XML 46 R43.htm IDEA: XBRL DOCUMENT v2.4.1.9
Guarantor and Non-Guarantor Financial Statements (Tables)
12 Months Ended
Dec. 31, 2014
Guarantor and Non-Guarantor Financial Statement [Abstract]  
Schedule of Condensed Financial Statements
CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2014
 
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
—

 
$
175.3

 
$
2.4

 
$
—

 
$
177.7

Short-term investments
 
—

 
114.0

 
—

 
—

 
114.0

Receivables:
 
 
 
 
 
 
 
 
 
 
Trade receivables — net
 
—

 
126.1

 
3.2

 
—

 
129.3

Intercompany receivables
 
204.2

 
4.0

 
0.9

 
(209.1
)
 
—

Other
 
—

 
5.6

 
5.3

 
—

 
10.9

Inventories
 
—

 
208.0

 
7.6

 
(0.9
)
 
214.7

Prepaid expenses and other current assets
 
85.1

 
93.1

 
0.4

 
—

 
178.6

Total current assets
 
289.3

 
726.1

 
19.8

 
(210.0
)
 
825.2

Investments in and advances to subsidiaries
 
1,209.2

 
32.5

 
—

 
(1,241.7
)
 
—

Property, plant and equipment — net
 
—

 
437.4

 
17.5

 
—

 
454.9

Long-term intercompany receivables
 
—

 
—

 
15.9

 
(15.9
)
 
—

Net assets of VEBAs
 
—

 
340.1

 
—

 
—

 
340.1

Deferred tax assets — net
 
—

 
23.8

 
—

 
7.1

 
30.9

Intangible assets — net
 
—

 
32.1

 
—

 
—

 
32.1

Goodwill
 
—

 
37.2

 
—

 
—

 
37.2

Other assets
 
4.4

 
18.8

 
0.1

 
—

 
23.3

Total
 
$
1,502.9

 
$
1,648.0

 
$
53.3

 
$
(1,460.5
)
 
$
1,743.7

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
1.3

 
$
73.8

 
$
6.3

 
$
—

 
$
81.4

Intercompany payable
 
—

 
221.3

 
3.3

 
(224.6
)
 
—

Accrued salaries, wages and related expenses
 
—

 
36.5

 
3.1

 
—

 
39.6

Other accrued liabilities
 
88.2

 
43.8

 
0.8

 
—

 
132.8

Current portion of long-term debt
 
172.5

 
—

 
—

 
—

 
172.5

Short-term capital lease
 
—

 
0.1

 
—

 
—

 
0.1

Total current liabilities
 
262.0

 
375.5

 
13.5

 
(224.6
)
 
426.4

Net liability in respect of VEBA
 
—

 
17.2

 
—

 
—

 
17.2

Deferred tax liabilities
 
—

 
—

 
0.9

 
—

 
0.9

Long-term intercompany payable
 
—

 
15.9

 
—

 
(15.9
)
 
—

Long-term liabilities
 
—

 
50.3

 
8.0

 
—

 
58.3

Long-term debt
 
225.0

 
—

 
—

 
—

 
225.0

Total liabilities
 
487.0

 
458.9

 
22.4

 
(240.5
)
 
727.8

 
 
 
 
 
 
 
 
 
 
 
Total stockholders’ equity
 
1,015.9

 
1,189.1

 
30.9

 
(1,220.0
)
 
1,015.9

Total
 
$
1,502.9

 
$
1,648.0

 
$
53.3

 
$
(1,460.5
)
 
$
1,743.7




CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2013
 
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
5.0

 
$
157.7

 
$
6.8

 
$
—

 
$
169.5

Short-term investments
 
—

 
129.5

 
—

 
—

 
129.5

Receivables:
 
 
 
 
 
 
 
 
 
 
Trade receivables — net
 
—

 
117.7

 
2.1

 
—

 
119.8

Intercompany receivables
 
—

 
0.1

 
0.2

 
(0.3
)
 
—

Other
 
—

 
5.3

 
8.1

 
—

 
13.4

Inventories
 
—

 
208.6

 
6.4

 
(0.6
)
 
214.4

Prepaid expenses and other current assets
 
0.1

 
43.7

 
0.4

 
—

 
44.2

Total current assets
 
5.1

 
662.6

 
24.0

 
(0.9
)
 
690.8

Investments in and advances to subsidiaries
 
1,437.9

 
26.5

 
—

 
(1,464.4
)
 
—

Property, plant and equipment — net
 
—

 
414.0

 
15.3

 
—

 
429.3

Long-term intercompany receivables
 
31.3

 
1.6

 
9.5

 
(42.4
)
 
