XML 64 R52.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Financial Information - Condensed Consolidating Income and Comprehensive Income Statements (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Income Statements, Captions [Line Items]        
Net Sales $ 397.5 $ 389.5 $ 1,182.3 $ 1,173.0
Cost of products sold 259.5 258.5 767.1 775.0
Gross Profit 138.0 131.0 415.2 398.0
Research and development 10.9 10.2 29.1 22.5
Selling and general expenses 100.3 97.2 301.0 300.2
Goodwill impairment 0.0 475.5 0.0 475.5
Other expense and (income), net 5.9 9.3 13.5 (2.0)
Operating Profit (Loss) 20.9 (461.2) 71.6 (398.2)
Interest income 0.2 0.0 0.5 0.2
Interest expense (8.4) (7.8) (24.7) (25.0)
Income (Loss) Before Income Taxes 12.7 (469.0) 47.4 (423.0)
Income tax benefit (provision) (3.6) (1.5) (17.6) (17.8)
Equity in earnings of consolidated subsidiaries 0.0 0.0 0.0 0.0
Net Income (Loss) 9.1 (470.5) 29.8 (440.8)
Total other comprehensive income (loss), net of tax (0.2) (13.9) 4.9 (23.7)
Comprehensive Income (Loss) 8.9 (484.4) 34.7 (464.5)
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net Sales (78.4) (83.2) (230.7) (251.8)
Cost of products sold (78.4) (83.2) (230.7) (251.8)
Gross Profit 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.0
Selling and general expenses 0.0 0.0 0.0 0.0
Goodwill impairment   0.0   0.0
Other expense and (income), net 0.0 0.0 0.0 0.0
Operating Profit (Loss) 0.0 0.0 0.0 0.0
Interest income (0.4) (0.5) (1.6) (2.4)
Interest expense 0.4 0.5 1.6 2.4
Income (Loss) Before Income Taxes 0.0 0.0 0.0 0.0
Income tax benefit (provision) 0.0 0.0 0.0 0.0
Equity in earnings of consolidated subsidiaries (21.1) 453.6 (77.0) 385.9
Net Income (Loss) (21.1) 453.6 (77.0) 385.9
Total other comprehensive income (loss), net of tax 1.5 (0.3) (5.7) (0.3)
Comprehensive Income (Loss) (19.6) 453.3 (82.7) 385.6
Parent | Reportable legal entities        
Condensed Income Statements, Captions [Line Items]        
Net Sales 0.0 0.0 0.0 0.0
Cost of products sold 0.0 0.0 0.0 0.0
Gross Profit 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.0
Selling and general expenses 8.4 7.2 29.1 25.4
Goodwill impairment   0.0   0.0
Other expense and (income), net 0.7 (0.5) 0.3 (0.9)
Operating Profit (Loss) (9.1) (6.7) (29.4) (24.5)
Interest income 0.0 0.0 0.2 0.3
Interest expense (8.4) (8.0) (24.9) (25.8)
Income (Loss) Before Income Taxes (17.5) (14.7) (54.1) (50.0)
Income tax benefit (provision) 6.6 3.9 20.4 17.3
Equity in earnings of consolidated subsidiaries 20.0 (459.7) 63.5 (408.1)
Net Income (Loss) 9.1 (470.5) 29.8 (440.8)
Total other comprehensive income (loss), net of tax (0.2) 0.0 4.9 0.0
Comprehensive Income (Loss) 8.9 (470.5) 34.7 (440.8)
Guarantor Subsidiaries | Reportable legal entities        
Condensed Income Statements, Captions [Line Items]        
Net Sales 370.7 360.2 1,094.2 1,085.1
Cost of products sold 250.4 247.7 730.3 738.3
Gross Profit 120.3 112.5 363.9 346.8
Research and development 10.9 10.2 29.1 22.5
Selling and general expenses 77.9 75.4 228.7 229.7
Goodwill impairment   456.5   456.5
Other expense and (income), net 6.5 10.8 26.5 15.6
Operating Profit (Loss) 25.0 (440.4) 79.6 (377.5)
Interest income 0.0 0.0 0.0 0.0
Interest expense (0.3) (0.3) (1.3) (1.3)
Income (Loss) Before Income Taxes 24.7 (440.7) 78.3 (378.8)
Income tax benefit (provision) (9.4) (6.4) (29.4) (30.6)
Equity in earnings of consolidated subsidiaries 1.1 6.1 13.5 22.2
Net Income (Loss) 16.4 (441.0) 62.4 (387.2)
Total other comprehensive income (loss), net of tax (1.0) 0.3 3.5 0.0
Comprehensive Income (Loss) 15.4 (440.7) 65.9 (387.2)
Non-Guarantor Subsidiaries | Reportable legal entities        
Condensed Income Statements, Captions [Line Items]        
Net Sales 105.2 112.5 318.8 339.7
Cost of products sold 87.5 94.0 267.5 288.5
Gross Profit 17.7 18.5 51.3 51.2
Research and development 0.0 0.0 0.0 0.0
Selling and general expenses 14.0 14.6 43.2 45.1
Goodwill impairment   19.0   19.0
Other expense and (income), net (1.3) (1.0) (13.3) (16.7)
Operating Profit (Loss) 5.0 (14.1) 21.4 3.8
Interest income 0.6 0.5 1.9 2.3
Interest expense (0.1) 0.0 (0.1) (0.3)
Income (Loss) Before Income Taxes 5.5 (13.6) 23.2 5.8
Income tax benefit (provision) (0.8) 1.0 (8.6) (4.5)
Equity in earnings of consolidated subsidiaries 0.0 0.0 0.0 0.0
Net Income (Loss) 4.7 (12.6) 14.6 1.3
Total other comprehensive income (loss), net of tax (0.5) (13.9) 2.2 (23.4)
Comprehensive Income (Loss) $ 4.2 $ (26.5) $ 16.8 $ (22.1)