XML 98 R87.htm IDEA: XBRL DOCUMENT v3.19.1
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Balance Sheet) (Details) - USD ($)
$ in Millions
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Supplemental Guarantor Financial Information Balance Sheets [Line Items]            
Cash and cash equivalents $ 105.7 $ 178.8 $ 109.1 $ 218.4 $ 109.1 $ 218.4
Receivables, net 808.3 776.3 835.6      
Receivables, net 0.0 0.0 0.0      
Income taxes receivable 6.3 5.9 17.5      
Inventories, net 717.5 711.4 675.6      
Other current assets 46.7 35.0 61.2      
Total current assets 1,684.5 1,707.4 1,699.0      
Property, plant and equipment, net 3,433.5 3,482.1 3,539.4      
Operating lease assets, net 275.1 0.0 0.0      
Investment in subsidiaries 0.0 0.0 0.0      
Deferred income taxes 31.7 26.3 39.4      
Other assets 1,131.4 1,150.4 1,197.0      
Long-term receivables—affiliates 0.0 0.0 0.0      
Intangible assets, net 494.2 511.6 565.1      
Goodwill 2,119.5 2,119.6 2,120.3 2,120.0    
Total assets 9,169.9 8,997.4 9,160.2      
Current installments of long-term debt 126.1 125.9 0.7      
Accounts payable 637.0 636.5 698.2      
Intercompany payables 0.0 0.0 0.0      
Income taxes payable 13.0 22.6 16.0      
Current operating lease liabilities 69.4 0.0 0.0      
Accrued liabilities 294.4 333.3 256.1      
Total current liabilities 1,139.9 1,118.3 971.0      
Long-term debt 3,067.2 3,104.4 3,534.7      
Operating lease liabilities 206.0 0.0 0.0      
Accrued pension liability 660.2 674.3 628.7      
Deferred income taxes 525.9 518.9 498.4      
Long-term payables—affiliates 0.0 0.0 0.0      
Other liabilities 733.1 749.3 764.3      
Total liabilities 6,332.3 6,165.2 6,397.1      
Commitments and contingencies      
Common stock 164.9 165.3 167.2      
Additional paid-in capital 2,239.2 2,247.4 2,285.0      
Accumulated other comprehensive loss (656.9) (651.0) (552.8) (484.6)    
Retained earnings 1,090.4 1,070.5 863.7      
Total shareholders’ equity 2,837.6 2,832.2 2,763.1 $ 2,753.7    
Total liabilities and shareholders’ equity 9,169.9 8,997.4 9,160.2      
Parent Guarantor            
Supplemental Guarantor Financial Information Balance Sheets [Line Items]            
Cash and cash equivalents 6.0 92.0 3.6   3.6 57.1
Receivables, net 99.0 99.7 119.6      
Receivables, net 0.0 0.0 0.0      
Income taxes receivable 0.3 2.6 11.4      
Inventories, net 172.3 161.4 160.2      
Other current assets 235.7 220.2 223.7      
Total current assets 513.3 575.9 518.5      
Property, plant and equipment, net 674.0 651.4 551.8      
Operating lease assets, net 48.9          
Investment in subsidiaries 7,024.5 6,943.3 6,720.1      
Deferred income taxes 3.2 7.3 43.7      
Other assets 17.0 24.3 47.3      
Long-term receivables—affiliates 0.0 0.0 0.0      
Intangible assets, net 0.3 0.3 0.3      
Goodwill 0.0 0.0 0.0      
Total assets 8,281.2 8,202.5 7,881.7      
Current installments of long-term debt 1.1 0.9 0.7      
Accounts payable 75.8 90.1 62.0      
Intercompany payables 2,664.7 2,558.2 2,191.7      
Income taxes payable 3.7 3.9 2.3      
Current operating lease liabilities 8.0          
Accrued liabilities 138.3 150.3 115.0      
Total current liabilities 2,891.6 2,803.4 2,371.7      
Long-term debt 1,370.3 1,357.5 1,352.2      
