XML 91 R58.htm IDEA: XBRL DOCUMENT v3.20.1
Guarantor Condensed Consolidating Financial Statements - Balance Sheets (Details) - USD ($)
$ in Millions
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Dec. 31, 2018
Current Assets:        
Cash and Cash Equivalents $ 110.2 $ 148.7    
Receivables, Net 619.5 500.2    
Inventories, Net 1,143.0 1,095.9    
Intercompany Receivables 0.0 0.0    
Other Current Assets 59.2 50.1    
Total Current Assets 1,931.9 1,794.9    
Property, Plant and Equipment, Net 3,288.1 3,253.8    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 1,463.2 1,477.0    
Other Assets 755.7 751.0    
Total Assets 7,438.9 7,276.7    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 49.1 50.4    
Accounts Payable 625.7 716.1    
Intercompany Payables 0.0 0.0    
Other Accrued Liabilities 344.9 410.0    
Total Current Liabilities 1,019.7 1,176.5    
Long-Term Debt 3,434.5 2,809.9    
Deferred Income Tax Liabilities 17.6 27.7    
Other Noncurrent Liabilities 396.0 406.0    
MEMBER'S INTEREST        
Members' Equity 2,571.1 2,856.6 $ 2,758.0 $ 2,745.3
Total Liabilities and Member's Interest 7,438.9 7,276.7    
Reportable Legal Entities | Issuer        
Current Assets:        
Cash and Cash Equivalents 50.3 59.4    
Receivables, Net 179.3 154.0    
Inventories, Net 874.3 843.6    
Intercompany Receivables 871.1 781.4    
Other Current Assets 38.8 29.7    
Total Current Assets 2,013.8 1,868.1    
Property, Plant and Equipment, Net 2,949.5 2,925.4    
Investment in Consolidated Subsidiaries 204.5 203.1    
Goodwill 1,299.8 1,299.8    
Other Assets 550.0 536.9    
Total Assets 7,017.6 6,833.3    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 40.7 40.6    
Accounts Payable 506.2 571.4    
Intercompany Payables 0.0 0.0    
Other Accrued Liabilities 253.7 315.0    
Total Current Liabilities 800.6 927.0    
Long-Term Debt 3,355.3 2,751.3    
Deferred Income Tax Liabilities 4.2 4.8    
Other Noncurrent Liabilities 286.4 293.6    
MEMBER'S INTEREST        
Members' Equity 2,571.1 2,856.6    
Total Liabilities and Member's Interest 7,017.6 6,833.3    
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 Receivables 204.4 203.0    
Other Current Assets 0.0 0.0    
Total Current Assets 204.4 203.0    
Property, Plant and Equipment, Net 0.1 0.1    
Investment in Consolidated Subsidiaries 9.0 15.5    
Goodwill 0.0 0.0    
Other Assets 0.0 0.0    
Total Assets 213.5 218.6    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 0.0 0.0    
Intercompany Payables 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        
Members' Equity 213.5 218.6    
Total Liabilities and Member's Interest 213.5 218.6    
Reportable Legal Entities | Combined Nonguarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 59.9 89.3    
Receivables, Net 440.2 346.2    
Inventories, Net 268.7 252.3    
Intercompany Receivables 0.0 0.0    
Other Current Assets 20.4 20.4    
Total Current Assets 789.2 708.2    
Property, Plant and Equipment, Net 338.5 328.3    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 163.4 177.2    
Other Assets 205.7 214.1    
Total Assets 1,496.8 1,427.8    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 8.4 9.8    
Accounts Payable 119.5 144.7    
Intercompany Payables 1,327.6 1,137.4    
Other Accrued Liabilities 91.2 95.0    
Total Current Liabilities 1,546.7 1,386.9    
Long-Term Debt 79.2 58.6    
Deferred Income Tax Liabilities 13.4 22.9    
Other Noncurrent Liabilities 109.6 112.4    
MEMBER'S INTEREST        
Members' Equity (252.1) (153.0)    
Total Liabilities and Member's Interest 1,496.8 1,427.8    
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 Receivables (1,075.5) (984.4)    
Other Current Assets 0.0 0.0    
Total Current Assets (1,075.5) (984.4)    
Property, Plant and Equipment, Net 0.0 0.0    
Investment in Consolidated Subsidiaries (213.5) (218.6)    
Goodwill 0.0 0.0    
Other Assets 0.0 0.0    
Total Assets (1,289.0) (1,203.0)    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 0.0 0.0    
Intercompany Payables (1,327.6) (1,137.4)    
Other Accrued Liabilities 0.0 0.0    
Total Current Liabilities (1,327.6) (1,137.4)    
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        
Members' Equity 38.6 (65.6)    
Total Liabilities and Member's Interest $ (1,289.0) $ (1,203.0)