XML 80 R70.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Condensed Consolidating Statements of Operations    
Net sales $ 793.4 $ 715.2
Cost of goods sold 582.5 531.6
Gross profit 210.9 183.6
Operating Expenses:    
Selling, general and administrative expenses 152.4 140.4
Losses and other expenses, net 3.1 4.3
Restructuring charges (gains) (0.1) 0.2
Income from equity method investments (5.5) (4.6)
Operating income 60.8 43.7
Interest expense, net 7.4 5.8
Income from continuing operations before income taxes 53.4 37.9
Provision for income taxes 9.9 13.0
Income from continuing operations 43.5 24.9
Loss from discontinued operations 0.0 0.0
Net income 43.5 24.9
Other comprehensive income (loss), net of tax 18.6 14.0
Comprehensive income 62.1 38.9
Eliminations [Member]    
Condensed Consolidating Statements of Operations    
Net sales (151.7) (42.4)
Cost of goods sold (148.5) (40.4)
Gross profit (3.2) (2.0)
Operating Expenses:    
Selling, general and administrative expenses (0.2) 0.0
Losses and other expenses, net (0.1) 0.0
Restructuring charges (gains) 0.0 0.0
Income from equity method investments 60.7 27.5
Operating income (63.6) (29.5)
Interest expense, net 0.0 0.0
Income from continuing operations before income taxes (63.6) (29.5)
Provision for income taxes (0.8) (0.9)
Income from continuing operations (62.8) (28.6)
Loss from discontinued operations 0.0 0.0
Net income (62.8) (28.6)
Other comprehensive income (loss), net of tax 108.4 1.0
Comprehensive income 45.6 (27.6)
Parent [Member]    
Condensed Consolidating Statements of Operations    
Net sales 0.0 0.0
Cost of goods sold 0.0 0.0
Gross profit 0.0 0.0
Operating Expenses:    
Selling, general and administrative expenses 0.0 0.0
Losses and other expenses, net 0.6 (0.6)
Restructuring charges (gains) 0.0 0.0
Income from equity method investments (48.6) (28.1)
Operating income 48.0 28.7
Interest expense, net 7.2 5.3
Income from continuing operations before income taxes 40.8 23.4
Provision for income taxes (2.7) (1.5)
Income from continuing operations 43.5 24.9
Loss from discontinued operations 0.0 0.0
Net income 43.5 24.9
Other comprehensive income (loss), net of tax (71.2) 4.6
Comprehensive income (27.7) 29.5
Guarantor Subsidiaries [Member]    
Condensed Consolidating Statements of Operations    
Net sales 686.3 613.8
Cost of goods sold 513.3 460.7
Gross profit 173.0 153.1
Operating Expenses:    
Selling, general and administrative expenses 130.5 118.9
Losses and other expenses, net 2.0 2.5
Restructuring charges (gains) 0.0 (0.1)
Income from equity method investments (12.7) 0.0
Operating income 53.2 31.6
Interest expense, net (0.8) (0.5)
Income from continuing operations before income taxes 54.0 32.1
Provision for income taxes 7.1 11.9
Income from continuing operations 46.9 20.2
Loss from discontinued operations 0.0 0.0
Net income 46.9 20.2
Other comprehensive income (loss), net of tax (29.4) 2.1
Comprehensive income 17.5 22.3
Non-Guarantor Subsidiaries [Member]    
Condensed Consolidating Statements of Operations    
Net sales 258.8 143.8
Cost of goods sold 217.7 111.3
Gross profit 41.1 32.5
Operating Expenses:    
Selling, general and administrative expenses 22.1 21.5
Losses and other expenses, net 0.6 2.4
Restructuring charges (gains) (0.1) 0.3
Income from equity method investments (4.9) (4.0)
Operating income 23.2 12.9
Interest expense, net 1.0 1.0
Income from continuing operations before income taxes 22.2 11.9
Provision for income taxes 6.3 3.5
Income from continuing operations 15.9 8.4
Loss from discontinued operations 0.0 0.0
Net income 15.9 8.4
Other comprehensive income (loss), net of tax 10.8 6.3
Comprehensive income $ 26.7 $ 14.7