XML 89 R77.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Consolidating Statements of Operations        
Net sales $ 1,032.9 $ 1,030.2 $ 2,922.2 $ 3,040.4
Cost of goods sold 734.6 728.3 2,090.3 2,153.8
Gross profit 298.3 301.9 831.9 886.6
Operating Expenses:        
Selling, general and administrative expenses 143.4 149.4 441.6 466.1
Losses (gains) and other expenses, net 2.2 2.7 5.3 10.0
Restructuring charges 6.1 0.5 6.5 1.9
Gain (Loss) on Disposition of Business and Related Property (0.2) (6.2) (9.1) (25.8)
Gain (Loss) on Disposition of Assets   0.3   0.3
Loss(gain) from natural disaster, net of Insurance recoveries (7.1) 0.3 (85.4) 0.3
Income from equity method investments (3.3) (2.4) (10.5) (10.8)
Operating income 156.8 145.2 465.3 393.3
non-cash pension settlement loss 0.0 0.0 60.6 0.0
Interest expense, net 12.5 10.3 36.5 28.5
Other expense (income), net 0.6 1.1 1.7 2.4
Income from continuing operations before income taxes 143.7 133.8 366.5 362.4
Income tax benefit 29.0 25.8 71.5 77.3
Income from continuing operations 114.7 108.0 295.0 285.1
Loss from discontinued operations 0.0 0.0 (0.3) (1.7)
Net income 114.7 108.0 294.7 283.4
Other comprehensive income (loss), net of tax 2.4 5.4 61.6 (18.2)
Comprehensive income 117.1 113.4 356.3 265.2
Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net sales (56.6) (183.9) (177.1) (530.6)
Cost of goods sold (56.4) (184.3) (175.8) (529.0)
Gross profit (0.2) 0.4 (1.3) (1.6)
Operating Expenses:        
Selling, general and administrative expenses 0.0 (0.3) 0.0 (0.5)
Losses (gains) and other expenses, net (0.1) 0.0 (0.2) (0.3)
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
Loss(gain) from natural disaster, net of Insurance recoveries 0.0   0.0  
Income from equity method investments 135.5 154.6 334.5 354.9
Operating income (135.6) (153.9) (335.6) (355.7)
non-cash pension settlement loss     0.0  
Interest expense, net 0.0 0.0 0.0 0.0
Other expense (income), net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes (135.6) (153.9) (335.6) (355.7)
Income tax benefit 0.0 0.1 (0.3) 0.2
Income from continuing operations (135.6) (154.0) (335.3) (355.9)
Loss from discontinued operations   0.0 0.0 0.0
Net income (135.6) (154.0) (335.3) (355.9)
Other comprehensive income (loss), net of tax 0.0 0.0 0.0 0.0
Comprehensive income (135.6) (154.0) (335.3) (355.9)
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 (gains) and other expenses, net 0.2 0.2 (0.2) 1.7
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
Loss(gain) from natural disaster, net of Insurance recoveries 0.0   0.0  
Income from equity method investments (116.4) (109.7) (299.6) (289.9)
Operating income 116.2 109.5 299.8 288.2
non-cash pension settlement loss     0.0  
Interest expense, net 2.1 2.0 6.7 6.8
Other expense (income), net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 114.1 107.5 293.1 281.4
Income tax benefit (0.6) (0.5) (1.6) (2.0)
Income from continuing operations 114.7 108.0 294.7 283.4
Loss from discontinued operations   0.0 0.0 0.0
Net income 114.7 108.0 294.7 283.4
Other comprehensive income (loss), net of tax (0.3) (2.5) 4.1 (11.9)
Comprehensive income 114.4 105.5 298.8 271.5
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 950.0 930.5 2,692.1 2,704.6
Cost of goods sold 681.2 660.5 1,935.6 1,938.8
Gross profit 268.8 270.0 756.5 765.8
Operating Expenses:        
Selling, general and administrative expenses 139.9 138.4 423.6 423.0
Losses (gains) and other expenses, net 1.5 1.9 4.4 2.3
Restructuring charges 6.0 0.0 6.2 0.8
Gain (Loss) on Disposition of Business and Related Property (0.2) (40.1) (1.3) (39.1)
Gain (Loss) on Disposition of Assets   1.7   1.7
Loss(gain) from natural disaster, net of Insurance recoveries (7.1)   (85.4)  
Income from equity method investments (20.1) (45.7) (37.2) (67.4)
Operating income 148.4 137.0 443.6 369.7
non-cash pension settlement loss     60.6  
Interest expense, net 7.7 5.0 23.1 14.4
Other expense (income), net 0.5 0.7 1.5 2.0
Income from continuing operations before income taxes 140.2 131.3 358.4 353.3
Income tax benefit 23.0 13.3 56.6 62.6
Income from continuing operations 117.2 118.0 301.8 290.7
Loss from discontinued operations   0.0 0.0 0.0
Net income 117.2 118.0 301.8 290.7
Other comprehensive income (loss), net of tax 7.7 1.2 58.1 (7.5)
Comprehensive income 124.9 119.2 359.9 283.2
Non-Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 139.5 283.6 407.2 866.4
Cost of goods sold 109.8 252.1 330.5 744.0
Gross profit 29.7 31.5 76.7 122.4
Operating Expenses:        
Selling, general and administrative expenses 3.5 11.3 18.0 43.6
Losses (gains) and other expenses, net 0.6 0.6 1.3 6.3
Restructuring charges 0.1 0.5 0.3 1.1
Gain (Loss) on Disposition of Business and Related Property 0.0 33.9 (7.8) 13.3
Gain (Loss) on Disposition of Assets   2.0   2.0
Loss(gain) from natural disaster, net of Insurance recoveries 0.0   0.0  
Income from equity method investments (2.3) (1.6) (8.2) (8.4)
Operating income 27.8 52.6 57.5 91.1
non-cash pension settlement loss     0.0  
Interest expense, net 2.7 3.3 6.7 7.3
Other expense (income), net 0.1 0.4 0.2 0.4
Income from continuing operations before income taxes 25.0 48.9 50.6 83.4
Income tax benefit 6.6 12.9 16.8 16.5
Income from continuing operations 18.4 36.0 33.8 66.9
Loss from discontinued operations   0.0 0.3 (1.7)
Net income 18.4 36.0 33.5 65.2
Other comprehensive income (loss), net of tax (5.0) 6.7 (0.6) 1.2
Comprehensive income $ 13.4 $ 42.7 $ 32.9 $ 66.4