XML 85 R75.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Condensed Consolidating Statements of Operations        
Net sales $ 1,099.1 $ 1,175.4 $ 1,889.4 $ 2,010.2
Cost of goods sold 767.0 813.8 1,355.8 1,425.5
Gross profit 332.1 361.6 533.6 584.7
Operating Expenses:        
Selling, general and administrative expenses 152.4 161.4 298.2 316.6
Losses (gains) and other expenses, net 2.1 0.2 3.2 7.5
Restructuring charges (0.1) 0.5 0.4 1.3
Gain (Loss) on Disposition of Business and Related Property (0.4) 22.1 (8.8) 11.8
Gain (Loss) on Disposition of Assets 0.0 31.4 0.0 31.4
Insurance proceeds for lost profits (26.0) 0.0 (65.5) 0.0
Loss(gain) from natural disaster, net of Insurance recoveries (5.9) 0.0 (12.8) 0.0
Income from equity method investments (4.6) (4.9) (7.2) (8.4)
Operating income 213.8 195.1 308.5 248.1
non-cash pension settlement loss 60.6 0.0 60.6 0.0
Interest expense, net 13.1 9.8 23.9 18.2
Other (income) expense, net 0.3 0.8 1.2 1.4
Income from continuing operations before income taxes 139.8 184.5 222.8 228.5
Income tax benefit 28.8 45.3 42.4 51.4
Income from continuing operations 111.0 139.2 180.4 177.1
Loss from discontinued operations (0.3) (1.6) (0.4) (1.6)
Net income 110.7 137.6 180.0 175.5
Other comprehensive income (loss), net of tax 50.6 0.3 59.2 (23.6)
Comprehensive income 161.3 137.9 239.2 151.9
Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net sales (66.6) (186.2) (120.4) (346.7)
Cost of goods sold (126.2) (186.5) (119.3) (344.7)
Gross profit 59.6 0.3 (1.1) (2.0)
Operating Expenses:        
Selling, general and administrative expenses 0.3 (0.3) 0.0 (0.5)
Losses (gains) and other expenses, net (0.2) (0.1) (0.2) (0.2)
Restructuring charges 0.0 0.0 0.0 0.0
Gain (Loss) on Disposition of Business and Related Property 0.0 0.0 0.0 0.0
Gain (Loss) on Disposition of Assets   0.0   0.0
Insurance proceeds for lost profits 0.0   0.0  
Loss(gain) from natural disaster, net of Insurance recoveries 0.0   0.0  
Income from equity method investments 87.7 155.5 198.9 200.3
Operating income (28.2) (154.8) (199.8) (201.6)
non-cash pension settlement loss 0.0   0.0  
Interest expense, net 0.0 0.0 0.0 0.0
Other (income) expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes (28.2) (154.8) (199.8) (201.6)
Income tax benefit 0.0 (0.1) (0.3) 0.2
Income from continuing operations (28.2) (154.7) (199.5) (201.8)
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income (28.2) (154.7) (199.5) (201.8)
Other comprehensive income (loss), net of tax 0.0 0.0 0.0 0.0
Comprehensive income (28.2) (154.7) (199.5) (201.8)
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 (gains) and other expenses, net 0.2 0.3 (0.4) 1.4
Restructuring charges 0.0 0.0 0.0 0.0
Gain (Loss) on Disposition of Business and Related Property 0.0 0.0 0.0 0.0
Gain (Loss) on Disposition of Assets   0.0   0.0
Insurance proceeds for lost profits 0.0   0.0  
Loss(gain) from natural disaster, net of Insurance recoveries 0.0   0.0  
Income from equity method investments (112.5) (139.6) (183.2) (180.2)
Operating income 112.3 139.3 183.6 178.8
non-cash pension settlement loss 0.0   0.0  
Interest expense, net 2.2 2.4 4.6 4.8
Other (income) expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 110.1 136.9 179.0 174.0
Income tax benefit (0.6) (0.7) (1.0) (1.5)
Income from continuing operations 110.7 137.6 180.0 175.5
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 110.7 137.6 180.0 175.5
Other comprehensive income (loss), net of tax (2.0) (2.3) 4.4 (9.4)
Comprehensive income 108.7 135.3 184.4 166.1
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 1,019.2 1,057.8 1,742.1 1,774.1
Cost of goods sold 723.6 745.0 1,254.4 1,278.3
Gross profit 295.6 312.8 487.7 495.8
Operating Expenses:        
Selling, general and administrative expenses 147.1 151.0 283.6 284.7
Losses (gains) and other expenses, net 1.3 (3.3) 2.8 0.7
Restructuring charges (0.1) 0.0 0.2 0.7
Gain (Loss) on Disposition of Business and Related Property (0.3) 0.9 (1.2) 0.9
Gain (Loss) on Disposition of Assets   0.0   0.0
Insurance proceeds for lost profits (26.0)   (65.5)  
Loss(gain) from natural disaster, net of Insurance recoveries (5.9)   (12.8)  
Income from equity method investments 24.0 (17.1) (17.1) (21.7)
Operating income 154.9 183.1 295.3 232.3
non-cash pension settlement loss 60.6   60.6  
Interest expense, net 9.3 5.2 15.4 9.3
Other (income) expense, net 6.8 0.7 1.0 1.4
Income from continuing operations before income taxes 78.2 177.2 218.3 221.6
Income tax benefit 23.5 43.8 33.6 49.2
Income from continuing operations 54.7 133.4 184.7 172.4
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 54.7 133.4 184.7 172.4
Other comprehensive income (loss), net of tax 50.0 11.9 50.4 (8.8)
Comprehensive income 104.7 145.3 235.1 163.6
Non-Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 146.5 303.8 267.7 582.8
Cost of goods sold 169.6 255.3 220.7 491.9
Gross profit (23.1) 48.5 47.0 90.9
Operating Expenses:        
Selling, general and administrative expenses 5.0 10.7 14.6 32.4
Losses (gains) and other expenses, net 0.8 3.3 1.0 5.6
Restructuring charges 0.0 0.5 0.2 0.6
Gain (Loss) on Disposition of Business and Related Property (0.1) 21.2 (7.6) 10.9
Gain (Loss) on Disposition of Assets   31.4   31.4
Insurance proceeds for lost profits 0.0   0.0  
Loss(gain) from natural disaster, net of Insurance recoveries 0.0   0.0  
Income from equity method investments (3.8) (3.7) (5.8) (6.8)
Operating income (25.2) 27.5 29.4 38.6
non-cash pension settlement loss 0.0   0.0  
Interest expense, net 1.6 2.2 3.9 4.1
Other (income) expense, net (6.5) 0.1 0.2 0.0
Income from continuing operations before income taxes (20.3) 25.2 25.3 34.5
Income tax benefit 5.9 2.3 10.1 3.5
Income from continuing operations (26.2) 22.9 15.2 31.0
Loss from discontinued operations (0.3) (1.6) 0.4 (1.6)
Net income (26.5) 21.3 14.8 29.4
Other comprehensive income (loss), net of tax 2.6 (9.3) 4.4 (5.4)
Comprehensive income $ (23.9) $ 12.0 $ 19.2 $ 24.0