—

Net assets of VEBAs
 
—

 
406.0

 
—

 
—

 
406.0

Deferred tax assets — net
 
—

 
60.2

 
—

 
8.9

 
69.1

Intangible assets — net
 
—

 
33.7

 
—

 
—

 
33.7

Goodwill
 
—

 
37.2

 
—

 
—

 
37.2

Other assets
 
86.2

 
18.5

 
0.1

 
—

 
104.8

Total
 
$
1,560.5

 
$
1,660.3

 
$
48.9

 
$
(1,498.8
)
 
$
1,770.9

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
1.1

 
$
56.3

 
$
5.5

 
$
—

 
$
62.9

Intercompany payable
 
—

 
13.9

 
0.1

 
(14.0
)
 
—

Accrued salaries, wages and related expenses
 
—

 
39.3

 
3.4

 
—

 
42.7

Other accrued liabilities
 
3.5

 
39.9

 
1.4

 
—

 
44.8

Short-term capital lease
 
—

 
0.2

 
—

 
—

 
0.2

Total current liabilities
 
4.6

 
149.6

 
10.4

 
(14.0
)
 
150.6

Deferred tax liabilities
 
—

 
—

 
1.2

 
—

 
1.2

Long-term intercompany payable
 
—

 
40.7

 
1.7

 
(42.4
)
 
—

Long-term liabilities
 
83.2

 
52.0

 
11.2

 
—

 
146.4

Long-term debt
 
388.5

 
—

 
—

 
—

 
388.5

Total liabilities
 
476.3

 
242.3

 
24.5

 
(56.4
)
 
686.7

 
 
 
 
 
 
 
 
 
 
 
Total stockholders’ equity
 
1,084.2

 
1,418.0

 
24.4

 
(1,442.4
)
 
1,084.2

Total
 
$
1,560.5

 
$
1,660.3

 
$
48.9

 
$
(1,498.8
)
 
$
1,770.9


CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Year Ended December 31, 2014
 
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Consolidated
Net sales
 
$
—

 
$
1,323.4

 
$
133.9

 
$
(101.2
)
 
$
1,356.1

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
Cost of products sold:
 
 
 
 
 
 
 
 
 
 
Cost of products sold, excluding depreciation and amortization and other items
 
—

 
1,098.3

 
117.8

 
(98.6
)
 
1,117.5

Unrealized loss on derivative instruments
 
—

 
10.4

 
—

 
—

 
10.4

Depreciation and amortization
 
—

 
30.0

 
1.1

 
—

 
31.1

Selling, administrative, research and development and general:
 
 
 
 
 
 
 
 
 
 
Selling, administrative, research and development and general
 
4.1

 
69.7

 
9.9

 
(2.3
)
 
81.4

Net periodic pension benefit income relating to VEBAs
 
—

 
(23.7
)
 
—

 
—

 
(23.7
)
Total selling, administrative, research and development and general
 
4.1

 
46.0

 
9.9

 
(2.3
)
 
57.7

Other operating charges, net
 
—

 
1.5

 
—

 
—

 
1.5

Total costs and expenses
 
4.1

 
1,186.2

 
128.8

 
(100.9
)
 
1,218.2

Operating (loss) income
 
(4.1
)
 
137.2

 
5.1

 
(0.3
)
 
137.9

Other (expense) income:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(37.5
)
 
(0.6
)
 
—

 
0.6

 
(37.5
)
Other income (expense), net
 
3.7

 
3.2

 
0.4

 
(0.6
)
 
6.7

(Loss) income before income taxes
 
(37.9
)
 
139.8

 
5.5

 
(0.3
)
 
107.1

Income tax (provision) benefit
 
—

 
(50.2
)
 
0.8

 
14.1

 
(35.3
)
Earnings in equity of subsidiaries
 
109.7

 
6.0

 
—

 
(115.7
)
 
—

Net income
 
$
71.8

 
$
95.6

 
$
6.3

 
$
(101.9
)
 
$
71.8

 
 
 
 
 
 
 
 
 
 
 
Comprehensive (loss) income
 
$
(3.6
)
 
$
19.9

 
$
6.6

 
$
(26.5
)
 
$
(3.6
)




CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
Year Ended December 31, 2013
 
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Consolidated
Net sales
 
$
—

 
$
1,275.2

 
$
118.0

 
$
(95.7
)
 
$
1,297.5

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
Cost of products sold:
 
 
 
 
 
 
 
 
 
 
Cost of products sold, excluding depreciation and amortization and other items
 
—

 
1,026.0

 
105.7

 
(92.8
)
 
1,038.9

Unrealized gains on derivative instruments
 
—

 
(0.7
)
 
—

 
—

 
(0.7
)
Depreciation and amortization
 
—

 
27.0

 
1.1

 
—

 
28.1

Selling, administrative, research and development and general:
 
 
 
 
 
 
 
 
 
