XML 90 R78.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Balance Sheet)(Details) - USD ($)
$ in Millions
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents $ 109.1 $ 218.4 $ 168.5 $ 184.5
Receivables, net 835.6 733.2 774.5  
Receivables, net 0.0 0.0 0.0  
Income taxes receivable 17.5 16.9 25.5  
Inventories, net 675.6 682.6 656.3  
Other current assets 61.2 48.1 44.9  
Total current assets 1,699.0 1,699.2 1,669.7  
Property, plant and equipment, net 3,539.4 3,575.8 3,659.2  
Investment in subsidiaries 0.0 0.0 0.0  
Deferred income taxes 39.4 36.4 112.7  
Other assets 1,197.0 1,208.4 637.2  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible assets, net 565.1 578.5 615.4  
Goodwill 2,120.3 2,120.0 2,119.0 2,118.0
Total assets 9,160.2 9,218.3 8,813.2  
Current installments of long-term debt 0.7 0.7 81.8  
Accounts payable 698.2 669.8 637.3  
Intercompany payables 0.0 0.0 0.0  
Income taxes payable 16.0 9.4 8.1  
Accrued liabilities 256.1 274.4 258.2  
Total current liabilities 971.0 954.3 985.4  
Long-term debt 3,534.7 3,611.3 3,530.8  
Accrued pension liability 628.7 635.9 627.5  
Deferred income taxes 498.4 511.2 1,033.0  
Long-term payables—affiliates 0.0 0.0 0.0  
Other liabilities 764.3 751.9 364.9  
Total liabilities 6,397.1 6,464.6 6,541.6  
Commitments and contingencies  
Common stock 167.2 167.1 165.9  
Additional paid-in capital 2,285.0 2,280.9 2,253.7  
Accumulated other comprehensive loss (552.8) (484.6) (502.1) (510.0)
Retained earnings 863.7 790.3 354.1  
Total shareholders’ equity 2,763.1 2,753.7 2,271.6 2,273.0
Total liabilities and shareholders’ equity 9,160.2 9,218.3 8,813.2  
Parent Guarantor        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 3.6 57.1 27.5 25.2
Receivables, net 119.6 95.6 113.6  
Receivables, net 0.0 0.0 0.0  
Income taxes receivable 11.4 11.7 21.7  
Inventories, net 160.2 155.4 181.3  
Other current assets 223.7 206.2 182.1  
Total current assets 518.5 526.0 526.2  
Property, plant and equipment, net 551.8 544.4 509.2  
Investment in subsidiaries 6,720.1 6,680.4 6,068.3  
Deferred income taxes 43.7 38.1 123.4  
Other assets 47.3 45.9 50.0  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible assets, net 0.3 0.3 0.4  
Goodwill 0.0 0.0 0.0  
Total assets 7,881.7 7,835.1 7,277.5  
Current installments of long-term debt 0.7 0.7 0.8  
Accounts payable 62.0 83.2 48.6  
Intercompany payables 2,191.7 2,093.2 1,978.4  
Income taxes payable 2.3 0.0 0.0  
Accrued liabilities 115.0 117.7 130.7  
Total current liabilities 2,371.7 2,294.8 2,158.5  
Long-term debt 1,352.2 839.4 818.3  
Accrued pension liability 391.4 406.7 437.9  
Deferred income taxes 0.0 0.0 0.0  
Long-term payables—affiliates 680.0 1,250.0 1,301.6  
Other liabilities 323.3 290.5 289.6  
Total liabilities 5,118.6 5,081.4 5,005.9  
Common stock 167.2 167.1 165.9  
Additional paid-in capital 2,285.0 2,280.9 2,253.7  
Accumulated other comprehensive loss (552.8) (484.6) (502.1)  
Retained earnings 863.7 790.3 354.1  
Total shareholders’ equity 2,763.1 2,753.7 2,271.6  
Total liabilities and shareholders’ equity 7,881.7 7,835.1 7,277.5  
Issuer        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Receivables, net 0.0 0.0 0.0  
Receivables, net 0.0 0.0 1.6  
Income taxes receivable 0.0 0.0 0.7  
Inventories, net 0.0 0.0 0.0  
Other current assets 0.0 0.0 3.4  
Total current assets 0.0 0.0 5.7  
Property, plant and equipment, net 0.0 0.0 0.0  
Investment in subsidiaries 4,114.5 4,092.3 3,769.8  
Deferred income taxes 0.0 0.0 0.0  
Other assets 0.0 0.0 0.0  
Long-term receivables—affiliates 1,531.8 2,132.1 2,227.6  
Intangible assets, net 5.7 5.7 5.7  
Goodwill 966.3 966.3 966.3  
Total assets 6,618.3 7,196.4 6,975.1  
Current installments of long-term debt 0.0 0.0 68.8  
