XML 93 R82.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Consolidating Statements of Operations        
Net sales $ 1,030.2 $ 1,052.3 $ 3,040.4 $ 2,947.9
Cost of goods sold 728.3 738.6 2,153.8 2,082.4
Gross profit 301.9 313.7 886.6 865.5
Operating Expenses:        
Selling, general and administrative expenses 149.4 158.7 466.1 479.6
Losses and other expenses, net 2.7 3.0 10.0 8.5
Restructuring charges 0.5 1.9 1.9 2.1
Loss (gain), net on sale of businesses and related property 6.2 0.0 25.8 0.0
Loss (gain) from natural disaster, net of Insurance recoveries 0.3 0.0 0.3 0.0
Income from equity method investments (2.4) (4.5) (10.8) (15.5)
Operating income 145.2 154.6 393.3 390.8
Interest expense, net 10.3 7.6 28.5 23.3
Other expense, net 1.1 0.0 2.4 (0.2)
Income from continuing operations before income taxes 133.8 147.0 362.4 367.7
Income tax benefit 25.8 43.0 77.3 103.8
Income from continuing operations 108.0 104.0 285.1 263.9
Loss from discontinued operations 0.0 (0.5) (1.7) (1.4)
Net income 108.0 103.5 283.4 262.5
Other comprehensive income (loss), net of tax 5.4 9.4 (18.2) 38.1
Comprehensive income 113.4 112.9 265.2 300.6
Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net sales (183.9) (153.3) (530.6) (482.4)
Cost of goods sold (184.3) (155.2) (529.0) (479.5)
Gross profit 0.4 1.9 (1.6) (2.9)
Operating Expenses:        
Selling, general and administrative expenses (0.3) (0.8) (0.5) (1.2)
Losses and other expenses, net 0.0 0.0 (0.3) (0.1)
Restructuring charges 0.0 0.0 0.0 0.0
Loss (gain), net on sale of businesses and related property 0.0   0.0  
Loss (gain) from natural disaster, net of Insurance recoveries 0.0   0.0  
Income from equity method investments 154.6 128.9 354.9 326.7
Operating income (153.9) (126.2) (355.7) (328.3)
Interest expense, net 0.0 0.0 0.0 0.0
Other expense, net 0.0 (0.2) 0.0 (0.2)
Income from continuing operations before income taxes (153.9) (126.0) (355.7) (328.1)
Income tax benefit 0.1 0.7 0.2 (0.2)
Income from continuing operations (154.0) (126.7) (355.9) (327.9)
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income (154.0) (126.7) (355.9) (327.9)
Other comprehensive income (loss), net of tax 0.0 0.0 0.0 0.0
Comprehensive income (154.0) (126.7) (355.9) (327.9)
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 0.2 1.7 1.1
Restructuring charges 0.0 0.0 0.0 0.0
Loss (gain), net on sale of businesses and related property 0.0   0.0  
Loss (gain) from natural disaster, net of Insurance recoveries 0.0   0.0  
Income from equity method investments (109.7) (108.2) (289.9) (277.5)
Operating income 109.5 108.0 288.2 276.4
Interest expense, net 2.0 6.2 6.8 20.9
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 107.5 101.8 281.4 255.5
Income tax benefit (0.5) (1.7) (2.0) (7.0)
Income from continuing operations 108.0 103.5 283.4 262.5
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 108.0 103.5 283.4 262.5
Other comprehensive income (loss), net of tax (2.5) 0.4 (11.9) 0.5
Comprehensive income 105.5 103.9 271.5 263.0
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 930.5 905.6 2,704.6 2,560.6
Cost of goods sold 660.5 644.8 1,938.8 1,830.8
Gross profit 270.0 260.8 765.8 729.8
Operating Expenses:        
Selling, general and administrative expenses 138.4 140.7 423.0 419.2
Losses and other expenses, net 1.9 1.9 2.3 5.8
Restructuring charges 0.0 1.2 0.8 1.3
Loss (gain), net on sale of businesses and related property 40.1   39.1  
Loss (gain) from natural disaster, net of Insurance recoveries (1.7)   (1.7)  
Income from equity method investments (45.7) (21.7) (67.4) (52.0)
Operating income 137.0 138.7 369.7 355.5
Interest expense, net 5.0 (0.6) 14.4 (2.3)
Other expense, net 0.7 0.0 2.0 0.0
Income from continuing operations before income taxes 131.3 139.3 353.3 357.8
Income tax benefit 13.3 30.5 62.6 84.8
Income from continuing operations 118.0 108.8 290.7 273.0
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 118.0 108.8 290.7 273.0
Other comprehensive income (loss), net of tax 1.2 2.1 (7.5) 9.7
Comprehensive income 119.2 110.9 283.2 282.7
Non-Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 283.6 300.0 866.4 869.7
Cost of goods sold 252.1 249.0 744.0 731.1
Gross profit 31.5 51.0 122.4 138.6
Operating Expenses:        
Selling, general and administrative expenses 11.3 18.8 43.6 61.6
Losses and other expenses, net 0.6 0.9 6.3 1.7
Restructuring charges 0.5 0.7 1.1 0.8
Loss (gain), net on sale of businesses and related property (33.9)   (13.3)  
Loss (gain) from natural disaster, net of Insurance recoveries 2.0   2.0  
Income from equity method investments (1.6) (3.5) (8.4) (12.7)
Operating income 52.6 34.1 91.1 87.2
Interest expense, net 3.3 2.0 7.3 4.7
Other expense, net 0.4 0.2 0.4 0.0
Income from continuing operations before income taxes 48.9 31.9 83.4 82.5
Income tax benefit 12.9 13.5 16.5 26.2
Income from continuing operations 36.0 18.4 66.9 56.3
Loss from discontinued operations 0.0 (0.5) (1.7) (1.4)
Net income 36.0 17.9 65.2 54.9
Other comprehensive income (loss), net of tax 6.7 6.9 1.2 27.9
Comprehensive income $ 42.7 $ 24.8 $ 66.4 $ 82.8