 
Selling, administrative, research and development and general
 
3.8

 
70.1

 
8.9

 
(2.4
)
 
80.4

Net periodic pension benefit income relating to VEBAs
 
—

 
(22.5
)
 
—

 
—

 
(22.5
)
Total selling, administrative, research and development and general
 
3.8

 
47.6

 
8.9

 
(2.4
)
 
57.9

Total costs and expenses
 
3.8

 
1,099.9

 
115.7

 
(95.2
)
 
1,124.2

Operating (loss) income
 
(3.8
)
 
175.3

 
2.3

 
(0.5
)
 
173.3

Other (expense) income:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(36.6
)
 
0.5

 
—

 
0.4

 
(35.7
)
Other income (expense), net
 
3.9

 
2.0

 
—

 
(0.3
)
 
5.6

(Loss) income before income taxes
 
(36.5
)
 
177.8

 
2.3

 
(0.4
)
 
143.2

Income tax (provision) benefit
 
—

 
(68.1
)
 
15.7

 
14.0

 
(38.4
)
Earnings in equity of subsidiaries
 
141.3

 
17.6

 
—

 
(158.9
)
 
—

Net income
 
$
104.8

 
$
127.3

 
$
18.0

 
$
(145.3
)
 
$
104.8

 
 
 
 
 
 
 
 
 
 
 
Comprehensive income
 
$
110.1

 
$
131.6

 
$
19.0

 
$
(150.6
)
 
$
110.1




















CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
Year Ended December 31, 2012
 
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Consolidated
Net sales
 
$
—

 
$
1,326.0

 
$
124.0

 
$
(89.9
)
 
$
1,360.1

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
Cost of products sold:
 
 
 
 
 
 
 
 
 
 
Cost of products sold, excluding depreciation and amortization and other items
 
—

 
1,090.0

 
110.2

 
(84.0
)
 
1,116.2

Unrealized loss on derivative instruments
 
—

 
(15.2
)
 
—

 
—

 
(15.2
)
Depreciation and amortization
 
—

 
25.5

 
1.0

 
—

 
26.5

Selling, administrative, research and development and general:
 
 
 
 
 
 
 
 
 
 
Selling, administrative, research and development and general
 
2.0

 
69.6

 
8.2

 
(5.7
)
 
74.1

Net periodic pension benefit income relating to VEBAs
 
—

 
(11.9
)
 
—

 
—

 
(11.9
)
Total selling, administrative, research and development and general
 
2.0

 
57.7

 
8.2

 
(5.7
)
 
62.2

Other operating charges, net
 
—

 
4.5

 
—

 
—

 
4.5

Total costs and expenses
 
2.0

 
1,162.5

 
119.4

 
(89.7
)
 
1,194.2

Operating (loss) income
 
(2.0
)
 
163.5

 
4.6

 
(0.2
)
 
165.9

Other (expense) income:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(28.2
)
 
(1.0
)
 
—

 
0.1

 
(29.1
)
Other income, net
 
0.8

 
1.5

 
0.6

 
(0.1
)
 
2.8

(Loss) income before income taxes
 
(29.4
)
 
164.0

 
5.2

 
(0.2
)
 
139.6

Income tax provision
 
—

 
(62.6
)
 
(2.3
)
 
11.1

 
(53.8
)
Earnings in equity of subsidiaries
 
115.2

 
2.6

 
—

 
(117.8
)
 
—

Net income
 
$
85.8

 
$
104.0

 
$
2.9

 
$
(106.9
)
 
$
85.8

 
 
 
 
 
 
 
 
 
 
 
Comprehensive income
 
$
144.8

 
$
164.0

 
$
1.9

 
$
(165.9
)
 
$
144.8






CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Year Ended December 31, 2014
 
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
35.6

 
$
81.8

 
$
6.7

 
$
—

 
$
124.1

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
—

 
(56.4
)
 
(3.0
)
 
—

 
(59.4
)
Purchase of available for sale securities
 
—

 
(93.5
)
 
—

 
—

 
(93.5
)
Proceeds from disposition of available for sale securities
 
—

 
108.2

 
—

 
—

 
108.2

Net cash used in investing activities
 
—

 
(41.7
)
 
(3.0
)
 
—

 
(44.7
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Payment of capital lease liability
 
—

 
(0.1
)
 
—

 
—

 
(0.1
)
Excess tax benefit upon vesting of non-vested shares and dividend payment on unvested shares expected to vest
 
—

 
0.8

 
—

 
—

 
0.8

Cancellation of shares to cover employees' tax withholdings upon vesting of non-vested shares
 
(2.4
)
 
—

 
—

 
—

 
(2.4
)
Repurchase of common stock
 
(44.1
)
 
—

 
—

 
—

 
(44.1
)
Cash dividend paid to stockholders
 
(25.4
)
 
