XML 82 R71.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Consolidating Statements of Operations        
Net sales $ 1,052.3 $ 1,010.0 $ 2,947.9 $ 2,744.4
Cost of goods sold 738.6 699.7 2,082.4 1,935.5
Gross profit 313.7 310.3 865.5 808.9
Operating Expenses:        
Selling, general and administrative expenses 158.7 156.5 479.6 456.2
Losses and other expenses, net 3.0 0.7 8.5 5.5
Restructuring charges 1.9 0.6 2.1 1.2
Income from equity method investments (4.5) (4.4) (15.5) (15.3)
Operating income 154.6 156.9 390.8 361.3
Interest expense, net 7.6 7.0 23.3 19.6
Other expense, net 0.0 0.0 (0.2) (0.2)
Income from continuing operations before income taxes 147.0 149.9 367.7 341.9
Income tax benefit 43.0 48.2 103.8 104.0
Income from continuing operations 104.0 101.7 263.9 237.9
Loss from discontinued operations (0.5) 0.0 (1.4) (0.6)
Net income 103.5 101.7 262.5 237.3
Other comprehensive income (loss), net of tax 9.4 (0.4) 38.1 17.7
Comprehensive income 112.9 101.3 300.6 255.0
Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net sales (153.3) (47.4) (482.4) (138.5)
Cost of goods sold (155.2) (47.4) (479.5) (136.4)
Gross profit 1.9 0.0 (2.9) (2.1)
Operating Expenses:        
Selling, general and administrative expenses (0.8) 0.0 (1.2) 0.0
Losses and other expenses, net 0.0 0.0 (0.1) (0.1)
Restructuring charges 0.0 0.0 0.0 0.0
Income from equity method investments 128.9 113.8 326.7 265.1
Operating income (126.2) (113.8) (328.3) (267.1)
Interest expense, net 0.0 0.0 0.0 0.0
Other expense, net (0.2) 0.0 (0.2) 0.0
Income from continuing operations before income taxes (126.0) (113.8) (328.1) (267.1)
Income tax benefit 0.7 0.0 (0.2) (0.7)
Income from continuing operations (126.7) (113.8) (327.9) (266.4)
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income (126.7) (113.8) (327.9) (266.4)
Other comprehensive income (loss), net of tax 0.0 (0.4) 0.0 1.3
Comprehensive income (126.7) (114.2) (327.9) (265.1)
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 0.2 (1.1) 1.1 (1.7)
Restructuring charges 0.0 0.0 0.0 0.0
Income from equity method investments (108.2) (105.0) (277.5) (248.5)
Operating income 108.0 106.1 276.4 250.2
Interest expense, net 6.2 6.1 20.9 17.7
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 101.8 100.0 255.5 232.5
Income tax benefit (1.7) (1.7) (7.0) (4.9)
Income from continuing operations 103.5 101.7 262.5 237.4
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 103.5 101.7 262.5 237.4
Other comprehensive income (loss), net of tax 0.4 2.7 0.5 7.7
Comprehensive income 103.9 104.4 263.0 245.1
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 905.6 870.5 2,560.6 2,368.8
Cost of goods sold 644.8 603.4 1,830.8 1,675.6
Gross profit 260.8 267.1 729.8 693.2
Operating Expenses:        
Selling, general and administrative expenses 140.7 135.9 419.2 394.6
Losses and other expenses, net 1.9 1.1 5.8 4.3
Restructuring charges 1.2 0.5 1.3 1.5
Income from equity method investments (21.7) (10.0) (52.0) (19.5)
Operating income 138.7 139.6 355.5 312.3
Interest expense, net (0.6) (0.5) (2.3) (1.5)
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 139.3 140.1 357.8 313.8
Income tax benefit 30.5 42.3 84.8 89.1
Income from continuing operations 108.8 97.8 273.0 224.7
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 108.8 97.8 273.0 224.7
Other comprehensive income (loss), net of tax 2.1 (0.4) 9.7 2.0
Comprehensive income 110.9 97.4 282.7 226.7
Non-Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 300.0 186.9 869.7 514.1
Cost of goods sold 249.0 143.7 731.1 396.3
Gross profit 51.0 43.2 138.6 117.8
Operating Expenses:        
Selling, general and administrative expenses 18.8 20.6 61.6 61.6
Losses and other expenses, net 0.9 0.7 1.7 3.0
Restructuring charges 0.7 0.1 0.8 (0.3)
Income from equity method investments (3.5) (3.2) (12.7) (12.4)
Operating income 34.1 25.0 87.2 65.9
Interest expense, net 2.0 1.4 4.7 3.4
Other expense, net 0.2 0.0 0.0 (0.2)
Income from continuing operations before income taxes 31.9 23.6 82.5 62.7
Income tax benefit 13.5 7.6 26.2 20.5
Income from continuing operations 18.4 16.0 56.3 42.2
Loss from discontinued operations (0.5) 0.0 (1.4) (0.6)
Net income 17.9 16.0 54.9 41.6
Other comprehensive income (loss), net of tax 6.9 (2.3) 27.9 6.7
Comprehensive income $ 24.8 $ 13.7 $ 82.8 $ 48.3