XML 169 R150.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Income Statements, Captions [Line Items]                      
Net sales $ 843.6 $ 1,030.2 $ 1,175.4 $ 834.8 $ 891.8 $ 1,052.3 $ 1,102.1 $ 793.4 $ 3,883.9 $ 3,839.6 $ 3,641.6
Cost of goods sold                 2,772.7 2,714.4 2,565.1
Gross profit 224.5 301.9 361.6 223.2 259.8 313.7 340.8 210.9 1,111.2 1,125.2 1,076.5
Operating expenses:                      
Selling, general and administrative expenses                 608.2 637.7 621.0
Losses (gains) and other expenses, net                 13.4 7.1 11.3
Restructuring charges                 3.0 3.2 1.8
Loss(gain) from natural disaster, net of Insurance recoveries                 (10.9) 0.0 0.0
Pension settlement                 0.4 0.0 31.4
Loss (gain), net on sale of businesses and related property                 27.0 1.1 0.0
Insurance proceeds for lost profits                 (27.4) 0.0 0.0
Income from equity method investments                 (12.0) (18.4) (18.4)
Operating income                 509.5 494.5 429.4
Interest expense, net                 38.3 30.6 27.0
Other expense (income), net                 3.3 (0.1) (0.3)
Income from continuing operations before income taxes                 467.9 464.0 402.7
Provision for income taxes                 107.6 156.9 124.1
Income from continuing operations                 360.3 307.1 278.6
Loss from discontinued operations                 (1.3) (1.4) (0.8)
Net income $ 75.6 $ 108.0 $ 137.6 $ 37.9 $ 43.1 $ 103.5 $ 115.5 $ 43.5 359.0 305.7 277.8
Other comprehensive income (loss), net of tax                 (31.4) 37.7 9.6
Comprehensive income                 327.6 343.4 287.4
Parent [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of goods sold                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Operating expenses:                      
Selling, general and administrative expenses                 0.0 0.0 0.0
Losses (gains) and other expenses, net                 2.0 2.0 (3.3)
Restructuring charges                 0.0 0.0 0.0
Loss(gain) from natural disaster, net of Insurance recoveries                 0.0    
Pension settlement                 0.0   0.0
Loss (gain), net on sale of businesses and related property                 0.0 0.0  
Insurance proceeds for lost profits                 0.0    
Income from equity method investments                 (367.4) (324.3) (292.4)
Operating income                 365.4 322.3 295.7
Interest expense, net                 9.0 26.9 24.4
Other expense (income), net                 0.0 0.0 0.0
Income from continuing operations before income taxes                 356.4 295.4 271.3
Provision for income taxes                 (2.6) (10.3) (6.5)
Income from continuing operations                 359.0 305.7 277.8
Loss from discontinued operations                 0.0 0.0 0.0
Net income                 359.0 305.7 277.8
Other comprehensive income (loss), net of tax                 (15.4) 1.7 14.0
Comprehensive income                 343.6 307.4 291.8
Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 3,473.2 3,295.8 3,117.6
Cost of goods sold                 2,500.6 2,359.6 2,203.8
Gross profit                 972.6 936.2 913.8
Operating expenses:                      
Selling, general and administrative expenses                 555.3 553.6 524.3
Losses (gains) and other expenses, net                 5.4 3.3 9.7
Restructuring charges                 1.1 2.1 1.9
Loss(gain) from natural disaster, net of Insurance recoveries                 (10.9)    
Pension settlement                 0.0   30.5
Loss (gain), net on sale of businesses and related property                 40.3 1.1  
Insurance proceeds for lost profits                 (27.4)    
Income from equity method investments                 (70.3) (74.9) (40.7)
Operating income                 479.1 451.0 388.1
Interest expense, net                 18.5 (2.7) (2.2)
Other expense (income), net                 1.5 0.0 0.0
Income from continuing operations before income taxes                 459.1 453.7 390.3
Provision for income taxes                 92.1 136.2 108.2
Income from continuing operations                 367.0 317.5 282.1
Loss from discontinued operations                 0.0 0.0 0.0
Net income                 367.0 317.5 282.1
Other comprehensive income (loss), net of tax                 (15.3) 5.5 8.5
Comprehensive income                 351.7 323.0 290.6
Non-Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 1,129.6 1,144.2 728.0
Cost of goods sold                 988.7 953.6 564.5
Gross profit                 140.9 190.6 163.5
Operating expenses:                      
Selling, general and administrative expenses                 53.6 85.0 96.7
Losses (gains) and other expenses, net                 6.3 1.9 5.1
Restructuring charges                 1.9 1.1 (0.1)
Loss(gain) from natural disaster, net of Insurance recoveries                 0.0    
Pension settlement                 0.4   0.9
Loss (gain), net on sale of businesses and related property                 (13.3) 0.0  
Insurance proceeds for lost profits                 0.0    
Income from equity method investments                 (9.9) (14.5) (14.4)
Operating income                 101.9 117.1 75.3
Interest expense, net                 10.8 6.4 4.8
Other expense (income), net                 1.8 (0.1) (0.3)
Income from continuing operations before income taxes                 89.3 110.8 70.8
Provision for income taxes                 18.0 31.2 22.6
Income from continuing operations                 71.3 79.6 48.2
Loss from discontinued operations                 (1.3) (1.4) (0.8)
Net income                 70.0 78.2 47.4
Other comprehensive income (loss), net of tax                 (0.7) 30.5 (14.2)
Comprehensive income                 69.3 108.7 33.2
Eliminations [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 (718.9) (600.4) (204.0)
Cost of goods sold                 (716.6) (598.8) (203.2)
Gross profit                 (2.3) (1.6) (0.8)
Operating expenses:                      
Selling, general and administrative expenses                 (0.7) (0.9) 0.0
Losses (gains) and other expenses, net                 (0.3) (0.1) (0.2)
Restructuring charges                 0.0 0.0 0.0
Loss(gain) from natural disaster, net of Insurance recoveries                 0.0    
Pension settlement                 0.0   0.0
Loss (gain), net on sale of businesses and related property                 0.0 0.0  
Insurance proceeds for lost profits                 0.0    
Income from equity method investments                 435.6 395.3 329.1
Operating income                 (436.9) (395.9) (329.7)
Interest expense, net                 0.0 0.0 0.0
Other expense (income), net                 0.0 0.0 0.0
Income from continuing operations before income taxes                 (436.9) (395.9) (329.7)
Provision for income taxes                 0.1 (0.2) (0.2)
Income from continuing operations                 (437.0) (395.7) (329.5)
Loss from discontinued operations                 0.0 0.0 0.0
Net income                 (437.0) (395.7) (329.5)
Other comprehensive income (loss), net of tax                 0.0 0.0 1.3
Comprehensive income                 $ (437.0) $ (395.7) $ (328.2)