XML 94 R82.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Condensed Consolidating Statements of Operations    
Net sales $ 834.8 $ 793.4
Cost of goods sold 611.6 582.5
Gross profit 223.2 210.9
Operating Expenses:    
Selling, general and administrative expenses 155.2 152.4
Losses and other expenses, net 7.3 3.1
Restructuring charges 0.9 0.1
Loss on assets held for sale 10.3 0.0
Income from equity method investments (3.5) (5.5)
Operating income 53.0 60.8
Interest expense, net 8.4 7.4
Other expense, net 0.6 0.0
Income from continuing operations before income taxes 44.0 53.4
Income tax benefit 6.1 9.9
Income from continuing operations 37.9 43.5
Loss from discontinued operations 0.0 0.0
Net income 37.9 43.5
Other comprehensive income (loss), net of tax (23.9) 18.6
Comprehensive income 14.0 62.1
Eliminations [Member]    
Condensed Consolidating Statements of Operations    
Net sales (160.5) (151.7)
Cost of goods sold (158.3) (148.5)
Gross profit (2.2) (3.2)
Operating Expenses:    
Selling, general and administrative expenses (0.2) (0.2)
Losses and other expenses, net (0.1) (0.1)
Restructuring charges 0.0 0.0
Loss on assets held for sale 0.0  
Income from equity method investments 44.7 60.7
Operating income (46.6) (63.6)
Interest expense, net 0.0 0.0
Other expense, net 0.0 0.0
Income from continuing operations before income taxes (46.6) (63.6)
Income tax benefit 0.2 (0.8)
Income from continuing operations (46.8) (62.8)
Loss from discontinued operations 0.0 0.0
Net income (46.8) (62.8)
Other comprehensive income (loss), net of tax 0.0 108.4
Comprehensive income (46.8) 45.6
Parent [Member]    
Condensed Consolidating Statements of Operations    
Net sales 0.0 0.0
Cost of goods sold 0.0 0.0
Gross profit 0.0 0.0
Operating Expenses:    
Selling, general and administrative expenses 0.0 0.0
Losses and other expenses, net 1.2 0.6
Restructuring charges 0.0 0.0
Loss on assets held for sale 0.0  
Income from equity method investments (40.6) (48.6)
Operating income 39.4 48.0
Interest expense, net 2.4 7.2
Other expense, net 0.0 0.0
Income from continuing operations before income taxes 37.0 40.8
Income tax benefit (0.9) (2.7)
Income from continuing operations 37.9 43.5
Loss from discontinued operations 0.0 0.0
Net income 37.9 43.5
Other comprehensive income (loss), net of tax (7.1) (71.2)
Comprehensive income 30.8 (27.7)
Guarantor Subsidiaries [Member]    
Condensed Consolidating Statements of Operations    
Net sales 716.3 686.3
Cost of goods sold 533.4 513.3
Gross profit 182.9 173.0
Operating Expenses:    
Selling, general and administrative expenses 133.7 130.5
Losses and other expenses, net 4.0 2.0
Restructuring charges 0.7 0.0
Loss on assets held for sale 0.0  
Income from equity method investments (4.6) (12.7)
Operating income 49.1 53.2
Interest expense, net 4.1 (0.8)
Other expense, net 0.6 0.0
Income from continuing operations before income taxes 44.4 54.0
Income tax benefit 5.5 7.1
Income from continuing operations 38.9 46.9
Loss from discontinued operations 0.0 0.0
Net income 38.9 46.9
Other comprehensive income (loss), net of tax (20.7) (29.4)
Comprehensive income 18.2 17.5
Non-Guarantor Subsidiaries [Member]    
Condensed Consolidating Statements of Operations    
Net sales 279.0 258.8
Cost of goods sold 236.5 217.7
Gross profit 42.5 41.1
Operating Expenses:    
Selling, general and administrative expenses 21.7 22.1
Losses and other expenses, net 2.2 0.6
Restructuring charges 0.2 0.1
Loss on assets held for sale 10.3  
Income from equity method investments (3.0) (4.9)
Operating income 11.1 23.2
Interest expense, net 1.9 1.0
Other expense, net 0.0 0.0
Income from continuing operations before income taxes 9.2 22.2
Income tax benefit 1.3 6.3
Income from continuing operations 7.9 15.9
Loss from discontinued operations 0.0 0.0
Net income 7.9 15.9
Other comprehensive income (loss), net of tax 3.9 10.8
Comprehensive income $ 11.8 $ 26.7