XML 42 R72.htm IDEA: XBRL DOCUMENT v3.19.3
Guarantor Financial Information - Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Income Statements Captions [Line Items]        
Total net sales $ 195.9 $ 216.9 $ 684.4 $ 762.7
Total cost of sales 121.3 133.3 424.2 457.5
Selling, general and administrative expenses (exclusive of depreciation and amortization) 46.2 62.6 159.0 203.8
Restructuring, impairment and other charges-net 2.8 0.8 8.7 4.1
Depreciation and amortization 12.7 11.6 36.8 33.1
Other operating (income) loss (19.2) (53.5) (16.4) (53.5)
Income from operations 32.1 62.1 72.1 117.7
Interest expense (income)-net 8.6 8.4 26.6 27.2
Intercompany interest (income) expense-net 0.0 0.0 0.0 0.0
Investment and other income-net (0.5) (14.0) (1.6) (15.6)
(Loss) earnings before income taxes and equity in net income of subsidiaries 24.0 67.7 47.1 106.1
Income tax (benefit) expense 9.3 19.7 16.5 31.5
(Loss) earnings before equity in net income of subsidiaries 14.7 48.0 30.6 74.6
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Net earnings 14.7 48.0 30.6 74.6
Comprehensive income (loss) 14.6 48.8 33.9 73.7
Eliminations        
Condensed Income Statements Captions [Line Items]        
Total net sales (2.3) (2.9) (7.4) (9.1)
Total cost of sales (2.3) (2.9) (7.4) (9.1)
Selling, general and administrative expenses (exclusive of depreciation and amortization) 0.0 0.0 0.0 0.0
Restructuring, impairment and other charges-net 0.0 0.0 0.0 0.0
Depreciation and amortization 0.0 0.0 0.0 0.0
Other operating (income) loss 0.0 0.0 0.0 0.0
Income from operations 0.0 0.0 0.0 0.0
Interest expense (income)-net 0.0 0.0 0.0 0.0
Intercompany interest (income) expense-net 0.0 0.0 0.0 0.0
Investment and other income-net 0.0 0.0 0.0 0.0
(Loss) earnings before income taxes and equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Income tax (benefit) expense 0.0 0.0 0.0 0.0
(Loss) earnings before equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Equity in net income of subsidiaries (16.1) (70.6) (35.8) (104.4)
Net earnings (16.1) (70.6) (35.8) (104.4)
Comprehensive income (loss) (15.6) (72.0) (41.4) (101.3)
Parent        
Condensed Income Statements Captions [Line Items]        
Total net sales 0.0 0.0 0.0 0.0
Total cost of sales 0.0 0.0 0.0 0.0
Selling, general and administrative expenses (exclusive of depreciation and amortization) 0.0 0.0 0.0 0.0
Restructuring, impairment and other charges-net 0.0 0.0 0.0 0.0
Depreciation and amortization 0.0 0.0 0.0 0.0
Other operating (income) loss 0.0 0.0 0.0 0.0
Income from operations 0.0 0.0 0.0 0.0
Interest expense (income)-net 8.7 8.6 27.3 27.9
Intercompany interest (income) expense-net (5.7) (6.1) (17.2) (19.4)
Investment and other income-net 0.0 0.0 0.0 0.0
(Loss) earnings before income taxes and equity in net income of subsidiaries (3.0) (2.5) (10.1) (8.5)
Income tax (benefit) expense (1.3) (0.8) (3.5) (2.6)
(Loss) earnings before equity in net income of subsidiaries (1.7) (1.7) (6.6) (5.9)
Equity in net income of subsidiaries 16.4 49.7 37.2 80.5
Net earnings 14.7 48.0 30.6 74.6
Comprehensive income (loss) 14.6 48.8 33.9 73.7
Guarantor Subsidiaries        
Condensed Income Statements Captions [Line Items]        
Total net sales 175.2 187.9 605.3 648.7
Total cost of sales 108.1 114.7 371.3 384.1
Selling, general and administrative expenses (exclusive of depreciation and amortization) 39.9 53.2 137.9 172.9
Restructuring, impairment and other charges-net 2.8 0.7 7.7 2.2
