XML 150 R136.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Balance Sheet)(Details) - USD ($)
$ in Millions
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents $ 218.4 $ 184.5 $ 392.0 $ 256.8
Receivables, net 733.2 675.0    
Intercompany receivables 0.0 0.0    
Income taxes receivable 16.9 25.5    
Inventories, net 682.6 630.4    
Other current assets 48.1 30.8    
Total current assets 1,699.2 1,546.2    
Property, plant and equipment, net 3,575.8 3,704.9    
Investment in subsidiaries 0.0 0.0    
Deferred income taxes 36.4 119.5    
Other assets 1,208.4 644.4    
Long-term receivables—affiliates 0.0 0.0    
Intangible assets, net 578.5 629.6    
Goodwill 2,120.0 2,118.0 2,174.1  
Total assets 9,218.3 8,762.6    
Current installments of long-term debt 0.7 80.5    
Accounts payable 669.8 570.8    
Intercompany payables 0.0 0.0    
Income taxes payable 9.4 7.5    
Accrued liabilities 274.4 263.8    
Total current liabilities 954.3 922.6    
Long-term debt 3,611.3 3,537.1    
Accrued pension liability 635.9 638.1    
Deferred Income Tax Liabilities, Net 511.2 1,032.5    
Long-term payables—affiliates 0.0 0.0    
Other liabilities 751.9 359.3    
Total liabilities 6,464.6 6,489.6    
Commitments and contingencies    
Common stock 167.1 165.4    
Additional paid-in capital 2,280.9 2,243.8    
Accumulated other comprehensive loss (484.6) (510.0) (492.5) (443.1)
Retained earnings 790.3 373.8    
Total shareholders' equity 2,753.7 2,273.0 2,418.8 1,013.3
Total liabilities and shareholders' equity 9,218.3 8,762.6    
Parent Guarantor        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 57.1 25.2 119.4 239.4
Receivables, net 95.6 88.3    
Intercompany receivables 0.0 0.0    
Income taxes receivable 11.7 19.0    
Inventories, net 155.4 167.7    
Other current assets 206.2 164.7    
Total current assets 526.0 464.9    
Property, plant and equipment, net 544.4 510.1    
Investment in subsidiaries 6,680.4 6,035.2    
Deferred income taxes 38.1 133.5    
Other assets 45.9 48.1    
Long-term receivables—affiliates 0.0 0.0    
Intangible assets, net 0.3 0.4    
Goodwill 0.0 0.0    
Total assets 7,835.1 7,192.2    
Current installments of long-term debt 0.7 0.6    
Accounts payable 83.2 45.3    
Intercompany payables 2,093.2 1,882.8    
Income taxes payable 0.0 0.0    
Accrued liabilities 117.7 124.9    
Total current liabilities 2,294.8 2,053.6    
Long-term debt 839.4 913.9    
Accrued pension liability 406.7 453.7    
Deferred Income Tax Liabilities, Net 0.0 0.0    
Long-term payables—affiliates 1,250.0 1,209.1    
Other liabilities 290.5 288.9    
Total liabilities 5,081.4 4,919.2    
Commitments and contingencies    
Common stock 167.1 165.4    
Additional paid-in capital 2,280.9 2,243.8    
Accumulated other comprehensive loss (484.6) (510.0)    
Retained earnings 790.3 373.8    
Total shareholders' equity 2,753.7 2,273.0    
Total liabilities and shareholders' equity 7,835.1 7,192.2    
Issuer        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Receivables, net 0.0 0.0    
Intercompany receivables 0.0 0.0    
Income taxes receivable 0.0 0.0    
Inventories, net 0.0 0.0    
Other current assets 0.0 3.4    
Total current assets 0.0 3.4    
Property, plant and equipment, net 0.0 0.0    
Investment in subsidiaries 4,092.3 3,734.7    
Deferred income taxes 0.0 0.0    
Other assets 0.0 0.0    
Long-term receivables—affiliates 2,132.1 2,194.2    
Intangible assets, net 5.7 5.7    
Goodwill 966.3 966.3    
Total assets 7,196.4 6,904.3    
Current installments of long-term debt 0.0 67.5    
