XML 81 R71.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Consolidating Statements of Operations        
Net sales $ 1,102.1 $ 1,019.2 $ 1,895.6 $ 1,734.4
Cost of goods sold 761.3 704.2 1,343.8 1,235.8
Gross profit 340.8 315.0 551.8 498.6
Operating Expenses:        
Selling, general and administrative expenses 168.5 159.4 320.9 299.7
Losses and other expenses, net 2.3 0.4 5.4 4.7
Restructuring charges 0.1 0.8 0.2 0.6
Income from equity method investments (5.5) (6.3) (10.9) (10.8)
Operating income 175.4 160.7 236.2 204.4
Interest expense, net 8.2 6.8 15.7 12.7
Other expense, net (0.1) (0.2) (0.1) (0.3)
Income from continuing operations before income taxes 167.3 154.1 220.6 192.0
Income tax benefit 50.9 42.9 60.7 55.9
Income from continuing operations 116.4 111.2 159.9 136.1
Loss from discontinued operations (0.9) (0.5) (0.9) (0.5)
Net income 115.5 110.7 159.0 135.6
Other comprehensive income (loss), net of tax 10.1 4.1 28.6 18.1
Comprehensive income 125.6 114.8 187.6 153.7
Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net sales (177.5) (48.7) (329.1) (91.1)
Cost of goods sold (175.9) (48.7) (324.3) (89.1)
Gross profit (1.6) 0.0 (4.8) (2.0)
Operating Expenses:        
Selling, general and administrative expenses (0.2) 0.0 (0.4) 0.0
Losses and other expenses, net (0.1) (0.1) (0.1) 0.0
Restructuring charges 0.0 0.0 0.0 0.0
Income from equity method investments 137.1 123.9 197.8 151.4
Operating income (138.4) (123.8) (202.1) (153.4)
Interest expense, net 0.0 0.0 0.0 0.0
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes (138.4) (123.8) (202.1) (153.4)
Income tax benefit (0.2) 0.1 (1.0) (0.7)
Income from continuing operations (138.2) (123.9) (201.1) (152.7)
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income (138.2) (123.9) (201.1) (152.7)
Other comprehensive income (loss), net of tax 1.1 0.8 109.5 1.8
Comprehensive income (137.1) (123.1) (91.6) (150.9)
Parent [Member]        
Condensed Consolidating Statements of Operations        
Net sales 0.0 0.0 0.0 0.0
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Operating Expenses:        
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Losses and other expenses, net 0.3 0.0 0.9 (0.6)
Restructuring charges 0.0 0.0 0.0 0.0
Income from equity method investments (120.6) (115.5) (169.3) (143.5)
Operating income 120.3 115.5 168.4 144.1
Interest expense, net 7.4 6.3 14.7 11.7
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 112.9 109.2 153.7 132.4
Income tax benefit (2.6) (1.5) (5.3) (3.1)
Income from continuing operations 115.5 110.7 159.0 135.5
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 115.5 110.7 159.0 135.5
Other comprehensive income (loss), net of tax (1.5) 0.3 (72.8) 4.9
Comprehensive income 114.0 111.0 86.2 140.4
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 968.7 884.5 1,655.0 1,498.3
Cost of goods sold 672.7 611.7 1,186.0 1,072.4
Gross profit 296.0 272.8 469.0 425.9
Operating Expenses:        
Selling, general and administrative expenses 147.9 139.9 278.5 258.6
Losses and other expenses, net 1.9 0.7 3.8 3.1
Restructuring charges 0.0 1.0 0.1 1.0
Income from equity method investments (17.5) (9.5) (30.1) (9.5)
Operating income 163.7 140.7 216.7 172.7
Interest expense, net (0.8) (0.5) (1.7) (1.0)
Other expense, net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 164.5 141.2 218.4 173.7
Income tax benefit 47.2 34.8 54.3 46.8
Income from continuing operations 117.3 106.4 164.1 126.9
Loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 117.3 106.4 164.1 126.9
Other comprehensive income (loss), net of tax 0.3 0.3 (29.1) 2.4
Comprehensive income 117.6 106.7 135.0 129.3
Non-Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 310.9 183.4 569.7 327.2
Cost of goods sold 264.5 141.2 482.1 252.5
Gross profit 46.4 42.2 87.6 74.7
Operating Expenses:        
Selling, general and administrative expenses 20.8 19.5 42.8 41.1
Losses and other expenses, net 0.2 (0.2) 0.8 2.2
Restructuring charges 0.1 (0.2) 0.1 (0.4)
Income from equity method investments (4.5) (5.2) (9.3) (9.2)
Operating income 29.8 28.3 53.2 41.0
Interest expense, net 1.6 1.0 2.7 2.0
Other expense, net (0.1) (0.2) (0.1) (0.3)
Income from continuing operations before income taxes 28.3 27.5 50.6 39.3
Income tax benefit 6.5 9.5 12.7 12.9
Income from continuing operations 21.8 18.0 37.9 26.4
Loss from discontinued operations (0.9) (0.5) (0.9) (0.5)
Net income 20.9 17.5 37.0 25.9
Other comprehensive income (loss), net of tax 10.2 2.7 21.0 9.0
Comprehensive income $ 31.1 $ 20.2 $ 58.0 $ 34.9