XML 50 R58.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Condensed Consolidated Financial Statements Condensed Consolidating Statements of Operations (Unaudited) (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Parent's ownership percentage 100.00%   100.00%  
Net Sales $ 1,163.0 $ 1,104.7 $ 3,403.2 $ 3,283.8
Cost of Sales 982.3 915.8 2,851.0 2,728.9
Selling, General and Administrative 93.8 95.1 290.0 286.7
Other Income, Net (4.0) (1.0) (11.3) (3.0)
Restructuring and Other Special Charges (Credits) (14.8) 3.4 (5.1) 12.1
Income from Operations 105.7 91.4 278.6 259.1
Interest Expense, Net (23.5) (26.1) (80.4) (85.6)
Loss on Modification or Extinguishment of Debt (1.2) 0 (27.1) (8.9)
Income before Income Taxes and Equity Income of Unconsolidated Entities 81.0 65.3 171.1 164.6
Income Tax Expense (35.8) (27.0) (70.9) (68.6)
Income before Equity Income of Unconsolidated Entities 45.2 38.3 100.2 96.0
Equity Income of Unconsolidated Entities 0.5 0.6 1.2 1.6
Equity in Net Earnings of Subsidiaries 0 0 0 0
Net Income 45.7 38.9 101.4 97.6
Net Income Attributable to Noncontrolling Interests (1.2) 1.2 (0.8) 2.1
Net Income Attributable to Graphic Packaging Holding Company 44.5 40.1 100.6 99.7
Comprehensive Income Attributable to Graphic Packaging Holding Company 58.4 46.9 108.3 115.0
Parent
       
Condensed Financial Statements, Captions [Line Items]        
Net Sales 0 0 0 0
Cost of Sales 0 0 0 0
Selling, General and Administrative 0 0 0 0
Other Income, Net 0 0 0 0
Restructuring and Other Special Charges (Credits) 0 0 0 0
Income from Operations 0 0 0 0
Interest Expense, Net 0 0 0 0
Loss on Modification or Extinguishment of Debt 0   0 0
Income before Income Taxes and Equity Income of Unconsolidated Entities 0 0 0 0
Income Tax Expense 0 0 0 0
Income before Equity Income of Unconsolidated Entities 0 0 0 0
Equity Income of Unconsolidated Entities 0 0 0 0
Equity in Net Earnings of Subsidiaries 45.7 38.9 101.4 97.6
Net Income 45.7 38.9 101.4 97.6
Net Income Attributable to Noncontrolling Interests (1.2) 1.2 (0.8) 2.1
Net Income Attributable to Graphic Packaging Holding Company 44.5 40.1 100.6 99.7
Comprehensive Income Attributable to Graphic Packaging Holding Company 58.4 46.9 108.3 115.0
Subsidiary Issuer
       
Condensed Financial Statements, Captions [Line Items]        
Net Sales 852.0 886.5 2,507.4 2,569.1
Cost of Sales 694.4 720.5 2,036.7 2,090.1
Selling, General and Administrative 80.8 74.2 210.0 224.1
Other Income, Net (5.1) (1.4) (6.8) (4.1)
Restructuring and Other Special Charges (Credits) 1.7 0.2 3.9 3.0
Income from Operations 80.2 93.0 263.6 256.0
Interest Expense, Net (21.0) (24.2) (72.8) (79.9)
Loss on Modification or Extinguishment of Debt (1.2)   (27.1) (8.9)
Income before Income Taxes and Equity Income of Unconsolidated Entities 58.0 68.8 163.7 167.2
Income Tax Expense (27.4) (26.5) (63.8) (64.0)
Income before Equity Income of Unconsolidated Entities 30.6 42.3 99.9 103.2
Equity Income of Unconsolidated Entities 0 0 0 0
Equity in Net Earnings of Subsidiaries 15.1 (3.4) 1.5 (5.6)
Net Income 45.7 38.9 101.4 97.6
Net Income Attributable to Noncontrolling Interests (1.2) 1.2 (0.8) 2.1
