XML 112 R148.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Income Statements, Captions [Line Items]                      
Revenues $ 885.0 $ 1,032.9 $ 1,099.1 $ 790.3 $ 843.6 $ 1,030.2 $ 1,175.4 $ 834.8 $ 3,807.2 $ 3,883.9 $ 3,839.6
Cost of goods sold                 2,727.4 2,772.7 2,714.4
Gross profit 247.8 298.3 332.1 201.6 224.5 301.9 361.6 223.2 1,079.8 1,111.2 1,125.2
Operating expenses:                      
Selling, general and administrative expenses                 585.9 608.2 637.7
Losses (gains) and other expenses, net                 8.3 13.4 7.1
Restructuring charges                 10.3 3.0 3.2
Pension settlement                 99.2 0.4 0.0
Interest Expense                 47.5 38.3 30.6
Other Nonoperating Income (Expense)                 2.3 3.3 (0.1)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 507.9 467.9 464.0
Income Tax Expense (Benefit)                 99.1 107.6 156.9
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                 408.8 360.3 307.1
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent                 (0.1) (1.3) (1.4)
Net Income (Loss) Attributable to Parent $ 114.0 $ 114.7 $ 110.7 $ 69.3 $ 75.6 $ 108.0 $ 137.6 $ 37.9 408.7 359.0 305.7
Income (Loss) from Equity Method Investments                 (13.4) (12.0) (18.4)
Operating income                 656.9 509.9 494.5
Other comprehensive income (loss), net of tax                 85.0 (31.4) 37.7
Comprehensive income                 493.7 327.6 343.4
Gain (Loss) on Disposition of Business and Related Property                 10.6 27.0 1.1
Loss(gain) from natural disaster, net of Insurance recoveries                 (178.8) (38.3) 0.0
Parent [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 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                 (0.5) 2.0 2.0
Restructuring charges                 0.0 0.0 0.0
Pension settlement                 0.0 0.0  
Interest Expense                 8.9 9.0 26.9
Other Nonoperating Income (Expense)                 0.0 0.0 0.0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 406.8 356.4 295.4
Income Tax Expense (Benefit)                 (2.0) (2.6) (10.3)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                 408.8 359.0 305.7
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent                 0.0 0.0 0.0
Net Income (Loss) Attributable to Parent                 408.8 359.0 305.7
Income (Loss) from Equity Method Investments                 (415.2) (367.4) (324.3)
Operating income                 415.7 365.4 322.3
Other comprehensive income (loss), net of tax                 7.4 (15.4) 1.7
Comprehensive income                 416.2 343.6 307.4
Gain (Loss) on Disposition of Business and Related Property                 0.0 0.0 0.0
Loss(gain) from natural disaster, net of Insurance recoveries                 0.0 0.0  
Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 3,479.8 3,473.2 3,295.8
Cost of goods sold                 2,513.2 2,500.6 2,359.6
Gross profit                 966.6 972.6 936.2
Operating expenses:                      
Selling, general and administrative expenses                 559.6 555.3 553.6
Losses (gains) and other expenses, net                 6.4 5.4 3.3
Restructuring charges                 9.3 1.1 2.1
Pension settlement                 99.2 0.0  
Interest Expense                 29.7 18.5 (2.7)
Other Nonoperating Income (Expense)                 0.5 1.5 0.0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 492.1 459.1 453.7
Income Tax Expense (Benefit)                 72.5 92.1 136.2
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                 419.6 367.0 317.5
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent                 0.0 0.0 0.0
Net Income (Loss) Attributable to Parent                 419.6 367.0 317.5
Income (Loss) from Equity Method Investments                 (54.2) (70.3) (74.9)
Operating income                 621.5 479.1 451.0
Other comprehensive income (loss), net of tax                 74.5 (15.3) 5.5
Comprehensive income                 494.1 351.7 323.0
Gain (Loss) on Disposition of Business and Related Property                 2.8 40.3 1.1
Loss(gain) from natural disaster, net of Insurance recoveries                 (178.8) (38.3)  
Non-Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 555.7 1,129.6 1,144.2
Cost of goods sold                 441.6 988.7 953.6
Gross profit                 114.1 140.9 190.6
Operating expenses:                      
Selling, general and administrative expenses                 26.3 53.6 85.0
Losses (gains) and other expenses, net                 2.7 6.3 1.9
Restructuring charges                 1.0 1.9 1.1
Pension settlement                 0.0 0.4  
Interest Expense                 8.9 10.8 6.4
Other Nonoperating Income (Expense)                 1.8 1.8 (0.1)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 76.1 89.3 110.8
Income Tax Expense (Benefit)                 28.6 18.0 31.2
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                 47.5 71.3 79.6
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent                 (0.1) (1.3) (1.4)
Net Income (Loss) Attributable to Parent                 47.4 70.0 78.2
Income (Loss) from Equity Method Investments                 (10.5) (9.9) (14.5)
Operating income                 86.8 102.3 117.1
Other comprehensive income (loss), net of tax                 3.1 (0.7) 30.5
Comprehensive income                 50.5 69.3 108.7
Gain (Loss) on Disposition of Business and Related Property                 7.8 (13.3) 0.0
Loss(gain) from natural disaster, net of Insurance recoveries                 0.0 0.0  
Eliminations [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 (228.3) (718.9) (600.4)
Cost of goods sold                 (227.4) (716.6) (598.8)
Gross profit                 (0.9) (2.3) (1.6)
Operating expenses:                      
Selling, general and administrative expenses                 0.0 (0.7) (0.9)
Losses (gains) and other expenses, net                 (0.3) (0.3) (0.1)
Restructuring charges                 0.0 0.0 0.0
Pension settlement                 0.0 0.0  
Interest Expense                 0.0 0.0 0.0
Other Nonoperating Income (Expense)                 0.0 0.0 0.0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 (467.1) (436.9) (395.9)
Income Tax Expense (Benefit)                 0.0 0.1 (0.2)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                 (467.1) (437.0) (395.7)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent                 0.0 0.0 0.0
Net Income (Loss) Attributable to Parent                 (467.1) (437.0) (395.7)
Income (Loss) from Equity Method Investments                 466.5 435.6 395.3
Operating income                 (467.1) (436.9) (395.9)
Other comprehensive income (loss), net of tax                 0.0 0.0 0.0
Comprehensive income                 (467.1) (437.0) (395.7)
Gain (Loss) on Disposition of Business and Related Property                 0.0 0.0 $ 0.0
Loss(gain) from natural disaster, net of Insurance recoveries                 $ 0.0 $ 0.0