—

 
—

 
—

 
(25.4
)
Intercompany loan
 
31.3

 
(23.2
)
 
(8.1
)
 
—

 
—

Net cash used in financing activities
 
(40.6
)
 
(22.5
)
 
(8.1
)
 
—

 
(71.2
)
Net (decrease) increase in cash and cash equivalents during the period
 
(5.0
)
 
17.6

 
(4.4
)
 
—

 
8.2

Cash and cash equivalents at beginning of period
 
5.0

 
157.7

 
6.8

 
—

 
169.5

Cash and cash equivalents at end of period
 
$
—

 
$
175.3

 
$
2.4

 
$
—

 
$
177.7




CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Year Ended December 31, 2013
 
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities1
 
$
(29.2
)
 
$
131.7

 
$
9.2

 
$
—

 
$
111.7

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
—

 
(66.5
)
 
(3.9
)
 
—

 
(70.4
)
Purchase of available for sale securities
 
—

 
(227.8
)
 
—

 
—

 
(227.8
)
Proceeds from disposition of available for sale securities
 
—

 
183.1

 
—

 
—

 
183.1

Change in restricted cash
 
—

 
0.7

 
1.0

 
—

 
1.7

Net cash used in investing activities
 
—

 
(110.5
)
 
(2.9
)
 
—

 
(113.4
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Payment of capital lease liability
 
—

 
(0.1
)
 
—

 
—

 
(0.1
)
Excess tax benefit upon vesting of non-vested shares and dividend payment on unvested shares expected to vest
 
—

 
1.1

 
—

 
—

 
1.1

Cancellation of shares to cover employees' tax withholdings upon vesting of non-vested shares
 
(2.5
)
 
—

 
—

 
—

 
(2.5
)
Repurchase of common stock
 
(78.3
)
 
—

 
—

 
—

 
(78.3
)
Cash dividend paid to stockholders
 
(23.0
)
 
—

 
—

 
—

 
(23.0
)
Cash dividend returned to the Company
 
0.6

 
—

 
—

 
—

 
0.6

Intercompany loan
 
132.4

 
(130.5
)
 
(1.9
)
 
—

 
—

Net cash provided by (used in) financing activities
 
29.2

 
(129.5
)
 
(1.9
)
 
—

 
(102.2
)
Net (decrease) increase in cash and cash equivalents during the period
 
—

 
(108.3
)
 
4.4

 
—

 
(103.9
)
Cash and cash equivalents at beginning of period
 
5.0

 
266.0

 
2.4

 
—

 
273.4

Cash and cash equivalents at end of period
 
$
5.0

 
$
157.7

 
$
6.8

 
$
—

 
$
169.5


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Year Ended December 31, 2012
 
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
 
$
(17.8
)
 
$
164.3

 
$
5.9

 
$
—

 
$
152.4

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
—

 
(42.6
)
 
(1.5
)
 
—

 
(44.1
)
Purchase of available for sale securities
 
—

 
(85.0
)
 
—

 
—

 
(85.0
)
Proceeds from disposal of property, plant and equipment
 
—

 
0.3

 
—

 
—

 
0.3

Change in restricted cash
 
6.9

 
0.4

 
(0.4
)
 
—

 
6.9

Net cash provided by (used in) investing activities
 
6.9

 
(126.9
)
 
(1.9
)
 
—

 
(121.9
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from issuance of Senior Notes
 
225.0

 
—

 
—

 
—

 
225.0

Payment of capital lease liability
 
—

 
(0.1
)
 
—

 
—

 
(0.1
)
Repayment of promissory notes
 
—

 
(4.7
)
 
—

 
—

 
(4.7
)
Cash paid for financing costs
 
(6.6
)
 
—

 
—

 
—

 
(6.6
)
Excess tax benefit upon vesting of non-vested shares and dividend payment on unvested shares expected to vest
 
—

 
1.3

 
—

 
—

 
1.3

Cancellation of shares to cover employees' tax withholdings upon vesting of non-vested shares
 
(2.2
)
 
—

 
—

 
—

 
(2.2
)
Cash dividend paid to stockholders
 
(19.6
)
 
—

 
—

 
—

 
(19.6
)
Intercompany loan
 
(185.7
)
 
189.1

 
(3.4
)
 
—

 
—

Net cash provided by (used in) financing activities
 
10.9

 
185.6

 
(3.4
)
 
—

 
193.1

Net increase in cash and cash equivalents during the period
 
—

 
223.0

 
0.6

 
—

 
223.6

Cash and cash equivalents at beginning of period
 
5.0

 
43.0

 
1.8

 
—

 
49.8

Cash and cash equivalents at end of period
 
$
5.0

 
$
266.0

 
$
2.4

 
$
—

 
$
273.4