Combinations and Shutdown and Other Special Charges, Net 2.6 0.4
Income from Operations 19.7 16.3
Nonoperating Pension and Postretirement (Expense) Benefit Income 0.4 0.5
Interest Expense, Net (0.9) (1.4)
Loss on Modification or Extinguishment of Debt 0.0 0.0
(Loss) Income before Income Taxes and Equity Income of Unconsolidated Entity 19.2 15.4
Income Tax Benefit (Expense) (1.1) (0.6)
(Loss) Income before Equity Income of Unconsolidated Entity 18.1 14.8
Equity Income of Unconsolidated Entity 0.1 0.2
Equity in Net Earnings of Subsidiaries 0.0 0.0
Net (Loss) Income 18.2 15.0
Comprehensive Income (Loss) (99.1) 22.9
Consolidating Eliminations    
Condensed Financial Statements, Captions [Line Items]    
Net Sales (130.5) (117.6)
Cost of Sales (130.5) (117.6)
Selling, General and Administrative 0.0 0.0
Other Expense, Net 0.0 0.0
Business Combinations and Shutdown and Other Special Charges, Net 0.0 0.0
Income from Operations 0.0 0.0
Nonoperating Pension and Postretirement (Expense) Benefit Income 0.0 0.0
Interest Expense, Net 0.0 0.0
Loss on Modification or Extinguishment of Debt 0.0 0.0
(Loss) Income before Income Taxes and Equity Income of Unconsolidated Entity 0.0 0.0
Income Tax Benefit (Expense) 0.0 0.0
(Loss) Income before Equity Income of Unconsolidated Entity 0.0 0.0
Equity Income of Unconsolidated Entity 0.0 0.0
Equity in Net Earnings of Subsidiaries (18.2) (15.0)
Net (Loss) Income (18.2) (15.0)
Comprehensive Income (Loss) $ 104.2 $ (23.2)
Graphic Packaging International Partners (GPIP)    
Condensed Financial Statements, Captions [Line Items]    
Parent's ownership percentage 100.00%