Net Income Attributable to Graphic Packaging Holding Company 44.5 40.1 100.6 99.7
Comprehensive Income Attributable to Graphic Packaging Holding Company 58.4 46.9 108.3 115.0
Combined Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net Sales 16.5 15.3 49.0 50.0
Cost of Sales 12.3 11.6 36.3 37.1
Selling, General and Administrative 1.7 1.9 5.5 5.6
Other Income, Net 0 (0.1) 0 (0.2)
Restructuring and Other Special Charges (Credits) 0 0 0 0
Income from Operations 2.5 1.9 7.2 7.5
Interest Expense, Net 0 0 0 0
Loss on Modification or Extinguishment of Debt 0   0 0
Income before Income Taxes and Equity Income of Unconsolidated Entities 2.5 1.9 7.2 7.5
Income Tax Expense (1.0) (1.2) (2.8) (2.9)
Income before Equity Income of Unconsolidated Entities 1.5 0.7 4.4 4.6
Equity Income of Unconsolidated Entities 0 0 0 0
Equity in Net Earnings of Subsidiaries (0.5) (1.2) (2.2) (3.0)
Net Income 1.0 (0.5) 2.2 1.6
Net Income Attributable to Noncontrolling Interests 0 0 0 0
Net Income Attributable to Graphic Packaging Holding Company 1.0 (0.5) 2.2 1.6
Comprehensive Income Attributable to Graphic Packaging Holding Company 0.6 (0.7) 1.5 4.7
Combined Nonguarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net Sales 340.5 269.0 1,002.8 856.0
Cost of Sales 321.6 249.8 934.0 793.0
Selling, General and Administrative 11.3 19.0 74.5 57.0
Other Income, Net 1.1 0.5 (4.5) 1.3
Restructuring and Other Special Charges (Credits) (16.5) 3.2 (9.0) 9.1
Income from Operations 23.0 (3.5) 7.8 (4.4)
Interest Expense, Net (2.5) (1.9) (7.6) (5.7)
Loss on Modification or Extinguishment of Debt 0   0 0
Income before Income Taxes and Equity Income of Unconsolidated Entities 20.5 (5.4) 0.2 (10.1)
Income Tax Expense (7.4) 0.7 (4.3) (1.7)
Income before Equity Income of Unconsolidated Entities 13.1 (4.7) (4.1) (11.8)
Equity Income of Unconsolidated Entities 0.5 0.6 1.2 1.6
Equity in Net Earnings of Subsidiaries 0 0 0 0
Net Income 13.6 (4.1) (2.9) (10.2)
Net Income Attributable to Noncontrolling Interests 0 0 0 0
Net Income Attributable to Graphic Packaging Holding Company 13.6 (4.1) (2.9) (10.2)
Comprehensive Income Attributable to Graphic Packaging Holding Company 25.9 0.1 (15.3) 2.5
Consolidating Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Net Sales (46.0) (66.1) (156.0) (191.3)
Cost of Sales (46.0) (66.1) (156.0) (191.3)
Selling, General and Administrative 0 0 0 0
Other Income, Net 0 0 0 0
Restructuring and Other Special Charges (Credits) 0 0 0 0
Income from Operations 0 0 0 0
Interest Expense, Net 0 0 0 0
Loss on Modification or Extinguishment of Debt 0   0 0
Income before Income Taxes and Equity Income of Unconsolidated Entities 0 0 0 0
Income Tax Expense 0 0 0 0
Income before Equity Income of Unconsolidated Entities 0 0 0 0
Equity Income of Unconsolidated Entities 0 0 0 0
Equity in Net Earnings of Subsidiaries (60.3) (34.3) (100.7) (89.0)
Net Income (60.3) (34.3) (100.7) (89.0)
Net Income Attributable to Noncontrolling Interests 1.2 (1.2) 0.8 (2.1)
Net Income Attributable to Graphic Packaging Holding Company (59.1) (35.5) (99.9) (91.1)
Comprehensive Income Attributable to Graphic Packaging Holding Company $ (84.9) $ (46.3) $ (94.5) $ (122.2)