XML 68 R56.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Condensed Consolidating Financial Statements - Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Financial Statements, Captions [Line Items]        
Parent's ownership percentage 100.00%   100.00%  
Net Sales $ 1,137.6 $ 1,103.7 $ 3,293.8 $ 3,240.9
Cost of Sales 946.0 912.4 2,750.3 2,637.1
Selling, General and Administrative 90.6 78.9 265.3 260.7
Other (Income) Expense, Net 2.0 (0.1) 1.4 2.0
Business Combinations and Shutdown and Other Special Charges 3.6 7.4 18.3 23.2
Income (Loss) from Operations 95.4 105.1 258.5 317.9
Interest Expense, Net (22.6) (20.0) (66.4) (55.1)
Income (Loss) before Income Taxes and Equity Income of Unconsolidated Entity 72.8 85.1 192.1 262.8
Income Tax (Expense) Benefit (25.9) (28.0) (67.1) (71.3)
Income (Loss) before Equity Income of Unconsolidated Entities 46.9 57.1 125.0 191.5
Equity Income of Unconsolidated Entity 0.4 0.7 1.3 1.6
Equity in Net Earnings of Subsidiaries 0.0 0.0 0.0 0.0
Net Income (Loss) 47.3 57.8 126.3 193.1
Comprehensive Income (Loss) 58.2 58.3 170.9 156.4
Reportable Legal Entities | Parent        
Condensed Financial Statements, Captions [Line Items]        
Net Sales 0.0 0.0 0.0 0.0
Cost of Sales 0.0 0.0 0.0 0.0
Selling, General and Administrative 0.0 0.0 0.0 0.0
Other (Income) Expense, Net 0.0 0.0 0.0 0.0
Business Combinations and Shutdown and Other Special Charges 0.0 0.0 0.0 0.0
Income (Loss) from Operations 0.0 0.0 0.0 0.0
Interest Expense, Net 0.0 0.0 0.0 0.0
Income (Loss) before Income Taxes and Equity Income of Unconsolidated Entity 0.0 0.0 0.0 0.0
Income Tax (Expense) Benefit 0.0 0.0 0.0 0.0
Income (Loss) before Equity Income of Unconsolidated Entities 0.0 0.0 0.0 0.0
Equity Income of Unconsolidated Entity 0.0 0.0 0.0 0.0
Equity in Net Earnings of Subsidiaries 47.3 57.8 126.3 193.1
Net Income (Loss) 47.3 57.8 126.3 193.1
Comprehensive Income (Loss) 58.2 58.3 170.9 156.4
Reportable Legal Entities | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Net Sales 911.0 872.6 2,646.1 2,612.8
Cost of Sales 756.4 715.9 2,206.4 2,117.0
Selling, General and Administrative 68.8 53.6 200.8 193.1
Other (Income) Expense, Net (0.6) (1.5) (5.9) (4.1)
Business Combinations and Shutdown and Other Special Charges 2.5 7.1 10.6 21.6
Income (Loss) from Operations 83.9 97.5 234.2 285.2
Interest Expense, Net (21.5) (19.0) (63.2) (52.1)
Income (Loss) before Income Taxes and Equity Income of Unconsolidated Entity 62.4 78.5 171.0 233.1
Income Tax (Expense) Benefit (20.8) (24.6) (57.5) (60.7)
Income (Loss) before Equity Income of Unconsolidated Entities 41.6 53.9 113.5 172.4
Equity Income of Unconsolidated Entity 0.0 0.0 0.0 0.0
Equity in Net Earnings of Subsidiaries 5.7 3.9 12.8 20.7
Net Income (Loss) 47.3 57.8 126.3 193.1
Comprehensive Income (Loss) 58.2 58.3 170.9 156.4
Reportable Legal Entities | Combined Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net Sales 0.6 27.1 50.1 72.4
Cost of Sales (0.3) 23.6 41.0 61.5
Selling, General and Administrative 0.0 4.5 3.5 8.2
Other (Income) Expense, Net 0.0 0.0 0.1 0.0
Business Combinations and Shutdown and Other Special Charges 0.0 0.0 0.0 0.0
Income (Loss) from Operations 0.9 (1.0) 5.5 2.7
Interest Expense, Net 0.0 0.0 0.0 0.0
Income (Loss) before Income Taxes and Equity Income of Unconsolidated Entity 0.9 (1.0) 5.5 2.7
Income Tax (Expense) Benefit (1.5) 0.7 (3.2) (1.0)
Income (Loss) before Equity Income of Unconsolidated Entities (0.6) (0.3) 2.3 1.7
Equity Income of Unconsolidated Entity 0.0 0.0 0.0 0.0
Equity in Net Earnings of Subsidiaries (0.8) 0.9 (5.3) (2.6)
Net Income (Loss) (1.4) 0.6 (3.0) (0.9)
Comprehensive Income (Loss) (1.5) (0.7) (23.5) (4.1)
Reportable Legal Entities | Combined Nonguarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net Sales 308.7 281.2 843.3 783.9
Cost of Sales 272.6 250.1 748.6 686.8
Selling, General and Administrative 21.8 20.8 61.0 59.4
Other (Income) Expense, Net 2.6 1.4 7.2 6.1
Business Combinations and Shutdown and Other Special Charges 1.1 0.3 7.7 1.6
Income (Loss) from Operations 10.6 8.6 18.8 30.0
Interest Expense, Net (1.1) (1.0) (3.2) (3.0)
Income (Loss) before Income Taxes and Equity Income of Unconsolidated Entity 9.5 7.6 15.6 27.0
Income Tax (Expense) Benefit (3.6) (4.1) (6.4) (9.6)
Income (Loss) before Equity Income of Unconsolidated Entities 5.9 3.5 9.2 17.4
Equity Income of Unconsolidated Entity 0.4 0.7 1.3 1.6
Equity in Net Earnings of Subsidiaries 0.0 0.0 0.0 0.0
Net Income (Loss) 6.3 4.2 10.5 19.0
Comprehensive Income (Loss) 24.6 (3.8) 69.8 (22.0)
Consolidating Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net Sales (82.7) (77.2) (245.7) (228.2)
Cost of Sales (82.7) (77.2) (245.7) (228.2)
Selling, General and Administrative 0.0 0.0 0.0 0.0
Other (Income) Expense, Net 0.0 0.0 0.0 0.0
Business Combinations and Shutdown and Other Special Charges 0.0 0.0 0.0 0.0
Income (Loss) from Operations 0.0 0.0 0.0 0.0
Interest Expense, Net 0.0 0.0 0.0 0.0
Income (Loss) before Income Taxes and Equity Income of Unconsolidated Entity 0.0 0.0 0.0 0.0
Income Tax (Expense) Benefit 0.0 0.0 0.0 0.0
Income (Loss) before Equity Income of Unconsolidated Entities 0.0 0.0 0.0 0.0
Equity Income of Unconsolidated Entity 0.0 0.0 0.0 0.0
Equity in Net Earnings of Subsidiaries (52.2) (62.6) (133.8) (211.2)
Net Income (Loss) (52.2) (62.6) (133.8) (211.2)
Comprehensive Income (Loss) $ (81.3) $ (53.8) $ (217.2) $ (130.3)