XML 155 R140.htm IDEA: XBRL DOCUMENT v3.6.0.2
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Statements of Operations)(Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended 74 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2016
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales $ 1,385.7 $ 1,452.7 $ 1,364.0 $ 1,348.2 $ 1,267.4 $ 533.6 $ 535.4 $ 518.0 $ 5,550.6 $ 2,854.4 $ 2,241.2  
Cost of goods sold 1,227.0 1,284.4 1,236.9 1,175.4 1,148.1 460.0 445.5 433.2 4,923.7 2,486.8 1,853.2  
Selling and administration                 323.2 186.3 166.1  
Restructuring charges                 112.9 2.7 15.7 $ 190.2
Acquisition-related costs                 48.8 123.4 4.2  
Other operating (expense) income                 10.6 45.7 1.5  
Operating income (loss)                 152.6 100.9 203.5  
Earnings of non-consolidated affiliates                 1.7 1.7 1.7  
Equity (loss) income in subsidiaries                 0.0 0.0 0.0  
Interest Expense                 191.9 97.0 43.8  
Interest income                 3.4 1.1 1.3  
Net (loss) income                 (34.2) 6.7 162.7  
Income tax (benefit) provision                 (30.3) 8.1 57.7  
Net (loss) income $ 17.5 $ 17.5 $ (1.0) $ (37.9) $ (62.7) $ 5.9 $ 42.3 $ 13.1 (3.9) (1.4) 105.7  
Income (loss) from continuing operations                 (3.9) (1.4) 105.0  
Income from discontinued operations, net                 0.0 0.0 0.7  
Parent Guarantor                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 1,321.3 1,215.4 1,373.2  
Cost of goods sold                 1,128.7 1,057.8 1,148.1  
Selling and administration                 138.1 110.0 90.7  
Restructuring charges                 0.8 0.7 4.8  
Acquisition-related costs                 47.4 117.9 4.2  
Other operating (expense) income                 (2.2) (4.0) 0.9  
Operating income (loss)                 4.1 (75.0) 126.3  
Earnings of non-consolidated affiliates                 1.7 1.7 1.7  
Equity (loss) income in subsidiaries                 16.2 90.2 48.8  
Interest Expense                 38.8 60.9 47.0  
Interest income                 4.7 3.1 2.5  
Net (loss) income                 (12.1) (40.9) 132.3  
Income tax (benefit) provision                 (8.2) (39.5) 27.3  
Net (loss) income                 (3.9) (1.4) 105.7  
Income (loss) from continuing operations                     105.0  
Income from discontinued operations, net                     0.7  
Issuer                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 0.0 0.0 0.0  
Cost of goods sold                 0.0 0.0 0.0  
Selling and administration                 0.0 0.0 0.0  
Restructuring charges                 0.0 0.0 0.0  
Acquisition-related costs                 0.0 0.0 0.0  
Other operating (expense) income                 0.0 0.0 0.0  
Operating income (loss)                 0.0 0.0 0.0  
Earnings of non-consolidated affiliates                 0.0 0.0 0.0  
Equity (loss) income in subsidiaries                 139.0 19.7 0.0  
Interest Expense                 153.9 37.0 0.0  
Interest income                 0.0 0.0 0.0  
Net (loss) income                 (14.9) (17.3) 0.0  
Income tax (benefit) provision                 (57.6) (12.7) 0.0  
Net (loss) income                 42.7 (4.6) 0.0  
Income (loss) from continuing operations                     0.0  
Income from discontinued operations, net                     0.0  
Subsidiary Non-Guarantor                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 4,720.2 2,002.5 1,285.5  
Cost of goods sold                 4,285.9 1,792.5 1,122.6  
Selling and administration                 185.1 76.3 75.4  
Restructuring charges                 112.1 2.0 10.9  
Acquisition-related costs                 1.4 5.5 0.0  
Other operating (expense) income                 12.8 49.7 0.6  
Operating income (loss)                 148.5 175.9 77.2  
Earnings of non-consolidated affiliates                 0.0 0.0 0.0  
Equity (loss) income in subsidiaries                 0.0 0.0 0.0  
Interest Expense                 4.7 4.5 1.3  
Interest income                 4.2 3.4 3.3  
Net (loss) income                 148.0 174.8 79.2  
Income tax (benefit) provision                 35.5 60.3 30.4  
Net (loss) income                 112.5 114.5 48.8  
Income (loss) from continuing operations                     48.8  
Income from discontinued operations, net                     0.0  
Eliminations                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 (490.9) (363.5) (417.5)  
Cost of goods sold                 (490.9) (363.5) (417.5)  
Selling and administration                 0.0 0.0 0.0  
Restructuring charges                 0.0 0.0 0.0  
Acquisition-related costs                 0.0 0.0 0.0  
Other operating (expense) income                 0.0 0.0 0.0  
Operating income (loss)                 0.0 0.0 0.0  
Earnings of non-consolidated affiliates                 0.0 0.0 0.0  
Equity (loss) income in subsidiaries                 (155.2) (109.9) (48.8)  
Interest Expense                 (5.5) (5.4) (4.5)  
Interest income                 (5.5) (5.4) (4.5)  
Net (loss) income                 (155.2) (109.9) (48.8)  
Income tax (benefit) provision                 0.0 0.0 0.0  
Net (loss) income                 $ (155.2) $ (109.9) (48.8)  
Income (loss) from continuing operations                     (48.8)  
Income from discontinued operations, net                     $ 0.0