XML 167 R151.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 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Condensed Income Statements, Captions [Line Items]                      
Net sales $ 891.8 $ 1,052.3 $ 1,102.1 $ 793.4 $ 897.3 $ 1,010.0 $ 1,019.2 $ 715.2 $ 3,839.6 $ 3,641.6 $ 3,467.4
Cost of goods sold                 2,714.4 2,565.1 2,520.0
Gross profit 259.8 313.7 340.8 210.9 267.6 310.3 315.0 183.6 1,125.2 1,076.5 947.4
Operating expenses:                      
Selling, general and administrative expenses                 637.7 621.0 580.5
Losses (gains) and other expenses, net                 8.2 11.3 21.7
Restructuring charges                 3.2 1.8 3.2
Goodwill impairment                 0.0 0.0 5.5
Asset impairment                 0.0 0.0 44.5
Pension settlement                 0.0 31.4 0.0
Income from equity method investments                 (18.4) (18.4) (13.4)
Operating income                 494.5 429.4 305.4
Interest expense, net                 30.6 27.0 23.6
Other income, net                 (0.1) (0.3) (0.8)
Income from continuing operations before income taxes                 464.0 402.7 282.6
Provision for income taxes                 156.9 124.1 95.4
Income from continuing operations                 307.1 278.6 187.2
Loss from discontinued operations                 (1.4) (0.8) (0.6)
Net income $ 43.1 $ 103.5 $ 115.5 $ 43.5 $ 40.4 $ 101.7 $ 110.7 $ 24.9 305.7 277.8 186.6
Other comprehensive income (loss), net of tax                 37.7 9.6 (51.2)
Comprehensive income                 343.4 287.4 135.4
Parent [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of goods sold                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Operating expenses:                      
Selling, general and administrative expenses                 0.0 0.0 0.0
Losses (gains) and other expenses, net                 2.0 (3.3) 0.7
Restructuring charges                 0.0 0.0 0.0
Goodwill impairment                 0.0 0.0 0.0
Asset impairment                 0.0 0.0 0.0
Pension settlement                 0.0 0.0 0.0
Income from equity method investments                 (324.3) (292.4) (201.8)
Operating income                 322.3 295.7 201.1
Interest expense, net                 26.9 24.4 22.4
Other income, net                 0.0 0.0 0.0
Income from continuing operations before income taxes                 295.4 271.3 178.7
Provision for income taxes                 (10.3) (6.5) (7.8)
Income from continuing operations                 305.7 277.8 186.5
Loss from discontinued operations                 0.0 0.0 0.0
Net income                 305.7 277.8 186.5
Other comprehensive income (loss), net of tax                 1.7 14.0 (3.5)
Comprehensive income                 307.4 291.8 183.0
Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 3,295.8 3,117.6 2,950.6
Cost of goods sold                 2,359.6 2,203.8 2,150.9
Gross profit                 936.2 913.8 799.7
Operating expenses:                      
Selling, general and administrative expenses                 553.6 524.3 485.6
Losses (gains) and other expenses, net                 4.4 9.7 13.7
Restructuring charges                 2.1 1.9 (0.5)
Goodwill impairment                 0.0 0.0 5.5
Asset impairment                 0.0 0.0 44.5
Pension settlement                 0.0 30.5 0.0
Income from equity method investments                 (74.9) (40.7) (5.9)
Operating income                 451.0 388.1 256.8
Interest expense, net                 (2.7) (2.2) (2.0)
Other income, net                 0.0 0.0 0.0
Income from continuing operations before income taxes                 453.7 390.3 258.8
Provision for income taxes                 136.2 108.2 87.9
Income from continuing operations                 317.5 282.1 170.9
Loss from discontinued operations                 0.0 0.0 0.0
Net income                 317.5 282.1 170.9
Other comprehensive income (loss), net of tax                 5.5 8.5 (3.3)
Comprehensive income                 323.0 290.6 167.6
Non-Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 1,144.2 728.0 701.8
Cost of goods sold                 953.6 564.5 556.4
Gross profit                 190.6 163.5 145.4
Operating expenses:                      
Selling, general and administrative expenses                 85.0 96.7 94.9
Losses (gains) and other expenses, net                 1.9 5.1 7.5
Restructuring charges                 1.1 (0.1) 3.7
Goodwill impairment                 0.0 0.0 0.0
Asset impairment                 0.0 0.0 0.0
Pension settlement                 0.0 0.9 0.0
Income from equity method investments                 (14.5) (14.4) (10.5)
Operating income                 117.1 75.3 49.8
Interest expense, net                 6.4 4.8 3.2
Other income, net                 (0.1) (0.3) (0.8)
Income from continuing operations before income taxes                 110.8 70.8 47.4
Provision for income taxes                 31.2 22.6 14.3
Income from continuing operations                 79.6 48.2 33.1
Loss from discontinued operations                 (1.4) (0.8) (0.6)
Net income                 78.2 47.4 32.5
Other comprehensive income (loss), net of tax                 30.5 (14.2) (40.4)
Comprehensive income                 108.7 33.2 (7.9)
Eliminations [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 (600.4) (204.0) (185.0)
Cost of goods sold                 (598.8) (203.2) (187.3)
Gross profit                 (1.6) (0.8) 2.3
Operating expenses:                      
Selling, general and administrative expenses                 (0.9) 0.0 0.0
Losses (gains) and other expenses, net                 (0.1) (0.2) (0.2)
Restructuring charges                 0.0 0.0 0.0
Goodwill impairment                 0.0 0.0 0.0
Asset impairment                 0.0 0.0 0.0
Pension settlement                 0.0 0.0 0.0
Income from equity method investments                 395.3 329.1 204.8
Operating income                 (395.9) (329.7) (202.3)
Interest expense, net                 0.0 0.0 0.0
Other income, net                 0.0 0.0 0.0
Income from continuing operations before income taxes                 (395.9) (329.7) (202.3)
Provision for income taxes                 (0.2) (0.2) 1.0
Income from continuing operations                 (395.7) (329.5) (203.3)
Loss from discontinued operations                 0.0 0.0 0.0
Net income                 (395.7) (329.5) (203.3)
Other comprehensive income (loss), net of tax                 0.0 1.3 (4.0)
Comprehensive income                 $ (395.7) $ (328.2) $ (207.3)