XML 46 R72.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor and Non-Guarantor Financial Statements, Comprehensive Income Statements (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales $ 367.2 $ 344.1 $ 738.9 $ 679.2
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items 294.8 275.5 597.1 558.4
Unrealized losses (gains) on derivative instruments 1.5 (1.6) 6.0 (3.6)
Depreciation and amortization 8.1 7.7 16.1 15.1
Selling, general, administrative, research and development 23.6 22.0 46.3 42.3
Net periodic postretirement benefit cost relating to Salaried VEBA 0.6 (6.1) 1.2 (11.7)
Loss on removal of Union VEBA net assets 1.6   493.8 0.0
Total selling, general, administrative, research and development 25.8 15.9 541.3 30.6
Total costs and expenses 330.2 297.7 1,160.5 600.7
Other operating charges, net   0.2   0.2
Operating (loss) income 37.0 46.4 (421.6) 78.5
Other (expense) income:        
Interest expense (5.2) (9.2) (15.0) (18.0)
Other income, net 0.4 1.8 0.8 3.7
(Loss) income before income taxes 32.2 39.0 (435.8) 64.2
Income tax (provision) benefit (12.0) (14.5) 163.8 (23.9)
Earnings in equity of subsidiaries 0.0 0.0 0.0 0.0
Net income 20.2 24.5 (272.0) 40.3
Comprehensive income 20.6 26.6 (204.7) 43.3
Parent        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales 0.0 0.0 0.0 0.0
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items 0.0 0.0 0.0 0.0
Unrealized losses (gains) on derivative instruments 0.0 0.0 0.0 0.0
Depreciation and amortization 0.0 0.0 0.0 0.0
Selling, general, administrative, research and development 1.4 1.2 2.4 2.2
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0 0.0 0.0
Loss on removal of Union VEBA net assets 0.0   0.0  
Total selling, general, administrative, research and development 1.4 1.2 2.4 2.2
Total costs and expenses 1.4 1.2 2.4 2.2
Other operating charges, net   0.0   0.0
Operating (loss) income (1.4) (1.2) (2.4) (2.2)
Other (expense) income:        
Interest expense (4.9) (9.3) (14.4) (18.6)
Other income, net 0.0 0.4 0.0 1.4
(Loss) income before income taxes (6.3) (10.1) (16.8) (19.4)
Income tax (provision) benefit 0.0 0.0 0.0 0.0
Earnings in equity of subsidiaries 26.5 34.6 (255.2) 59.7
Net income 20.2 24.5 (272.0) 40.3
Comprehensive income 20.6 26.6 (204.7) 43.3
Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales 358.3 335.7 721.7 662.8
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items 289.4 270.8 585.8 549.7
Unrealized losses (gains) on derivative instruments 1.5 (1.6) 6.0 (3.6)
Depreciation and amortization 7.8 7.5 15.5 14.6
Selling, general, administrative, research and development 19.5 18.5 40.2 35.1
Net periodic postretirement benefit cost relating to Salaried VEBA 0.6 (6.1) 1.2 (11.7)
Loss on removal of Union VEBA net assets 1.6   493.8  
Total selling, general, administrative, research and development 21.7 12.4 535.2 23.4
Total costs and expenses 320.4 289.3 1,142.5 584.3
Other operating charges, net   0.2   0.2
Operating (loss) income 37.9 46.4 (420.8) 78.5
Other (expense) income:        
Interest expense (0.3) 0.0 (0.8) 0.4
Other income, net 0.3 0.8 0.8 2.0
(Loss) income before income taxes 37.9 47.2 (420.8) 80.9
Income tax (provision) benefit (15.8) (17.8) 156.1 (30.4)
Earnings in equity of subsidiaries 2.1 1.4 3.2 1.8
Net income 24.2 30.8 (261.5) 52.3
Comprehensive income 24.6 33.0 (194.3) 55.2
Non-Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales 33.5 34.0 68.2 67.1
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items 28.9 29.7 60.5 58.1
Unrealized losses (gains) on derivative instruments 0.0 0.0 0.0 0.0
Depreciation and amortization 0.3 0.2 0.6 0.5
Selling, general, administrative, research and development 3.2 2.9 4.8 6.2
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0 0.0 0.0
Loss on removal of Union VEBA net assets 0.0   0.0  
Total selling, general, administrative, research and development 3.2 2.9 4.8 6.2
Total costs and expenses 32.4 32.8 65.9 64.8
Other operating charges, net   0.0   0.0
Operating (loss) income 1.1 1.2 2.3 2.3
Other (expense) income:        
Interest expense 0.0 0.0 0.0 0.0
Other income, net 0.1 0.7 0.2 0.5
(Loss) income before income taxes 1.2 1.9 2.5 2.8
Income tax (provision) benefit 1.4 (0.5) 1.4 (0.8)
Earnings in equity of subsidiaries 0.0 0.0 0.0 0.0
Net income 2.6 1.4 3.9 2.0
Comprehensive income 2.6 1.3 4.0 2.1
Consolidating Adjustments        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales (24.6) (25.6) (51.0) (50.7)
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items (23.5) (25.0) (49.2) (49.4)
Unrealized losses (gains) on derivative instruments 0.0 0.0 0.0 0.0
Depreciation and amortization 0.0 0.0 0.0 0.0
Selling, general, administrative, research and development (0.5) (0.6) (1.1) (1.2)
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0 0.0 0.0
Loss on removal of Union VEBA net assets 0.0   0.0  
Total selling, general, administrative, research and development (0.5) (0.6) (1.1) (1.2)
Total costs and expenses (24.0) (25.6) (50.3) (50.6)
Other operating charges, net   0.0   0.0
Operating (loss) income (0.6) 0.0 (0.7) (0.1)
Other (expense) income:        
Interest expense 0.0 0.1 0.2 0.2
Other income, net 0.0 (0.1) (0.2) (0.2)
(Loss) income before income taxes (0.6) 0.0 (0.7) (0.1)
Income tax (provision) benefit 2.4 3.8 6.3 7.3
Earnings in equity of subsidiaries (28.6) (36.0) 252.0 (61.5)
Net income (26.8) (32.2) 257.6 (54.3)
Comprehensive income $ (27.2) $ (34.3) $ 190.3 $ (57.3)