XML 95 R83.htm IDEA: XBRL DOCUMENT v3.10.0.1
Subsidiary Guarantors of Senior Notes - Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Jun. 30, 2018
Jan. 01, 2018
Dec. 31, 2017
Current assets:      
Cash and cash equivalents $ 103.9   $ 128.4
Restricted cash 0.3   0.3
Accounts receivable — net 125.4   83.7
Inventories — net 198.0 $ 153.4 152.3
Prepaids and other current assets 28.6   19.0
Total current assets 456.2   383.7
Property, plant and equipment — net 115.5   112.2
Goodwill 936.7   846.1
Other intangible assets — net 565.8   461.4
Intercompany long-term note receivable 0.0   0.0
Due from affiliates 0.0   0.0
Investment in subsidiaries 0.0   0.0
Other non-current assets 37.1   37.0
Total assets 2,111.3   1,840.4
Current liabilities:      
Accounts payable 125.7   103.6
Accrued expenses and other liabilities 139.6   161.7
Short-term borrowings 30.0   0.0
Current portion of capital leases 0.6   0.7
Product warranties 26.9   24.1
Total current liabilities 322.8   290.1
Non-Current Liabilities:      
Long-term debt and capital leases 1,407.8   1,232.2
Deferred income taxes 120.7   92.3
Pension and postretirement health obligations 44.7   48.3
Intercompany long-term note payable 0.0   0.0
Due to affiliates 0.0   0.0
Investment in subsidiaries 0.0   0.0
Other long-term liabilities 74.5   67.1
Total non-current liabilities 1,647.7   1,439.9
Total equity 140.8   110.4
Total liabilities and equity 2,111.3   1,840.4
Eliminations      
Current assets:      
Cash and cash equivalents 0.0   (0.8)
Restricted cash 0.0   0.0
Accounts receivable — net (2.1)   (1.0)
Inventories — net 0.0   0.0
Prepaids and other current assets 0.0   0.0
Total current assets (2.1)   (1.8)
Property, plant and equipment — net 0.1   0.0
Goodwill 0.0   0.0
Other intangible assets — net 0.0   0.0
Intercompany long-term note receivable (40.0)   (20.0)
Due from affiliates (3,264.3)   (3,239.8)
Investment in subsidiaries (4,071.9)   (4,015.6)
Other non-current assets (9.5)   (7.7)
Total assets (7,387.7)   (7,284.9)
Current liabilities:      
Accounts payable (2.0)   (1.8)
Accrued expenses and other liabilities 0.0   0.0
Short-term borrowings 0.0    
Current portion of capital leases 0.0   0.0
Product warranties 0.0   0.0
Total current liabilities (2.0)   (1.8)
Non-Current Liabilities:      
Long-term debt and capital leases 0.0   0.0
Deferred income taxes 0.0   0.0
Pension and postretirement health obligations (9.5)   (7.7)
Intercompany long-term note payable (40.0)   (20.0)
Due to affiliates (3,264.3)   (3,239.8)
Investment in subsidiaries (410.6)   (430.8)
Other long-term liabilities 0.0   0.0
Total non-current liabilities (3,724.4)   (3,698.3)
Total equity (3,661.3)   (3,584.8)
Total liabilities and equity (7,387.7)   (7,284.9)
Parent      
Current assets:      
Cash and cash equivalents 9.5   8.8
Restricted cash 0.0   0.0
Accounts receivable — net 0.0   0.0
Inventories — net 0.0   0.0
Prepaids and other current assets 12.8   5.3
Total current assets 22.3   14.1
Property, plant and equipment — net 0.4   0.5
Goodwill 0.0   0.0
Other intangible assets — net 0.0   0.0
Intercompany long-term note receivable 20.0   0.0
Due from affiliates 0.0   0.0
Investment in subsidiaries 4,071.9   4,015.6
Other non-current assets 10.3   10.8
Total assets 4,124.9   4,041.0
Current liabilities:      
Accounts payable 0.2   0.2
Accrued expenses and other liabilities 9.4   19.1
Short-term borrowings 0.0    
Current portion of capital leases 0.0   0.0
Product warranties 0.0   0.0
Total current liabilities 9.6   19.3
Non-Current Liabilities:      
Long-term debt and capital leases 1,326.1   1,230.2
Deferred income taxes 71.8   74.7
Pension and postretirement health obligations 49.6   51.3
Intercompany long-term note payable 15.7   15.7
Due to affiliates 2,468.9   2,501.4
Investment in subsidiaries 0.0   0.0
Other long-term liabilities 42.4   38.0
Total non-current liabilities 3,974.5   3,911.3
Total equity 140.8   110.4
Total liabilities and equity 4,124.9   4,041.0
Guarantor Subsidiaries      
Current assets:      
Cash and cash equivalents 1.0   0.0
Restricted cash 0.0   0.0
Accounts receivable — net 0.0   0.0
Inventories — net 88.6   69.8
Prepaids and other current assets 5.2   5.9
Total current assets 94.8   75.7
Property, plant and equipment — net 69.6   68.7
Goodwill 832.4   832.4
Other intangible assets — net 382.1   396.3
Intercompany long-term note receivable 20.0   20.0
Due from affiliates 3,264.3   3,239.8
Investment in subsidiaries 0.0   0.0
Other non-current assets 4.5   5.2
Total assets 4,667.7   4,638.1
Current liabilities:      
Accounts payable 60.4   58.2
Accrued expenses and other liabilities 77.9   86.1
Short-term borrowings 0.0    
Current portion of capital leases 0.5   0.5
Product warranties 16.8   16.2
Total current liabilities 155.6   161.0
Non-Current Liabilities:      
Long-term debt and capital leases 1.0   1.2
Deferred income taxes 0.0   0.0
Pension and postretirement health obligations 4.6   4.7
Intercompany long-term note payable 0.0   0.0
Due to affiliates 0.0   0.0
Investment in subsidiaries 410.6   430.8
Other long-term liabilities 24.0   24.8
Total non-current liabilities 440.2   461.5
Total equity 4,071.9   4,015.6
Total liabilities and equity 4,667.7   4,638.1
Non- Guarantor Subsidiaries      
Current assets:      
Cash and cash equivalents 93.4   120.4
Restricted cash 0.3   0.3
Accounts receivable — net 127.5   84.7
Inventories — net 109.4   82.5
Prepaids and other current assets 10.6   7.8
Total current assets 341.2   295.7
Property, plant and equipment — net 45.4   43.0
Goodwill 104.3   13.7
Other intangible assets — net 183.7   65.1
Intercompany long-term note receivable 0.0   0.0
Due from affiliates 0.0   0.0
Investment in subsidiaries 0.0   0.0
Other non-current assets 31.8   28.7
Total assets 706.4   446.2
Current liabilities:      
Accounts payable 67.1   47.0
Accrued expenses and other liabilities 52.3   56.5
Short-term borrowings 30.0    
Current portion of capital leases 0.1   0.2
Product warranties 10.1   7.9
Total current liabilities 159.6   111.6
Non-Current Liabilities:      
Long-term debt and capital leases 80.7   0.8
Deferred income taxes 48.9   17.6
Pension and postretirement health obligations 0.0   0.0
Intercompany long-term note payable 24.3   4.3
Due to affiliates 795.4   738.4
Investment in subsidiaries 0.0   0.0
Other long-term liabilities 8.1   4.3
Total non-current liabilities 957.4   765.4
Total equity (410.6)   (430.8)
Total liabilities and equity $ 706.4   $ 446.2