XML 81 R70.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Guarantor and Non-Guarantor Financial Information, Comprehensive Income Statements (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Mar. 31, 2016
Sep. 30, 2017
Sep. 30, 2016
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME          
Net sales $ 332.8 $ 320.6   $ 1,044.4 $ 998.7
Cost of products sold:          
Cost of products sold, excluding depreciation and amortization and other items 267.2 254.7   822.7 767.1
Lower of cost or market inventory write-down 0.0 0.0 $ 4.9 0.0 4.9
Unrealized gain on derivative instruments (10.8) (2.0)   (14.0) (16.9)
Depreciation and amortization 10.2 9.0   29.3 26.7
Selling, general, administrative, research and development 24.7 25.6   74.7 79.2
Net periodic postretirement benefit cost relating to Salaried VEBA 1.2 0.8   3.4 2.5
Gain on removal of Union VEBA net assets 0.5 0.0   (0.8) (0.1)
Total selling, general, administrative, research and development 26.4 26.4   77.3 81.6
Goodwill impairment 0.0 0.0   18.4 0.0
Other operating charges, net 0.0 2.7   0.0 2.8
Total costs and expenses 293.0 290.8   933.7 866.2
Operating income 39.8 29.8   110.7 132.5
Other (expense) income:          
Interest (expense) income (5.3) (5.5)   (16.4) (14.7)
Other (expense) income, net 1.5 0.0   3.1 (10.4)
Income before income taxes 36.0 24.3   97.4 107.4
Income tax provision (16.1) (9.4)   (36.8) (40.2)
Earnings in equity of subsidiaries 0.0 0.0   0.0 0.0
Net income 19.9 14.9   60.6 67.2
Comprehensive income 21.5 16.0   64.6 70.1
Consolidating Adjustments          
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME          
Net sales (19.4) (19.9)   (60.7) (58.8)
Cost of products sold:          
Cost of products sold, excluding depreciation and amortization and other items (18.4) (19.0)   (58.1) (56.3)
Lower of cost or market inventory write-down         0.0
Unrealized gain 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 (0.6) (0.6)   (1.6) (2.0)
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0   0.0 0.0
Gain on removal of Union VEBA net assets 0.0     0.0 0.0
Total selling, general, administrative, research and development (0.6) (0.6)   (1.6) (2.0)
Goodwill impairment       0.0  
Other operating charges, net   0.0     0.0
Total costs and expenses (19.0) (19.6)   (59.7) (58.3)
Operating income (0.4) (0.3)   (1.0) (0.5)
Other (expense) income:          
Interest (expense) income 0.1 0.1   0.1 0.1
Other (expense) income, net (0.1) (0.1)   (0.1) (0.1)
Income before income taxes (0.4) (0.3)   (1.0) (0.5)
Income tax provision 2.3 2.5   7.1 11.6
Earnings in equity of subsidiaries (26.5) (22.3)   (81.1) (98.8)
Net income (24.6) (20.1)   (75.0) (87.7)
Comprehensive income (26.2) (21.2)   (79.0) (90.6)
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 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 1.0 0.9   3.4 3.3
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0   0.0 0.0
Gain on removal of Union VEBA net assets 0.0     0.0 0.0
Total selling, general, administrative, research and development 1.0 0.9   3.4 3.3
Goodwill impairment       0.0  
Other operating charges, net   0.0     0.0
Total costs and expenses 1.0 0.9   3.4 3.3
Operating income (1.0) (0.9)   (3.4) (3.3)
Other (expense) income:          
Interest (expense) income (5.0) (5.7)   (15.3) (15.9)
Other (expense) income, net 0.0 (0.1)   0.0 (11.1)
Income before income taxes (6.0) (6.7)   (18.7) (30.3)
Income tax provision 0.0 0.0   0.0 0.0
Earnings in equity of subsidiaries 25.9 21.6   79.3 97.5
Net income 19.9 14.9   60.6 67.2
Comprehensive income 21.5 16.0   64.6 70.1
Guarantor Subsidiaries          
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME          
Net sales 325.9 313.9   1,019.7 976.9
Cost of products sold:          
Cost of products sold, excluding depreciation and amortization and other items 261.6 250.0   805.8 753.1
Lower of cost or market inventory write-down         4.9
Unrealized gain on derivative instruments (10.8) (2.0)   (14.0) (16.9)
Depreciation and amortization 9.7 8.5   27.7 25.2
Selling, general, administrative, research and development 23.5 24.0   67.2 71.4
Net periodic postretirement benefit cost relating to Salaried VEBA 1.2 0.8   3.4 2.5
Gain on removal of Union VEBA net assets 0.5     (0.8) (0.1)
Total selling, general, administrative, research and development 25.2 24.8   69.8 73.8
Goodwill impairment       18.4  
Other operating charges, net   2.7     2.8
Total costs and expenses 285.7 284.0   907.7 842.9
Operating income 40.2 29.9   112.0 134.0
Other (expense) income:          
Interest (expense) income (0.4) 0.1   (1.2) 1.1
Other (expense) income, net 1.3 0.1   2.7 0.6
Income before income taxes 41.1 30.1   113.5 135.7
Income tax provision (18.0) (11.6)   (43.0) (51.1)
Earnings in equity of subsidiaries 0.6 0.7   1.8 1.3
Net income 23.7 19.2   72.3 85.9
Comprehensive income 25.3 20.3   76.3 88.7
Non-Guarantor Subsidiaries          
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME          
Net sales 26.3 26.6   85.4 80.6
Cost of products sold:          
Cost of products sold, excluding depreciation and amortization and other items 24.0 23.7   75.0 70.3
Lower of cost or market inventory write-down         0.0
Unrealized gain on derivative instruments 0.0 0.0   0.0 0.0
Depreciation and amortization 0.5 0.5   1.6 1.5
Selling, general, administrative, research and development 0.8 1.3   5.7 6.5
Net periodic postretirement benefit cost relating to Salaried VEBA 0.0 0.0   0.0 0.0
Gain on removal of Union VEBA net assets 0.0     0.0 0.0
Total selling, general, administrative, research and development 0.8 1.3   5.7 6.5
Goodwill impairment       0.0  
Other operating charges, net   0.0     0.0
Total costs and expenses 25.3 25.5   82.3 78.3
Operating income 1.0 1.1   3.1 2.3
Other (expense) income:          
Interest (expense) income 0.0 0.0   0.0 0.0
Other (expense) income, net 0.3 0.1   0.5 0.2
Income before income taxes 1.3 1.2   3.6 2.5
Income tax provision (0.4) (0.3)   (0.9) (0.7)
Earnings in equity of subsidiaries 0.0 0.0   0.0 0.0
Net income 0.9 0.9   2.7 1.8
Comprehensive income $ 0.9 $ 0.9   $ 2.7 $ 1.9