Accounts payable 0.0 0.0 0.0  
Intercompany payables 0.0 0.0 0.0  
Income taxes payable 0.0 0.0 0.0  
Accrued liabilities 0.0 0.0 0.0  
Total current liabilities 0.0 0.0 68.8  
Long-term debt 1,952.2 2,522.2 2,503.3  
Accrued pension liability 0.0 0.0 0.0  
Deferred income taxes 4.1 3.0 223.3  
Long-term payables—affiliates 0.0 0.0 0.0  
Other liabilities 5.6 5.6 6.5  
Total liabilities 1,961.9 2,530.8 2,801.9  
Common stock 0.0 0.0 0.0  
Additional paid-in capital 4,125.7 4,125.7 4,125.7  
Accumulated other comprehensive loss 0.0 0.0 0.0  
Retained earnings 530.7 539.9 47.5  
Total shareholders’ equity 4,656.4 4,665.6 4,173.2  
Total liabilities and shareholders’ equity 6,618.3 7,196.4 6,975.1  
Subsidiary Non-Guarantor        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 105.5 161.3 141.0 159.3
Receivables, net 716.0 637.6 660.9  
Receivables, net 2,191.7 2,093.2 1,976.8  
Income taxes receivable 6.1 6.3 6.9  
Inventories, net 515.4 527.2 475.0  
Other current assets 7.3 5.3 4.4  
Total current assets 3,542.0 3,430.9 3,265.0  
Property, plant and equipment, net 2,987.6 3,031.4 3,150.0  
Investment in subsidiaries 0.0 0.0 0.0  
Deferred income taxes 42.5 34.5 104.3  
Other assets 1,149.7 1,162.5 587.2  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible assets, net 559.1 572.5 609.3  
Goodwill 1,154.0 1,153.7 1,152.7  
Total assets 9,434.9 9,385.5 8,868.5  
Current installments of long-term debt 0.0 0.0 12.2  
Accounts payable 639.7 590.0 590.1  
Intercompany payables 0.0 0.0 0.0  
Income taxes payable 13.7 10.5 11.9  
Accrued liabilities 308.7 318.1 272.5  
Total current liabilities 962.1 918.6 886.7  
Long-term debt 230.3 249.7 209.2  
Accrued pension liability 237.3 229.2 189.6  
Deferred income taxes 541.1 544.4 924.7  
Long-term payables—affiliates 851.8 882.1 926.0  
Other liabilities 435.4 455.8 68.8  
Total liabilities 3,258.0 3,279.8 3,205.0  
Common stock 14.6 14.6 14.6  
Additional paid-in capital 4,808.2 4,808.2 4,808.2  
Accumulated other comprehensive loss (4.8) (4.6) (5.1)  
Retained earnings 1,358.9 1,287.5 845.8  
Total shareholders’ equity 6,176.9 6,105.7 5,663.5  
Total liabilities and shareholders’ equity 9,434.9 9,385.5 8,868.5  
Eliminations        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 0.0 0.0 0.0 $ 0.0
Receivables, net 0.0 0.0 0.0  
Receivables, net (2,191.7) (2,093.2) (1,978.4)  
Income taxes receivable 0.0 (1.1) (3.8)  
Inventories, net 0.0 0.0 0.0  
Other current assets (169.8) (163.4) (145.0)  
Total current assets (2,361.5) (2,257.7) (2,127.2)  
Property, plant and equipment, net 0.0 0.0 0.0  
Investment in subsidiaries (10,834.6) (10,772.7) (9,838.1)  
Deferred income taxes (46.8) (36.2) (115.0)  
Other assets 0.0 0.0 0.0  
Long-term receivables—affiliates (1,531.8) (2,132.1) (2,227.6)  
Intangible assets, net 0.0 0.0 0.0  
Goodwill 0.0 0.0 0.0  
Total assets (14,774.7) (15,198.7) (14,307.9)  
Current installments of long-term debt 0.0 0.0 0.0  
Accounts payable (3.5) (3.4) (1.4)  
Intercompany payables (2,191.7) (2,093.2) (1,978.4)  
Income taxes payable 0.0 (1.1) (3.8)  
Accrued liabilities (167.6) (161.4) (145.0)  
Total current liabilities (2,362.8) (2,259.1) (2,128.6)  
Long-term debt 0.0 0.0 0.0  
Accrued pension liability 0.0 0.0 0.0  
Deferred income taxes (46.8) (36.2) (115.0)  
Long-term payables—affiliates (1,531.8) (2,132.1) (2,227.6)  
Other liabilities 0.0 0.0 0.0  
Total liabilities (3,941.4) (4,427.4) (4,471.2)  
Common stock (14.6) (14.6) (14.6)  
Additional paid-in capital (8,933.9) (8,933.9) (8,933.9)  
Accumulated other comprehensive loss 4.8 4.6 5.1  
Retained earnings (1,889.6) (1,827.4) (893.3)  
Total shareholders’ equity (10,833.3) (10,771.3) (9,836.7)  
Total liabilities and shareholders’ equity $ (14,774.7) $ (15,198.7) $ (14,307.9)