XML 85 R73.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Guarantor and Non-Guarantor Financial Statements, Comprehensive Income Statements (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales $ 334.9 $ 367.2 $ 678.1 $ 738.9
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items 250.4 294.8 512.4 597.1
Lower of cost or market inventory write-down 0.0 0.0 4.9 0.0
Unrealized (gain) loss on derivative instruments (10.9) 1.5 (14.9) 6.0
Depreciation and amortization 9.0 8.1 17.7 16.1
Selling, general, administrative, research and development 27.5 23.6 53.6 46.3
Net periodic postretirement benefit cost relating to Salaried VEBA 0.9 0.6 1.7 1.2
Loss (gain) on removal of Union VEBA net assets 0.0 1.6 (0.1) 493.8
Total selling, general, administrative, research and development 28.4 25.8 55.2 541.3
Other operating charges, net 0.1 0.0 0.1 0.0
Total costs and expenses 277.0 330.2 575.4 1,160.5
Operating (loss) income 57.9 37.0 102.7 (421.6)
Other (expense) income:        
Interest expense (5.5) (5.2) (9.2) (15.0)
Other income, net (10.7) 0.4 (10.4) 0.8
(Loss) income before income taxes 41.7 32.2 83.1 (435.8)
Income tax (provision) benefit (15.7) (12.0) (30.8) 163.8
Earnings in equity of subsidiaries 0.0 0.0 0.0 0.0
Net income 26.0 20.2 52.3 (272.0)
Comprehensive income 26.9 20.6 54.1 (204.7)
Consolidating Adjustments        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales (20.0) (24.6) (38.9) (51.0)
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items (19.1) (23.5) (37.3) (49.2)
Lower of cost or market inventory write-down     0.0  
Unrealized (gain) loss 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 (0.9) (0.5) (1.4) (1.1)
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0 0.0 0.0
Loss (gain) on removal of Union VEBA net assets   0.0 0.0 0.0
Total selling, general, administrative, research and development (0.9) (0.5) (1.4) (1.1)
Other operating charges, net 0.0   0.0  
Total costs and expenses (20.0) (24.0) (38.7) (50.3)
Operating (loss) income 0.0 (0.6) (0.2) (0.7)
Other (expense) income:        
Interest expense 0.0 0.0 0.0 0.2
Other income, net 0.0 0.0 0.0 (0.2)
(Loss) income before income taxes 0.0 (0.6) (0.2) (0.7)
Income tax (provision) benefit 7.1 2.4 9.1 6.3
Earnings in equity of subsidiaries (44.8) (28.6) (76.5) 252.0
Net income (37.7) (26.8) (67.6) 257.6
Comprehensive income (38.6) (27.2) (69.4) 190.3
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
Lower of cost or market inventory write-down     0.0  
Unrealized (gain) loss 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 1.6 1.4 2.4 2.4
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0 0.0 0.0
Loss (gain) on removal of Union VEBA net assets   0.0 0.0 0.0
Total selling, general, administrative, research and development 1.6 1.4 2.4 2.4
Other operating charges, net 0.0   0.0  
Total costs and expenses 1.6 1.4 2.4 2.4
Operating (loss) income (1.6) (1.4) (2.4) (2.4)
Other (expense) income:        
Interest expense (5.9) (4.9) (10.2) (14.4)
Other income, net (11.0) 0.0 (11.0) 0.0
(Loss) income before income taxes (18.5) (6.3) (23.6) (16.8)
Income tax (provision) benefit 0.0 0.0 0.0 0.0
Earnings in equity of subsidiaries 44.5 26.5 75.9 (255.2)
Net income 26.0 20.2 52.3 (272.0)
Comprehensive income 26.9 20.6 54.1 (204.7)
Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales 327.3 358.3 663.0 721.7
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items 246.0 289.4 503.1 585.8
Lower of cost or market inventory write-down     4.9  
Unrealized (gain) loss on derivative instruments (10.9) 1.5 (14.9) 6.0
Depreciation and amortization 8.5 7.8 16.7 15.5
Selling, general, administrative, research and development 23.8 19.5 47.4 40.2
Net periodic postretirement benefit cost relating to Salaried VEBA 0.9 0.6 1.7 1.2
Loss (gain) on removal of Union VEBA net assets   1.6 (0.1) 493.8
Total selling, general, administrative, research and development 24.7 21.7 49.0 535.2
Other operating charges, net 0.1   0.1  
Total costs and expenses 268.4 320.4 558.9 1,142.5
Operating (loss) income 58.9 37.9 104.1 (420.8)
Other (expense) income:        
Interest expense 0.4 (0.3) 1.0 (0.8)
Other income, net 0.2 0.3 0.5 0.8
(Loss) income before income taxes 59.5 37.9 105.6 (420.8)
Income tax (provision) benefit (22.6) (15.8) (39.5) 156.1
Earnings in equity of subsidiaries 0.3 2.1 0.6 3.2
Net income 37.2 24.2 66.7 (261.5)
Comprehensive income 38.1 24.6 68.4 (194.3)
Non-Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME        
Net sales 27.6 33.5 54.0 68.2
Cost of products sold:        
Cost of products sold, excluding depreciation and amortization and other items 23.5 28.9 46.6 60.5
Lower of cost or market inventory write-down     0.0  
Unrealized (gain) loss on derivative instruments 0.0 0.0 0.0 0.0
Depreciation and amortization 0.5 0.3 1.0 0.6
Selling, general, administrative, research and development 3.0 3.2 5.2 4.8
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0 0.0 0.0
Loss (gain) on removal of Union VEBA net assets   0.0 0.0 0.0
Total selling, general, administrative, research and development 3.0 3.2 5.2 4.8
Other operating charges, net 0.0   0.0  
Total costs and expenses 27.0 32.4 52.8 65.9
Operating (loss) income 0.6 1.1 1.2 2.3
Other (expense) income:        
Interest expense 0.0 0.0 0.0 0.0
Other income, net 0.1 0.1 0.1 0.2
(Loss) income before income taxes 0.7 1.2 1.3 2.5
Income tax (provision) benefit (0.2) 1.4 (0.4) 1.4
Earnings in equity of subsidiaries 0.0 0.0 0.0 0.0
Net income 0.5 2.6 0.9 3.9
Comprehensive income $ 0.5 $ 2.6 $ 1.0 $ 4.0