XML 151 R137.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Statements of Operations)(Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended 86 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2017
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales $ 1,619.9 $ 1,554.9 $ 1,526.5 $ 1,567.1 $ 1,385.7 $ 1,452.7 $ 1,364.0 $ 1,348.2 $ 6,268.4 $ 5,550.6 $ 2,854.4  
Cost of goods sold 1,396.2 1,345.6 1,404.1 1,393.7 1,227.0 1,284.4 1,236.9 1,175.4 5,539.6 4,923.7 2,486.8  
Selling and administration                 350.7 323.2 186.3  
Restructuring charges                 37.6 112.9 2.7 $ 187.2
Acquisition-related costs                 12.8 48.8 123.4  
Other operating (loss) income                 3.3 10.6 45.7  
Operating (loss) income                 (331.0) (152.6) (100.9)  
Earnings of non-consolidated affiliates                 1.8 1.7 1.7  
Equity income in subsidiaries                 0.0 0.0 0.0  
Interest expense                 217.4 191.9 97.0  
Interest income                 1.8 3.4 1.1  
Income (loss) before taxes                 117.2 (34.2) 6.7  
Income tax provision (benefit)                 (432.3) (30.3) 8.1  
Net income (loss) $ 489.3 $ 52.7 $ (5.9) $ 13.4 $ 17.5 $ 17.5 $ (1.0) $ (37.9) 549.5 (3.9) (1.4)  
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                     (1.4)  
Parent Guarantor                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 1,330.3 1,321.3 1,215.4  
Cost of goods sold                 1,176.1 1,128.7 1,057.8  
Selling and administration                 137.9 138.1 110.0  
Restructuring charges                 1.7 0.8 0.7  
Acquisition-related costs                 12.8 47.4 117.9  
Other operating (loss) income                 (11.1) (2.2) (4.0)  
Operating (loss) income                 9.3 (4.1) 75.0  
Earnings of non-consolidated affiliates                 1.8 1.7 1.7  
Equity income in subsidiaries                 638.4 16.2 90.2  
Interest expense                 44.5 38.8 60.9  
Interest income                 6.3 4.7 3.1  
Income (loss) before taxes                 592.7 (12.1) (40.9)  
Income tax provision (benefit)                 43.2 (8.2) (39.5)  
Net income (loss)                 549.5 (3.9) (1.4)  
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                     (1.4)  
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 (loss) income                 0.0 0.0 0.0  
Operating (loss) income                 0.0 0.0 0.0  
Earnings of non-consolidated affiliates                 0.0 0.0 0.0  
Equity income in subsidiaries                 357.6 139.0 19.7  
Interest expense                 165.8 153.9 37.0  
Interest income                 0.0 0.0 0.0  
Income (loss) before taxes                 191.8 (14.9) (17.3)  
Income tax provision (benefit)                 (310.0) (57.6) (12.7)  
Net income (loss)                 501.8 42.7 (4.6)  
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                     (4.6)  
Subsidiary Non-Guarantor                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 5,344.9 4,720.2 2,002.5  
Cost of goods sold                 4,770.3 4,285.9 1,792.5  
Selling and administration                 212.8 185.1 76.3  
Restructuring charges                 35.9 112.1 2.0  
Acquisition-related costs                 0.0 1.4 5.5  
Other operating (loss) income                 14.4 12.8 49.7  
Operating (loss) income                 (340.3) (148.5) (175.9)  
Earnings of non-consolidated affiliates                 0.0 0.0 0.0  
Equity income in subsidiaries                 0.0 0.0 0.0  
Interest expense                 13.0 4.7 4.5  
Interest income                 1.4 4.2 3.4  
Income (loss) before taxes                 328.7 148.0 174.8  
Income tax provision (benefit)                 (165.5) 35.5 60.3  
Net income (loss)                 494.2 112.5 114.5  
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                     114.5  
Eliminations                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 (406.8) (490.9) (363.5)  
Cost of goods sold                 (406.8) (490.9) (363.5)  
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 (loss) income                 0.0 0.0 0.0  
Operating (loss) income                 0.0 0.0 0.0  
Earnings of non-consolidated affiliates                 0.0 0.0 0.0  
Equity income in subsidiaries                 (996.0) (155.2) (109.9)  
Interest expense                 (5.9) (5.5) (5.4)  
Interest income                 (5.9) (5.5) (5.4)  
Income (loss) before taxes                 (996.0) (155.2) (109.9)  
Income tax provision (benefit)                 0.0 0.0 0.0  
Net income (loss)                 $ (996.0) $ (155.2) (109.9)  
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent                     $ (109.9)