Depreciation and amortization 10.7 10.4 31.4 29.1
Other operating (income) loss (19.2) (26.6) (18.0) (26.6)
Income from operations 32.9 35.5 75.0 87.0
Interest expense (income)-net 0.1 0.0 0.0 (0.3)
Intercompany interest (income) expense-net 5.7 6.1 17.2 19.4
Investment and other income-net (0.5) (12.6) (1.6) (14.2)
(Loss) earnings before income taxes and equity in net income of subsidiaries 27.6 42.0 59.4 82.1
Income tax (benefit) expense 10.9 13.2 20.8 25.5
(Loss) earnings before equity in net income of subsidiaries 16.7 28.8 38.6 56.6
Equity in net income of subsidiaries (0.3) 20.9 (1.4) 23.9
Net earnings 16.4 49.7 37.2 80.5
Comprehensive income (loss) 16.3 50.5 40.5 79.6
Non-guarantor Subsidiaries        
Condensed Income Statements Captions [Line Items]        
Total net sales 23.0 31.9 86.5 123.1
Total cost of sales 15.5 21.5 60.3 82.5
Selling, general and administrative expenses (exclusive of depreciation and amortization) 6.3 9.4 21.1 30.9
Restructuring, impairment and other charges-net 0.0 0.1 1.0 1.9
Depreciation and amortization 2.0 1.2 5.4 4.0
Other operating (income) loss 0.0 (26.9) 1.6 (26.9)
Income from operations (0.8) 26.6 (2.9) 30.7
Interest expense (income)-net (0.2) (0.2) (0.7) (0.4)
Intercompany interest (income) expense-net 0.0 0.0 0.0 0.0
Investment and other income-net 0.0 (1.4) 0.0 (1.4)
(Loss) earnings before income taxes and equity in net income of subsidiaries (0.6) 28.2 (2.2) 32.5
Income tax (benefit) expense (0.3) 7.3 (0.8) 8.6
(Loss) earnings before equity in net income of subsidiaries (0.3) 20.9 (1.4) 23.9
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Net earnings (0.3) 20.9 (1.4) 23.9
Comprehensive income (loss) (0.7) 21.5 0.9 21.7
Services Net Sales        
Condensed Income Statements Captions [Line Items]        
Total net sales 130.4 138.5 419.5 485.9
Total cost of sales 66.9 75.5 217.9 253.4
Services Net Sales | Eliminations        
Condensed Income Statements Captions [Line Items]        
Total net sales (1.7) (2.0) (4.8) (5.9)
Total cost of sales (1.4) (1.8) (4.1) (5.1)
Services Net Sales | Parent        
Condensed Income Statements Captions [Line Items]        
Total net sales 0.0 0.0 0.0 0.0
Total cost of sales 0.0 0.0 0.0 0.0
Services Net Sales | Guarantor Subsidiaries        
Condensed Income Statements Captions [Line Items]        
Total net sales 112.8 115.6 359.1 397.7
Total cost of sales 55.9 60.4 177.4 196.9
Services Net Sales | Non-guarantor Subsidiaries        
Condensed Income Statements Captions [Line Items]        
Total net sales 19.3 24.9 65.2 94.1
Total cost of sales 12.4 16.9 44.6 61.6
Products Net Sales        
Condensed Income Statements Captions [Line Items]        
Total net sales 65.5 78.4 264.9 276.8
Total cost of sales 54.4 57.8 206.3 204.1
Products Net Sales | Eliminations        
Condensed Income Statements Captions [Line Items]        
Total net sales (0.6) (0.9) (2.6) (3.2)
Total cost of sales (0.9) (1.1) (3.3) (4.0)
Products Net Sales | Parent        
Condensed Income Statements Captions [Line Items]        
Total net sales 0.0 0.0 0.0 0.0
Total cost of sales 0.0 0.0 0.0 0.0
Products Net Sales | Guarantor Subsidiaries        
Condensed Income Statements Captions [Line Items]        
Total net sales 62.4 72.3 246.2 251.0
Total cost of sales 52.2 54.3 193.9 187.2
Products Net Sales | Non-guarantor Subsidiaries        
Condensed Income Statements Captions [Line Items]        
Total net sales 3.7 7.0 21.3 29.0
Total cost of sales $ 3.1 $ 4.6 $ 15.7 $ 20.9