Accounts payable 0.0 0.0    
Intercompany payables 0.0 29.5    
Income taxes payable 0.0 0.0    
Accrued liabilities 0.0 0.0    
Total current liabilities 0.0 97.0    
Long-term debt 2,522.2 2,413.3    
Accrued pension liability 0.0 0.0    
Deferred Income Tax Liabilities, Net 3.0 223.6    
Long-term payables—affiliates 0.0 0.0    
Other liabilities 5.6 6.6    
Total liabilities 2,530.8 2,740.5    
Commitments and contingencies    
Common stock 0.0 0.0    
Additional paid-in capital 4,125.7 4,125.7    
Accumulated other comprehensive loss 0.0 0.0    
Retained earnings 539.9 38.1    
Total shareholders' equity 4,665.6 4,163.8    
Total liabilities and shareholders' equity 7,196.4 6,904.3    
Subsidiary Non-Guarantor        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 161.3 159.3 272.6 17.4
Receivables, net 637.6 586.7    
Intercompany receivables 2,093.2 1,912.3    
Income taxes receivable 6.3 7.3    
Inventories, net 527.2 462.7    
Other current assets 5.3 1.2    
Total current assets 3,430.9 3,129.5    
Property, plant and equipment, net 3,031.4 3,194.8    
Investment in subsidiaries 0.0 0.0    
Deferred income taxes 34.5 103.5    
Other assets 1,162.5 596.3    
Long-term receivables—affiliates 0.0 0.0    
Intangible assets, net 572.5 623.5    
Goodwill 1,153.7 1,151.7    
Total assets 9,385.5 8,799.3    
Current installments of long-term debt 0.0 12.4    
Accounts payable 590.0 527.4    
Intercompany payables 0.0 0.0    
Income taxes payable 10.5 8.3    
Accrued liabilities 318.1 277.5    
Total current liabilities 918.6 825.6    
Long-term debt 249.7 209.9    
Accrued pension liability 229.2 184.4    
Deferred Income Tax Liabilities, Net 544.4 926.4    
Long-term payables—affiliates 882.1 985.1    
Other liabilities 455.8 63.8    
Total liabilities 3,279.8 3,195.2    
Commitments and contingencies    
Common stock 14.6 14.6    
Additional paid-in capital 4,808.2 4,808.2    
Accumulated other comprehensive loss (4.6) (7.0)    
Retained earnings 1,287.5 788.3    
Total shareholders' equity 6,105.7 5,604.1    
Total liabilities and shareholders' equity 9,385.5 8,799.3    
Eliminations        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 0.0 0.0 $ 0.0 $ 0.0
Receivables, net 0.0 0.0    
Intercompany receivables (2,093.2) (1,912.3)    
Income taxes receivable (1.1) (0.8)    
Inventories, net 0.0 0.0    
Other current assets (163.4) (138.5)    
Total current assets (2,257.7) (2,051.6)    
Property, plant and equipment, net 0.0 0.0    
Investment in subsidiaries (10,772.7) (9,769.9)    
Deferred income taxes (36.2) (117.5)    
Other assets 0.0 0.0    
Long-term receivables—affiliates (2,132.1) (2,194.2)    
Intangible assets, net 0.0 0.0    
Goodwill 0.0 0.0    
Total assets (15,198.7) (14,133.2)    
Current installments of long-term debt 0.0 0.0    
Accounts payable (3.4) (1.9)    
Intercompany payables (2,093.2) (1,912.3)    
Income taxes payable (1.1) (0.8)    
Accrued liabilities (161.4) (138.6)    
Total current liabilities (2,259.1) (2,053.6)    
Long-term debt 0.0 0.0    
Accrued pension liability 0.0 0.0    
Deferred Income Tax Liabilities, Net (36.2) (117.5)    
Long-term payables—affiliates (2,132.1) (2,194.2)    
Other liabilities 0.0 0.0    
Total liabilities (4,427.4) (4,365.3)    
Commitments and contingencies    
Common stock (14.6) (14.6)    
Additional paid-in capital (8,933.9) (8,933.9)    
Accumulated other comprehensive loss 4.6 7.0    
Retained earnings (1,827.4) (826.4)    
Total shareholders' equity (10,771.3) (9,767.9)    
Total liabilities and shareholders' equity $ (15,198.7) $ (14,133.2)