XML 87 R77.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Statements (Statements of Operations and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Condensed Consolidating Statements of Operations    
Net sales $ 790.3 $ 834.8
Cost of goods sold 588.7 611.6
Gross profit 201.6 223.2
Operating Expenses:    
Selling, general and administrative expenses 145.8 155.2
Losses (gains) and other expenses, net 1.1 7.3
Restructuring charges 0.5 0.9
Gain (Loss) on Disposition of Business and Related Property (8.5) 0.0
Gain (Loss) on Disposition of Assets 0.0 (10.3)
Insurance proceeds for lost profits (39.5) 0.0
Gain from insurance recoveries, net of losses incurred (6.9) 0.0
Income from equity method investments (2.6) (3.5)
Operating income 94.7 53.0
Interest expense, net 10.9 8.4
Other (income) expense, net 0.8 0.6
Income from continuing operations before income taxes 83.0 44.0
Income tax benefit 13.6 6.1
Income from continuing operations 69.4 37.9
Loss from discontinued operations 0.1 0.0
Net income 69.3 37.9
Other comprehensive income (loss), net of tax 8.6 (23.9)
Comprehensive income 77.9 14.0
Eliminations [Member]    
Condensed Consolidating Statements of Operations    
Net sales (53.8) (160.5)
Cost of goods sold 6.8 (158.3)
Gross profit (60.6) (2.2)
Operating Expenses:    
Selling, general and administrative expenses (0.2) (0.2)
Losses (gains) and other expenses, net (0.1) (0.1)
Restructuring charges 0.0 0.0
Gain (Loss) on Disposition of Business and Related Property 0.0  
Gain (Loss) on Disposition of Assets   0.0
Insurance proceeds for lost profits 0.0  
Gain from insurance recoveries, net of losses incurred 0.0  
Income from equity method investments 111.1 44.7
Operating income (171.4) (46.6)
Interest expense, net 0.0 0.0
Other (income) expense, net 0.0 0.0
Income from continuing operations before income taxes (171.4) (46.6)
Income tax benefit (0.2) 0.2
Income from continuing operations (171.2) (46.8)
Loss from discontinued operations 0.0 0.0
Net income (171.2) (46.8)
Other comprehensive income (loss), net of tax 0.0 0.0
Comprehensive income (171.2) (46.8)
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 (gains) and other expenses, net (0.6) 1.2
Restructuring charges 0.0 0.0
Gain (Loss) on Disposition of Business and Related Property 0.0  
Gain (Loss) on Disposition of Assets   0.0
Insurance proceeds for lost profits 0.0  
Gain from insurance recoveries, net of losses incurred 0.0  
Income from equity method investments (70.6) (40.6)
Operating income 71.2 39.4
Interest expense, net 2.4 2.4
Other (income) expense, net 0.0 0.0
Income from continuing operations before income taxes 68.8 37.0
Income tax benefit (0.5) (0.9)
Income from continuing operations 69.3 37.9
Loss from discontinued operations 0.0 0.0
Net income 69.3 37.9
Other comprehensive income (loss), net of tax 6.4 (7.1)
Comprehensive income 75.7 30.8
Guarantor Subsidiaries [Member]    
Condensed Consolidating Statements of Operations    
Net sales 722.9 716.3
Cost of goods sold 530.8 533.4
Gross profit 192.1 182.9
Operating Expenses:    
Selling, general and administrative expenses 136.5 133.7
Losses (gains) and other expenses, net 1.7 4.0
Restructuring charges 0.3 0.7
Gain (Loss) on Disposition of Business and Related Property (0.8)  
Gain (Loss) on Disposition of Assets   0.0
Insurance proceeds for lost profits (39.5)  
Gain from insurance recoveries, net of losses incurred (6.9)  
Income from equity method investments (41.1) (4.6)
Operating income 140.3 49.1
Interest expense, net 6.1 4.1
Other (income) expense, net (5.8) 0.6
Income from continuing operations before income taxes 140.0 44.4
Income tax benefit 10.1 5.5
Income from continuing operations 129.9 38.9
Loss from discontinued operations 0.0 0.0
Net income 129.9 38.9
Other comprehensive income (loss), net of tax 0.4 (20.7)
Comprehensive income 130.3 18.2
Non-Guarantor Subsidiaries [Member]    
Condensed Consolidating Statements of Operations    
Net sales 121.2 279.0
Cost of goods sold 51.1 236.5
Gross profit 70.1 42.5
Operating Expenses:    
Selling, general and administrative expenses 9.5 21.7
Losses (gains) and other expenses, net 0.1 2.2
Restructuring charges 0.2 0.2
Gain (Loss) on Disposition of Business and Related Property (7.7)  
Gain (Loss) on Disposition of Assets   (10.3)
Insurance proceeds for lost profits 0.0  
Gain from insurance recoveries, net of losses incurred 0.0  
Income from equity method investments (2.0) (3.0)
Operating income 54.6 11.1
Interest expense, net 2.4 1.9
Other (income) expense, net 6.6 0.0
Income from continuing operations before income taxes 45.6 9.2
Income tax benefit 4.2 1.3
Income from continuing operations 41.4 7.9
Loss from discontinued operations 0.1 0.0
Net income 41.3 7.9
Other comprehensive income (loss), net of tax 1.8 3.9
Comprehensive income $ 43.1 $ 11.8