XML 90 R79.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Statements of Operations)(Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended 95 Months Ended
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                  
Sales $ 1,872.4     $ 1,554.9     $ 5,311.1 $ 4,648.5  
Operating expenses:                  
Cost of goods sold 1,441.7     1,349.3     4,431.1 4,154.7  
Selling and administration 110.8     91.1     321.6 268.8  
Restructuring charges 3.3 $ 6.4 $ 4.0 9.2 $ 8.5 $ 8.2 13.7 25.9 $ 200.9
Acquisition-related costs 0.4     1.1     1.0 12.5  
Other operating income (expense) (1.7)     0.0     6.4 (0.1)  
Operating (loss) income (314.5)     (104.2)     (550.1) (186.5)  
Earnings (losses) of non-consolidated affiliates 0.4     0.5     (20.2) 1.5  
Equity income in subsidiaries 0.0     0.0     0.0 0.0  
Interest expense 59.2     53.1     184.0 158.0  
Interest income 0.3     0.4     1.1 1.0  
Non-operating pension income (expense) 5.4     8.4     16.2 25.5  
Income before taxes 261.4     60.4     363.2 56.5  
Income tax (benefit) provision 66.3     7.7     88.6 (3.7)  
Net income 195.1     52.7     274.6 60.2  
Parent Guarantor                  
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                  
Sales 360.9     348.0     1,083.1 1,000.9  
Operating expenses:                  
Cost of goods sold 208.3     318.5     853.2 897.6  
Selling and administration 51.4     35.8     151.7 113.9  
Restructuring charges 0.0     0.0     0.0 0.0  
Acquisition-related costs 0.4     1.1     1.0 12.5  
Other operating income (expense) (3.5)     (2.6)     (0.9) (7.1)  
Operating (loss) income (97.3)     10.0     (76.3) 30.2  
Earnings (losses) of non-consolidated affiliates 0.4     0.5     (20.2) 1.5  
Equity income in subsidiaries 122.2     54.5     249.1 72.9  
Interest expense 17.3     11.9     52.4 33.3  
Interest income 1.8     1.7     4.7 4.7  
Non-operating pension income (expense) 6.5     9.4     19.9 28.5  
Income before taxes 210.9     44.2     277.4 44.1  
Income tax (benefit) provision 15.8     (8.5)     2.8 (16.1)  
Net income 195.1     52.7     274.6 60.2  
Issuer                  
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                  
Sales 0.0     0.0     0.0 0.0  
Operating expenses:                  
Cost of goods sold 0.0     0.0     0.0 0.0  
Selling and administration 0.0     0.0     0.0 0.0  
Restructuring charges 0.0     0.0     0.0 0.0  
Acquisition-related costs 0.0     0.0     0.0 0.0  
Other operating income (expense) 0.0     0.0     0.0 0.0  
Operating (loss) income 0.0     0.0     0.0 0.0  
Earnings (losses) of non-consolidated affiliates 0.0     0.0     0.0 0.0  
Equity income in subsidiaries 85.2     54.7     195.5 94.0  
Interest expense 37.3     41.0     116.4 123.8  
Interest income 0.0     0.0     0.0 0.0  
Non-operating pension income (expense) 0.0     0.0     0.0 0.0  
Income before taxes 47.9     13.7     79.1 (29.8)  
Income tax (benefit) provision (9.1)     (15.0)     (28.2) (45.7)  
Net income 57.0     28.7     107.3 15.9  
Subsidiary Non-Guarantor                  
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                  
Sales 1,621.7     1,321.8     4,554.6 3,976.9  
Operating expenses:                  
Cost of goods sold 1,343.6     1,145.7     3,904.5 3,586.4  
Selling and administration 59.4     55.3     169.9 154.9  
Restructuring charges 3.3     9.2     13.7 25.9  
Acquisition-related costs 0.0     0.0     0.0 0.0  
Other operating income (expense) 1.8     2.6     7.3 7.0  
Operating (loss) income (217.2)     (114.2)     (473.8) (216.7)  
Earnings (losses) of non-consolidated affiliates 0.0     0.0     0.0 0.0  
Equity income in subsidiaries 0.0     0.0     0.0 0.0  
Interest expense 6.1     1.5     19.6 5.5  
Interest income 0.0     0.0     0.8 0.9  
Non-operating pension income (expense) (1.1)     (1.0)     (3.7) (3.0)  
Income before taxes 210.0     111.7     451.3 209.1  
Income tax (benefit) provision 59.6     31.2     114.0 58.1  
Net income 150.4     80.5     337.3 151.0  
Eliminations                  
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                  
Sales (110.2)     (114.9)     (326.6) (329.3)  
Operating expenses:                  
Cost of goods sold (110.2)     (114.9)     (326.6) (329.3)  
Selling and administration 0.0     0.0     0.0 0.0  
Restructuring charges 0.0     0.0     0.0 0.0  
Acquisition-related costs 0.0     0.0     0.0 0.0  
Other operating income (expense) 0.0     0.0     0.0 0.0  
Operating (loss) income 0.0     0.0     0.0 0.0  
Earnings (losses) of non-consolidated affiliates 0.0     0.0     0.0 0.0  
Equity income in subsidiaries (207.4)     (109.2)     (444.6) (166.9)  
Interest expense (1.5)     (1.3)     (4.4) (4.6)  
Interest income (1.5)     (1.3)     (4.4) (4.6)  
Non-operating pension income (expense) 0.0     0.0     0.0 0.0  
Income before taxes (207.4)     (109.2)     (444.6) (166.9)  
Income tax (benefit) provision 0.0     0.0     0.0 0.0  
Net income $ (207.4)     $ (109.2)     $ (444.6) $ (166.9)