XML 81 R70.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Consolidating Statements of Operations        
Net sales $ 1,010.0 $ 955.0 $ 2,744.4 $ 2,633.3
Cost of goods sold 699.7 681.6 1,935.5 1,913.5
Gross profit 310.3 273.4 808.9 719.8
Operating Expenses:        
Selling, general and administrative expenses 156.5 143.8 456.2 430.0
Losses and other expenses, net 0.7 6.0 5.5 14.9
Restructuring charges (gains) (0.6) 0.4 (1.2) (1.8)
Income from equity method investments (4.4) (3.0) (15.3) (11.8)
Operating income 156.9 127.0 361.3 284.9
Interest expense, net 7.0 5.7 19.6 17.9
Other expense, net 0.0 (0.7) (0.2) (0.7)
Income from continuing operations before income taxes 149.9 122.0 341.9 267.7
Provision for income taxes 48.2 41.7 104.0 91.9
Income from continuing operations 101.7 80.3 237.9 175.8
Loss from discontinued operations 0.0 0.0 0.6 0.5
Net income 101.7 80.3 237.3 175.3
Other comprehensive income (loss), net of tax (0.4) (30.9) 17.7 (56.3)
Comprehensive income 101.3 49.4 255.0 119.0
Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net sales (47.4) (58.1) (138.5) (156.0)
Cost of goods sold (47.4) (58.5) (136.4) (155.4)
Gross profit 0.0 0.4 (2.1) (0.6)
Operating Expenses:        
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Losses and other expenses, net 0.0 0.0 (0.1) (0.1)
Restructuring charges (gains) 0.0 0.0 0.0 0.0
Income from equity method investments 113.8 86.0 265.1 185.0
Operating income (113.8) (85.6) (267.1) (185.5)
Interest expense, net 0.0 0.0 0.0 0.0
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes (113.8) (85.6) (267.1) (185.5)
Provision for income taxes 0.0 0.2 (0.7) (0.2)
Income from continuing operations (113.8) (85.8) (266.4) (185.3)
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income (113.8) (85.8) (266.4) (185.3)
Other comprehensive income (loss), net of tax (0.4) (1.8) 1.3 (3.2)
Comprehensive income (114.2) (87.6) (265.1) (188.5)
Parent [Member]        
Condensed Consolidating Statements of Operations        
Net sales 0.0 0.0 0.0 0.0
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Operating Expenses:        
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Losses and other expenses, net (1.1) 0.6 (1.7) 1.1
Restructuring charges (gains) 0.0 0.0 0.0 0.0
Income from equity method investments (105.0) (84.2) (248.5) (187.2)
Operating income 106.1 83.6 250.2 186.1
Interest expense, net 6.1 5.4 17.7 17.1
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 100.0 78.2 232.5 169.0
Provision for income taxes (1.7) (2.1) (4.9) (6.3)
Income from continuing operations 101.7 80.3 237.4 175.3
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 101.7 80.3 237.4 175.3
Other comprehensive income (loss), net of tax 2.7 (4.3) 7.7 (2.9)
Comprehensive income 104.4 76.0 245.1 172.4
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 870.5 827.9 2,368.8 2,268.6
Cost of goods sold 603.4 589.9 1,675.6 1,650.7
Gross profit 267.1 238.0 693.2 617.9
Operating Expenses:        
Selling, general and administrative expenses 135.9 124.0 394.6 362.0
Losses and other expenses, net 1.1 2.7 4.3 7.7
Restructuring charges (gains) (0.5) 0.2 (1.5) 0.5
Income from equity method investments (10.0) (2.7) (19.5) (0.3)
Operating income 139.6 114.2 312.3 249.0
Interest expense, net (0.5) (0.4) (1.5) (1.5)
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 140.1 114.6 313.8 250.5
Provision for income taxes 42.3 39.0 89.1 87.2
Income from continuing operations 97.8 75.6 224.7 163.3
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 97.8 75.6 224.7 163.3
Other comprehensive income (loss), net of tax (0.4) (8.6) 2.0 (13.8)
Comprehensive income 97.4 67.0 226.7 149.5
Non-Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 186.9 185.2 514.1 520.7
Cost of goods sold 143.7 150.2 396.3 418.2
Gross profit 43.2 35.0 117.8 102.5
Operating Expenses:        
Selling, general and administrative expenses 20.6 19.8 61.6 68.0
Losses and other expenses, net 0.7 2.7 3.0 6.2
Restructuring charges (gains) (0.1) 0.2 (0.3) (2.3)
Income from equity method investments (3.2) (2.1) (12.4) (9.3)
Operating income 25.0 14.8 65.9 35.3
Interest expense, net 1.4 0.7 3.4 2.3
Other expense, net 0.0 0.7 (0.2) 0.7
Income from continuing operations before income taxes 23.6 14.8 62.7 33.7
Provision for income taxes 7.6 4.6 20.5 11.2
Income from continuing operations 16.0 10.2 42.2 22.5
Loss from discontinued operations 0.0 0.0 0.6 0.5
Net income 16.0 10.2 41.6 22.0
Other comprehensive income (loss), net of tax (2.3) (16.2) 6.7 (36.4)
Comprehensive income $ 13.7 $ (6.0) $ 48.3 $ (14.4)