XML 139 R126.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Statements of Operations)(Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended 98 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2018
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales $ 1,635.0 $ 1,872.4 $ 1,728.4 $ 1,710.3 $ 1,619.9 $ 1,554.9 $ 1,526.5 $ 1,567.1 $ 6,946.1 $ 6,268.4 $ 5,550.6  
Cost of goods sold 1,391.0 1,441.7 1,460.7 1,528.7 1,400.2 1,349.3 1,407.9 1,397.5 5,822.1 5,554.9 4,944.5  
Selling and administration                 430.6 369.8 347.2  
Restructuring charges                 21.9 37.6 112.9 $ 209.1
Acquisition-related costs                 1.0 12.8 48.8  
Other operating (loss) income                 6.4 3.3 10.6  
Operating income (loss)                 (676.9) (296.6) (107.8)  
Earnings (losses) of non-consolidated affiliates                 (19.7) 1.8 1.7  
Equity income in subsidiaries                 0.0 0.0 0.0  
Interest expense                 243.2 217.4 191.9  
Interest income                 1.6 1.8 3.4  
Non-operating pension income (expense)                 21.7 34.4 44.8  
Income (loss) before taxes                 437.3 117.2 (34.2)  
Income tax (benefit) provision                 109.4 (432.3) (30.3)  
Net income (loss) $ 53.3 $ 195.1 $ 58.6 $ 20.9 $ 489.3 $ 52.7 $ (5.9) $ 13.4 327.9 549.5 (3.9)  
Parent Guarantor                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 1,423.8 1,330.3 1,321.3  
Cost of goods sold                 1,153.1 1,195.5 1,153.0  
Selling and administration                 206.0 157.0 162.1  
Restructuring charges                 0.0 1.7 0.8  
Acquisition-related costs                 1.0 12.8 47.4  
Other operating (loss) income                 (3.0) (11.1) (2.2)  
Operating income (loss)                 (60.7) 47.8 44.2  
Earnings (losses) of non-consolidated affiliates                 (19.7) 1.8 1.7  
Equity income in subsidiaries                 310.7 638.4 16.2  
Interest expense                 68.6 44.5 38.8  
Interest income                 5.8 6.3 4.7  
Non-operating pension income (expense)                 26.6 38.5 48.3  
Income (loss) before taxes                 315.5 592.7 (12.1)  
Income tax (benefit) provision                 (12.4) 43.2 (8.2)  
Net income (loss)                 327.9 549.5 (3.9)  
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 income (loss)                 0.0 0.0 0.0  
Earnings (losses) of non-consolidated affiliates                 0.0 0.0 0.0  
Equity income in subsidiaries                 289.6 357.6 139.0  
Interest expense                 153.3 165.8 153.9  
Interest income                 0.0 0.0 0.0  
Non-operating pension income (expense)                 0.0 0.0 0.0  
Income (loss) before taxes                 136.3 191.8 (14.9)  
Income tax (benefit) provision                 (35.1) (310.0) (57.6)  
Net income (loss)                 171.4 501.8 42.7  
Subsidiary Non-Guarantor                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 5,937.0 5,344.9 4,720.2  
Cost of goods sold                 5,083.7 4,766.2 4,282.4  
Selling and administration                 224.6 212.8 185.1  
Restructuring charges                 21.9 35.9 112.1  
Acquisition-related costs                 0.0 0.0 1.4  
Other operating (loss) income                 9.4 14.4 12.8  
Operating income (loss)                 (616.2) (344.4) (152.0)  
Earnings (losses) of non-consolidated affiliates                 0.0 0.0 0.0  
Equity income in subsidiaries                 0.0 0.0 0.0  
Interest expense                 26.9 13.0 4.7  
Interest income                 1.4 1.4 4.2  
Non-operating pension income (expense)                 (4.9) (4.1) (3.5)  
Income (loss) before taxes                 585.8 328.7 148.0  
Income tax (benefit) provision                 156.9 (165.5) 35.5  
Net income (loss)                 428.9 494.2 112.5  
Eliminations                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 (414.7) (406.8) (490.9)  
Cost of goods sold                 (414.7) (406.8) (490.9)  
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 income (loss)                 0.0 0.0 0.0  
Earnings (losses) of non-consolidated affiliates                 0.0 0.0 0.0  
Equity income in subsidiaries                 (600.3) (996.0) (155.2)  
Interest expense                 (5.6) (5.9) (5.5)  
Interest income                 (5.6) (5.9) (5.5)  
Non-operating pension income (expense)                 0.0 0.0 0.0  
Income (loss) before taxes                 (600.3) (996.0) (155.2)  
Income tax (benefit) provision                 0.0 0.0 0.0  
Net income (loss)                 $ (600.3) $ (996.0) $ (155.2)