XML 66 R55.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Condensed Consolidating Financial Statements - Balance Sheets (Details) - USD ($)
$ in Millions
Jun. 30, 2016
Dec. 31, 2015
Jun. 30, 2015
Dec. 31, 2014
Current Assets:        
Cash and Cash Equivalents $ 38.7 $ 54.9 $ 46.8 $ 81.6
Receivables, Net 501.2 423.9    
Inventories, Net 589.9 557.1    
Intercompany 0.0 0.0    
Other Current Assets 39.2 30.9    
Total Current Assets 1,169.0 1,066.8    
Property, Plant and Equipment, Net 1,746.9 1,586.4    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 1,267.8 1,167.8    
Other Assets 536.3 435.1    
Total Assets 4,720.0 4,256.1    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 61.8 36.6    
Accounts Payable 422.0 457.9    
Intercompany 0.0 0.0    
Other Accrued Liabilities 242.5 237.7    
Total Current Liabilities 726.3 732.2    
Long-Term Debt 2,212.9 1,838.9    
Deferred Income Tax Liabilities 345.3 266.7    
Other Noncurrent Liabilities 348.9 316.6    
EQUITY        
Total Equity 1,086.6 1,101.7    
Total Liabilities and Shareholders' Equity 4,720.0 4,256.1    
Reportable Legal Entities | Parent        
Current Assets:        
Cash and Cash Equivalents 0.0 0.0 0.0 0.0
Receivables, Net 0.0 0.0    
Inventories, Net 0.0 0.0    
Intercompany 0.0 0.0    
Other Current Assets 0.0 0.0    
Total Current Assets 0.0 0.0    
Property, Plant and Equipment, Net 0.0 0.0    
Investment in Consolidated Subsidiaries 1,274.9 1,176.8    
Goodwill 0.0 0.0    
Other Assets 0.0 0.0    
Total Assets 1,274.9 1,176.8    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 0.0 0.0    
Intercompany 188.3 75.1    
Other Accrued Liabilities 0.0 0.0    
Total Current Liabilities 188.3 75.1    
Long-Term Debt 0.0 0.0    
Deferred Income Tax Liabilities 0.0 0.0    
Other Noncurrent Liabilities 0.0 0.0    
EQUITY        
Total Equity 1,086.6 1,101.7    
Total Liabilities and Shareholders' Equity 1,274.9 1,176.8    
Reportable Legal Entities | Subsidiary Issuer        
Current Assets:        
Cash and Cash Equivalents 0.0 0.1 11.3 2.0
Receivables, Net 237.9 217.0    
Inventories, Net 399.7 408.8    
Intercompany 988.8 656.4    
Other Current Assets 26.1 19.2    
Total Current Assets 1,652.5 1,301.5    
Property, Plant and Equipment, Net 1,422.8 1,358.0    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 1,089.8 1,042.8    
Other Assets 352.9 334.7    
Total Assets 4,518.0 4,037.0    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 25.3 25.5    
Accounts Payable 311.6 342.8    
Intercompany 0.0 0.0    
Other Accrued Liabilities 180.4 191.8    
Total Current Liabilities 517.3 560.1    
Long-Term Debt 2,127.6 1,761.4    
Deferred Income Tax Liabilities 273.9 249.2    
Other Noncurrent Liabilities 324.3 289.5    
EQUITY        
Total Equity 1,274.9 1,176.8    
Total Liabilities and Shareholders' Equity 4,518.0 4,037.0    
Reportable Legal Entities | Combined Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 3.6 0.0 0.0 0.0
Receivables, Net 6.2 0.0    
Inventories, Net 12.4 0.0    
Intercompany 45.4 21.6    
Other Current Assets 0.0 6.3    
Total Current Assets 67.6 27.9    
Property, Plant and Equipment, Net 64.5 0.2    
Investment in Consolidated Subsidiaries 14.6 15.2    
Goodwill 52.9 0.0    
Other Assets 70.5 0.0    
Total Assets 270.1 43.3    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 5.3 0.0    
Intercompany 0.0 0.0    
Other Accrued Liabilities 1.9 0.0    
Total Current Liabilities 7.2 0.0    
Long-Term Debt 0.0 0.0    
Deferred Income Tax Liabilities 43.3 0.0    
Other Noncurrent Liabilities 0.0 0.0    
EQUITY        
Total Equity 219.6 43.3    
Total Liabilities and Shareholders' Equity 270.1 43.3    
Reportable Legal Entities | Combined Nonguarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 35.1 54.8 35.5 79.6
Receivables, Net 257.1 206.9    
Inventories, Net 177.8 148.3    
Intercompany 0.0 0.0    
Other Current Assets 13.1 5.4    
Total Current Assets 483.1 415.4    
Property, Plant and Equipment, Net 259.6 228.2    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 125.1 125.0    
Other Assets 113.6 100.4    
Total Assets 981.4 869.0    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 36.5 11.1    
Accounts Payable 105.1 115.1    
Intercompany 893.1 808.8    
Other Accrued Liabilities 60.2 45.9    
Total Current Liabilities 1,094.9 980.9    
Long-Term Debt 85.3 77.5    
Deferred Income Tax Liabilities 28.1 17.5    
Other Noncurrent Liabilities 25.3 27.1    
EQUITY        
Total Equity (252.2) (234.0)    
Total Liabilities and Shareholders' Equity 981.4 869.0    
Consolidating Eliminations        
Current Assets:        
Cash and Cash Equivalents 0.0 0.0 $ 0.0 $ 0.0
Receivables, Net 0.0 0.0    
Inventories, Net 0.0 0.0    
Intercompany (1,034.2) (678.0)    
Other Current Assets 0.0 0.0    
Total Current Assets (1,034.2) (678.0)    
Property, Plant and Equipment, Net 0.0 0.0    
Investment in Consolidated Subsidiaries (1,289.5) (1,192.0)    
Goodwill 0.0 0.0    
Other Assets (0.7) 0.0    
Total Assets (2,324.4) (1,870.0)    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 0.0 0.0    
Intercompany (1,081.4) (883.9)    
Other Accrued Liabilities 0.0 0.0    
Total Current Liabilities (1,081.4) (883.9)    
Long-Term Debt 0.0 0.0    
Deferred Income Tax Liabilities 0.0 0.0    
Other Noncurrent Liabilities (0.7) 0.0    
EQUITY        
Total Equity (1,242.3) (986.1)    
Total Liabilities and Shareholders' Equity $ (2,324.4) $ (1,870.0)