XML 66 R55.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Condensed Consolidating Financial Statements - Balance Sheets (Details) - USD ($)
$ in Millions
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Current Assets:        
Cash and Cash Equivalents $ 45.7 $ 54.9 $ 81.5 $ 81.6
Receivables, Net 500.9 423.9    
Inventories, Net 591.9 557.1    
Intercompany 0.0 0.0    
Other Current Assets 40.0 30.9    
Total Current Assets 1,178.5 1,066.8    
Property, Plant and Equipment, Net 1,767.5 1,586.4    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 1,265.0 1,167.8    
Other Assets 511.1 435.1    
Total Assets 4,722.1 4,256.1    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 64.1 36.6    
Accounts Payable 426.8 457.9    
Intercompany 0.0 0.0    
Other Accrued Liabilities 241.1 237.7    
Total Current Liabilities 732.0 732.2    
Long-Term Debt 2,190.9 1,838.9    
Deferred Income Tax Liabilities 370.5 266.7    
Other Noncurrent Liabilities 320.7 316.6    
EQUITY        
Total Equity 1,108.0 1,101.7    
Total Liabilities and Shareholders' Equity 4,722.1 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 1,333.2 1,176.8    
Goodwill 0.0 0.0    
Other Assets 0.0 0.0    
Total Assets 1,333.2 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 225.2 75.1    
Other Accrued Liabilities 0.0 0.0    
Total Current Liabilities 225.2 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 1,108.0 1,101.7    
Total Liabilities and Shareholders' Equity 1,333.2 1,176.8    
Reportable Legal Entities | Subsidiary Issuer        
Current Assets:        
Cash and Cash Equivalents 6.6 0.1 46.5 2.0
Receivables, Net 219.7 217.0    
Inventories, Net 403.2 408.8    
Intercompany 1,023.2 656.4    
Other Current Assets 26.9 19.2    
Total Current Assets 1,679.6 1,301.5    
Property, Plant and Equipment, Net 1,434.8 1,358.0    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 1,098.9 1,042.8    
Other Assets 330.5 334.7    
Total Assets 4,543.8 4,037.0    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 25.3 25.5    
Accounts Payable 317.8 342.8    
Intercompany 0.0 0.0    
Other Accrued Liabilities 171.2 191.8    
Total Current Liabilities 514.3 560.1    
Long-Term Debt 2,101.7 1,761.4    
Deferred Income Tax Liabilities 297.8 249.2    
Other Noncurrent Liabilities 296.8 289.5    
EQUITY        
Total Equity 1,333.2 1,176.8    
Total Liabilities and Shareholders' Equity 4,543.8 4,037.0    
Reportable Legal Entities | Combined Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 0.6 0.0 0.0 0.0
Receivables, Net 8.5 0.0    
Inventories, Net 14.2 0.0    
Intercompany 48.6 21.6    
Other Current Assets 0.0 6.3    
Total Current Assets 71.9 27.9    
Property, Plant and Equipment, Net 63.6 0.2    
Investment in Consolidated Subsidiaries 14.2 15.2    
Goodwill 55.5 0.0    
Other Assets 67.3 0.0    
Total Assets 272.5 43.3    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 4.1 0.0    
Intercompany 0.0 0.0    
Other Accrued Liabilities 2.6 0.0    
Total Current Liabilities 6.7 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 222.5 43.3    
Total Liabilities and Shareholders' Equity 272.5 43.3    
Reportable Legal Entities | Combined Nonguarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 38.5 54.8 35.0 79.6
Receivables, Net 272.7 206.9    
Inventories, Net 174.5 148.3    
Intercompany 0.0 0.0    
Other Current Assets 13.2 5.4    
Total Current Assets 498.9 415.4    
Property, Plant and Equipment, Net 269.1 228.2    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 110.6 125.0    
Other Assets 114.0 100.4    
Total Assets 992.6 869.0    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 38.8 11.1    
Accounts Payable 104.9 115.1    
Intercompany 894.3 808.8    
Other Accrued Liabilities 67.4 45.9    
Total Current Liabilities 1,105.4 980.9    
Long-Term Debt 89.2 77.5    
Deferred Income Tax Liabilities 29.4 17.5    
Other Noncurrent Liabilities 24.6 27.1    
EQUITY        
Total Equity (256.0) (234.0)    
Total Liabilities and Shareholders' Equity 992.6 869.0    
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 (1,071.8) (678.0)    
Other Current Assets (0.1) 0.0    
Total Current Assets (1,071.9) (678.0)    
Property, Plant and Equipment, Net 0.0 0.0    
Investment in Consolidated Subsidiaries (1,347.4) (1,192.0)    
Goodwill 0.0 0.0    
Other Assets (0.7) 0.0    
Total Assets (2,420.0) (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 (1,119.5) (883.9)    
Other Accrued Liabilities (0.1) 0.0    
Total Current Liabilities (1,119.6) (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 (1,299.7) (986.1)    
Total Liabilities and Shareholders' Equity $ (2,420.0) $ (1,870.0)