XML 21 R50.htm IDEA: XBRL DOCUMENT v3.2.0.727
Financial Information for Subsidiary and Guarantor Parent (B.S.) (Details) - USD ($)
$ in Millions
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2014
Dec. 31, 2013
ASSETS        
Cash and cash equivalents $ 250.9 $ 269.5 $ 355.1 $ 1,026.8
Accounts receivable, net 593.4 603.6    
Intercompany notes receivable 0.0 0.0    
Inventories, net 1,472.9 1,472.8    
Prepaid expenses and other current assets 66.3 136.2    
Total current assets 2,383.5 2,482.1    
Property, plant and equipment, net 2,946.7 2,961.8    
Cost in excess of net assets acquired 781.5 780.4    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 0.0 0.0    
Other assets 357.6 358.3    
Total assets 6,469.3 6,582.6    
LIABILITIES AND EQUITY        
Accounts payable 487.5 556.7    
Accrued liabilities 314.4 323.2    
Intercompany notes payable 0.0 0.0    
Deferred income taxes 67.8 62.2    
Short-term debt and current portion of long-term debt 18.3 17.8    
Total current liabilities 888.0 959.9    
Long-term debt 1,502.7 1,509.1    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 397.1 415.8    
Pension liabilities 722.1 739.3    
Deferred income taxes 143.6 80.9    
Other long-term liabilities 103.0 156.2    
Total liabilities 3,756.5 3,861.2    
Redeemable noncontrolling interest 12.1 12.1    
Total stockholders’ equity 2,700.7 2,709.3 $ 2,978.6 $ 2,994.7
Total Liabilities and Equity 6,469.3 6,582.6    
Parent Company        
ASSETS        
Cash and cash equivalents 5.2 2.2    
Accounts receivable, net 0.1 0.1    
Intercompany notes receivable 0.0 0.0    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 7.0 63.7    
Total current assets 12.3 66.0    
Property, plant and equipment, net 2.5 2.2    
Cost in excess of net assets acquired 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 6,228.5 6,149.4    
Other assets 22.9 23.7    
Total assets 6,266.2 6,241.3    
LIABILITIES AND EQUITY        
Accounts payable 3.4 4.5    
Accrued liabilities 42.8 47.5    
Intercompany notes payable 1,274.2 1,232.6    
Deferred income taxes 67.8 62.2    
Short-term debt and current portion of long-term debt 0.7 0.5    
Total current liabilities 1,388.9 1,347.3    
Long-term debt 1,350.9 1,350.6    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 662.0 675.5    
Deferred income taxes 143.6 80.9    
Other long-term liabilities 20.1 77.7    
Total liabilities 3,565.5 3,532.0    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity 2,700.7 2,709.3    
Total Liabilities and Equity 6,266.2 6,241.3    
Subsidiaries        
ASSETS        
Cash and cash equivalents 14.9 13.8    
Accounts receivable, net 168.0 209.1    
Intercompany notes receivable 0.0 0.0    
Inventories, net 388.6 387.7    
Prepaid expenses and other current assets 9.8 13.2    
Total current assets 581.3 623.8    
Property, plant and equipment, net 1,549.5 1,545.1    
Cost in excess of net assets acquired 126.6 126.6    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 37.7 37.7    
Other assets 30.9 28.0    
Total assets 2,326.0 2,361.2    
LIABILITIES AND EQUITY        
Accounts payable 263.7 302.0    
Accrued liabilities 59.8 72.0    
Intercompany notes payable 1,241.3 1,158.2    
Deferred income taxes 0.0 0.0    
Short-term debt and current portion of long-term debt 0.1 0.1    
Total current liabilities 1,564.9 1,532.3    
Long-term debt 150.2 150.3    
Intercompany notes payable 200.0 200.0    
Accrued postretirement benefits 147.1 153.0    
Pension liabilities 5.7 6.0    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 21.0 22.5    
Total liabilities 2,088.9 2,064.1    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity 237.1 297.1    
Total Liabilities and Equity 2,326.0 2,361.2    
NonGuarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 230.8 253.5    
Accounts receivable, net 425.3 394.4    
Intercompany notes receivable 2,515.5 2,390.8    
Inventories, net 1,084.3 1,085.1    
Prepaid expenses and other current assets 49.5 59.3    
Total current assets 4,305.4 4,183.1    
Property, plant and equipment, net 1,394.7 1,414.5    
Cost in excess of net assets acquired 654.9 653.8    
Intercompany notes receivable 200.0 200.0    
Investment in subsidiaries 0.0 0.0    
Other assets 303.8 306.6    
Total assets 6,858.8 6,758.0    
LIABILITIES AND EQUITY        
Accounts payable 220.4 250.2    
Accrued liabilities 211.8 203.7    
Intercompany notes payable 0.0 0.0    
Deferred income taxes 0.0 0.0    
Short-term debt and current portion of long-term debt 17.5 17.2    
Total current liabilities 449.7 471.1    
Long-term debt 1.6 8.2    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 250.0 262.8    
Pension liabilities 54.4 57.8    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 61.9 56.0    
Total liabilities 817.6 855.9    
Redeemable noncontrolling interest 12.1 12.1    
Total stockholders’ equity 6,029.1 5,890.0    
Total Liabilities and Equity 6,858.8 6,758.0    
Consolidation Eliminations        
ASSETS        
Cash and cash equivalents 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Intercompany notes receivable (2,515.5) (2,390.8)    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 0.0 0.0    
Total current assets (2,515.5) (2,390.8)    
Property, plant and equipment, net 0.0 0.0    
Cost in excess of net assets acquired 0.0 0.0    
Intercompany notes receivable (200.0) (200.0)    
Investment in subsidiaries (6,266.2) (6,187.1)    
Other assets 0.0 0.0    
Total assets (8,981.7) (8,777.9)    
LIABILITIES AND EQUITY        
Accounts payable 0.0 0.0    
Accrued liabilities 0.0 0.0    
Intercompany notes payable (2,515.5) (2,390.8)    
Deferred income taxes 0.0 0.0    
Short-term debt and current portion of long-term debt 0.0 0.0    
Total current liabilities (2,515.5) (2,390.8)    
Long-term debt 0.0 0.0    
Intercompany notes payable (200.0) (200.0)    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 0.0 0.0    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 0.0 0.0    
Total liabilities (2,715.5) (2,590.8)    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity (6,266.2) (6,187.1)    
Total Liabilities and Equity $ (8,981.7) $ (8,777.9)