XML 70 R55.htm IDEA: XBRL DOCUMENT v3.4.0.3
Guarantor Condensed Consolidating Financial Statements - Balance Sheets (Details) - USD ($)
$ in Millions
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2014
Current Assets:        
Cash and Cash Equivalents $ 75.6 $ 54.9 $ 43.4 $ 81.6
Receivables, Net 474.0 423.9    
Inventories, Net 599.4 557.1    
Intercompany 0.0 0.0    
Other Current Assets 41.2 30.9    
Total Current Assets 1,190.2 1,066.8    
Property, Plant and Equipment, Net 1,689.5 1,586.4    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 1,280.0 1,167.8    
Other Assets 531.3 435.1    
Total Assets 4,691.0 4,256.1    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 33.3 36.6    
Accounts Payable 406.5 457.9    
Interest Payable 16.6 9.2    
Intercompany 0.0 0.0    
Other Accrued Liabilities 231.0 228.5    
Total Current Liabilities 670.8 732.2    
Long-Term Debt 2,267.7 1,838.9    
Deferred Income Tax Liabilities 338.0 266.7    
Other Noncurrent Liabilities 314.8 316.6    
EQUITY        
Total Equity 1,099.7 1,101.7    
Total Liabilities and Shareholders' Equity 4,691.0 4,256.1    
Reportable Legal Entities | Parent        
Current Assets:        
Cash and Cash Equivalents 0.0 0.0 0.0 0.0
Receivables, Net 0.0 0.0    
Inventories, Net 0.0 0.0    
Intercompany 0.0 0.0    
Other Current Assets 0.0 0.0    
Total Current Assets 0.0 0.0    
Property, Plant and Equipment, Net 0.0 0.0    
Investment in Consolidated Subsidiaries 1,240.9 1,176.8    
Goodwill 0.0 0.0    
Other Assets 0.0 0.0    
Total Assets 1,240.9 1,176.8    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 0.0 0.0    
Interest Payable   0.0    
Intercompany 141.2 75.1    
Other Accrued Liabilities 0.0 0.0    
Total Current Liabilities 141.2 75.1    
Long-Term Debt 0.0 0.0    
Deferred Income Tax Liabilities 0.0 0.0    
Other Noncurrent Liabilities 0.0 0.0    
EQUITY        
Total Equity 1,099.7 1,101.7    
Total Liabilities and Shareholders' Equity 1,240.9 1,176.8    
Reportable Legal Entities | Subsidiary Issuer        
Current Assets:        
Cash and Cash Equivalents 28.8 0.1 (1.7) 2.0
Receivables, Net 239.7 217.0    
Inventories, Net 423.0 408.8    
Intercompany 887.3 656.4    
Other Current Assets 26.3 19.2    
Total Current Assets 1,605.1 1,301.5    
Property, Plant and Equipment, Net 1,417.2 1,358.0    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 1,101.5 1,042.8    
Other Assets 361.7 334.7    
Total Assets 4,485.5 4,037.0    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 25.3 25.5    
Accounts Payable 301.3 342.8    
Interest Payable   9.2    
Intercompany 0.0 0.0    
Other Accrued Liabilities 183.2 182.6    
Total Current Liabilities 509.8 560.1    
Long-Term Debt 2,176.1 1,761.4    
Deferred Income Tax Liabilities 278.5 249.2    
Other Noncurrent Liabilities 280.2 289.5    
EQUITY        
Total Equity 1,240.9 1,176.8    
Total Liabilities and Shareholders' Equity 4,485.5 4,037.0    
Reportable Legal Entities | Combined Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 7.7 0.0 2.6 0.0
Receivables, Net 7.2 0.0    
Inventories, Net 12.9 0.0    
Intercompany 36.6 21.6    
Other Current Assets 0.1 6.3    
Total Current Assets 64.5 27.9    
Property, Plant and Equipment, Net 54.0 0.2    
Investment in Consolidated Subsidiaries 15.3 15.2    
Goodwill 70.1 0.0    
Other Assets 64.0 0.0    
Total Assets 267.9 43.3    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 4.9 0.0    
Interest Payable   0.0    
Intercompany 0.1 0.0    
Other Accrued Liabilities 1.7 0.0    
Total Current Liabilities 6.7 0.0    
Long-Term Debt 0.0 0.0    
Deferred Income Tax Liabilities 31.7 0.0    
Other Noncurrent Liabilities 7.5 0.0    
EQUITY        
Total Equity 222.0 43.3    
Total Liabilities and Shareholders' Equity 267.9 43.3    
Reportable Legal Entities | Combined Nonguarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 39.1 54.8 42.5 79.6
Receivables, Net 227.1 206.9    
Inventories, Net 163.5 148.3    
Intercompany 0.0 0.0    
Other Current Assets 14.8 5.4    
Total Current Assets 444.5 415.4    
Property, Plant and Equipment, Net 218.3 228.2    
Investment in Consolidated Subsidiaries 0.0 0.0    
Goodwill 108.4 125.0    
Other Assets 105.6 100.4    
Total Assets 876.8 869.0    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 8.0 11.1    
Accounts Payable 100.3 115.1    
Interest Payable   0.0    
Intercompany 796.9 808.8    
Other Accrued Liabilities 46.1 45.9    
Total Current Liabilities 951.3 980.9    
Long-Term Debt 91.6 77.5    
Deferred Income Tax Liabilities 27.8 17.5    
Other Noncurrent Liabilities 27.1 27.1    
EQUITY        
Total Equity (221.0) (234.0)    
Total Liabilities and Shareholders' Equity 876.8 869.0    
Consolidating Eliminations        
Current Assets:        
Cash and Cash Equivalents 0.0 0.0 $ 0.0 $ 0.0
Receivables, Net 0.0 0.0    
Inventories, Net 0.0 0.0    
Intercompany (923.9) (678.0)    
Other Current Assets 0.0 0.0    
Total Current Assets (923.9) (678.0)    
Property, Plant and Equipment, Net 0.0 0.0    
Investment in Consolidated Subsidiaries (1,256.2) (1,192.0)    
Goodwill 0.0 0.0    
Other Assets 0.0 0.0    
Total Assets (2,180.1) (1,870.0)    
Current Liabilities:        
Short-Term Debt and Current Portion of Long-Term Debt 0.0 0.0    
Accounts Payable 0.0 0.0    
Interest Payable   0.0    
Intercompany (938.2) (883.9)    
Other Accrued Liabilities 0.0 0.0    
Total Current Liabilities (938.2) (883.9)    
Long-Term Debt 0.0 0.0    
Deferred Income Tax Liabilities 0.0 0.0    
Other Noncurrent Liabilities 0.0 0.0    
EQUITY        
Total Equity (1,241.9) (986.1)    
Total Liabilities and Shareholders' Equity $ (2,180.1) $ (1,870.0)