XML 60 R48.htm IDEA: XBRL DOCUMENT v3.5.0.2
Financial Information for Subsidiary and Guarantor Parent (B.S.) (Details) - USD ($)
$ in Millions
Jun. 30, 2016
Dec. 31, 2015
Jun. 30, 2015
Dec. 31, 2014
ASSETS        
Cash and cash equivalents $ 322.3 $ 149.8 $ 250.9 $ 269.5
Accounts receivable, net 492.5 400.3    
Intercompany notes receivable 0.0 0.0    
Inventories, net 1,094.3 1,271.6    
Prepaid expenses and other current assets 43.3 45.9    
Total current assets 1,952.4 1,867.6    
Property, plant and equipment, net 2,958.9 2,928.2    
Goodwill 646.9 651.4    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 0.0 0.0    
Other assets 302.8 304.5    
Total assets 5,861.0 5,751.7    
LIABILITIES AND EQUITY        
Accounts payable 308.2 380.8    
Accrued liabilities 290.8 301.8    
Intercompany notes payable 0.0 0.0    
Short-term debt and current portion of long-term debt 6.7 3.9    
Total current liabilities 605.7 686.5    
Long-term debt 1,870.1 1,491.8    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 316.5 359.2    
Pension liabilities 826.7 833.8    
Deferred income taxes 52.8 75.6    
Other long-term liabilities 89.9 108.3    
Total liabilities 3,761.7 3,555.2    
Redeemable noncontrolling interest 0.0 12.1    
Total stockholders’ equity 2,099.3 2,184.4 $ 2,700.7 $ 2,709.3
Total Liabilities and Equity 5,861.0 5,751.7    
Reportable Legal Entities | Parent Company        
ASSETS        
Cash and cash equivalents 0.4 0.4    
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 12.3 9.3    
Total current assets 12.8 9.8    
Property, plant and equipment, net 1.7 2.2    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 5,814.7 5,742.5    
Other assets 16.8 13.4    
Total assets 5,846.0 5,767.9    
LIABILITIES AND EQUITY        
Accounts payable 3.8 4.8    
Accrued liabilities 36.5 42.1    
Intercompany notes payable 1,240.9 1,325.4    
Short-term debt and current portion of long-term debt 0.7 0.7    
Total current liabilities 1,281.9 1,373.0    
Long-term debt 1,620.4 1,341.7    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 775.2 778.0    
Deferred income taxes 52.8 75.6    
Other long-term liabilities 16.4 15.2    
Total liabilities 3,746.7 3,583.5    
Redeemable noncontrolling interest   0.0    
Total stockholders’ equity 2,099.3 2,184.4    
Total Liabilities and Equity 5,846.0 5,767.9    
Reportable Legal Entities | Subsidiary        
ASSETS        
Cash and cash equivalents 3.9 2.8    
Accounts receivable, net 121.0 100.3    
Intercompany notes receivable 0.0 0.0    
Inventories, net 141.4 239.9    
Prepaid expenses and other current assets 7.0 3.8    
Total current assets 273.3 346.8    
Property, plant and equipment, net 1,590.8 1,559.9    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 37.7 37.7    
Other assets 26.4 23.0    
Total assets 1,928.2 1,967.4    
LIABILITIES AND EQUITY        
Accounts payable 117.9 171.1    
Accrued liabilities 90.6 74.0    
Intercompany notes payable 1,499.4 1,276.1    
Short-term debt and current portion of long-term debt 0.3 0.1    
Total current liabilities 1,708.2 1,521.3    
Long-term debt 150.0 149.7    
Intercompany notes payable 200.0 200.0    
Accrued postretirement benefits 246.8 280.0    
Pension liabilities 4.8 5.2    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 19.1 20.7    
Total liabilities 2,328.9 2,176.9    
Redeemable noncontrolling interest   0.0    
Total stockholders’ equity (400.7) (209.5)    
Total Liabilities and Equity 1,928.2 1,967.4    
Reportable Legal Entities | NonGuarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 318.0 146.6    
Accounts receivable, net 371.4 299.9    
Intercompany notes receivable 2,740.3 2,601.5    
Inventories, net 952.9 1,031.7    
Prepaid expenses and other current assets 24.0 32.8    
Total current assets 4,406.6 4,112.5    
Property, plant and equipment, net 1,366.4 1,366.1    
Goodwill 646.9 651.4    
Intercompany notes receivable 200.0 200.0    
Investment in subsidiaries 0.0 0.0    
Other assets 259.6 268.1    
Total assets 6,879.5 6,598.1    
LIABILITIES AND EQUITY        
Accounts payable 186.5 204.9    
Accrued liabilities 163.7 185.7    
Intercompany notes payable 0.0 0.0    
Short-term debt and current portion of long-term debt 5.7 3.1    
Total current liabilities 355.9 393.7    
Long-term debt 99.7 0.4    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 69.7 79.2    
Pension liabilities 46.7 50.6    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 54.4 72.4    
Total liabilities 626.4 596.3    
Redeemable noncontrolling interest   12.1    
Total stockholders’ equity 6,253.1 5,989.7    
Total Liabilities and Equity 6,879.5 6,598.1    
Eliminations        
ASSETS        
Cash and cash equivalents 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Intercompany notes receivable (2,740.3) (2,601.5)    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 0.0 0.0    
Total current assets (2,740.3) (2,601.5)    
Property, plant and equipment, net 0.0 0.0    
Goodwill 0.0 0.0    
Intercompany notes receivable (200.0) (200.0)    
Investment in subsidiaries (5,852.4) (5,780.2)    
Other assets 0.0 0.0    
Total assets (8,792.7) (8,581.7)    
LIABILITIES AND EQUITY        
Accounts payable 0.0 0.0    
Accrued liabilities 0.0 0.0    
Intercompany notes payable (2,740.3) (2,601.5)    
Short-term debt and current portion of long-term debt 0.0 0.0    
Total current liabilities (2,740.3) (2,601.5)    
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 (2,940.3) (2,801.5)    
Redeemable noncontrolling interest   0.0    
Total stockholders’ equity (5,852.4) (5,780.2)    
Total Liabilities and Equity $ (8,792.7) $ (8,581.7)