Operating lease liabilities 42.0          
Accrued pension liability 427.0 439.1 391.4      
Deferred income taxes 0.0 0.0 0.0      
Long-term payables—affiliates 419.6 469.6 680.0      
Other liabilities 293.1 300.7 323.3      
Total liabilities 5,443.6 5,370.3 5,118.6      
Common stock 164.9 165.3 167.2      
Additional paid-in capital 2,239.2 2,247.4 2,285.0      
Accumulated other comprehensive loss (656.9) (651.0) (552.8)      
Retained earnings 1,090.4 1,070.5 863.7      
Total shareholders’ equity 2,837.6 2,832.2 2,763.1      
Total liabilities and shareholders’ equity 8,281.2 8,202.5 7,881.7      
Issuer            
Supplemental Guarantor Financial Information Balance Sheets [Line Items]            
Cash and cash equivalents 0.0 0.0 0.0   0.0 0.0
Receivables, net 0.0 0.0 0.0      
Receivables, net 0.0 0.0 0.0      
Income taxes receivable 0.0 0.0 0.0      
Inventories, net 0.0 0.0 0.0      
Other current assets 0.0 0.0 0.0      
Total current assets 0.0 0.0 0.0      
Property, plant and equipment, net 0.0 0.0 0.0      
Operating lease assets, net 0.0          
Investment in subsidiaries 4,339.5 4,286.9 4,114.5      
Deferred income taxes 0.0 0.0 0.0      
Other assets 0.0 0.0 0.0      
Long-term receivables—affiliates 1,169.9 1,247.2 1,537.5      
Intangible assets, net 0.0 0.0 0.0      
Goodwill 966.3 966.3 966.3      
Total assets 6,475.7 6,500.4 6,618.3      
Current installments of long-term debt 0.0 0.0 0.0      
Accounts payable 0.0 0.0 0.0      
Intercompany payables 0.0 0.0 0.0      
Income taxes payable 0.0 0.0 0.0      
Current operating lease liabilities 0.0          
Accrued liabilities 0.0 0.0 0.0      
Total current liabilities 0.0 0.0 0.0      
Long-term debt 1,696.9 1,746.9 1,952.2      
Operating lease liabilities 0.0          
Accrued pension liability 0.0 0.0 0.0      
Deferred income taxes 6.1 6.0 4.1      
Long-term payables—affiliates 0.0 0.0 0.0      
Other liabilities 5.5 5.5 5.6      
Total liabilities 1,708.5 1,758.4 1,961.9      
Common stock 0.0 0.0 0.0      
Additional paid-in capital 4,125.7 4,125.7 4,125.7      
Accumulated other comprehensive loss 0.0 0.0 0.0      
Retained earnings 641.5 616.3 530.7      
Total shareholders’ equity 4,767.2 4,742.0 4,656.4      
Total liabilities and shareholders’ equity 6,475.7 6,500.4 6,618.3      
Subsidiary Non-Guarantor            
Supplemental Guarantor Financial Information Balance Sheets [Line Items]            
Cash and cash equivalents 99.7 86.8 105.5   105.5 161.3
Receivables, net 709.3 676.6 716.0      
Receivables, net 2,664.7 2,558.2 2,191.7      
Income taxes receivable 6.0 3.3 6.1      
Inventories, net 545.2 550.0 515.4      
Other current assets 3.5 1.8 7.3      
Total current assets 4,028.4 3,876.7 3,542.0      
Property, plant and equipment, net 2,759.5 2,830.7 2,987.6      
Operating lease assets, net 226.2          
Investment in subsidiaries 0.0 0.0 0.0      
Deferred income taxes 31.9 27.4 42.5      
Other assets 1,114.4 1,126.1 1,149.7      
Long-term receivables—affiliates 0.0 0.0 0.0      
Intangible assets, net 493.9 511.3 564.8      
Goodwill 1,153.2 1,153.3 1,154.0      
Total assets 9,807.5 9,525.5 9,440.6      
Current installments of long-term debt 125.0 125.0 0.0      
Accounts payable 566.8 549.4 639.7      
Intercompany payables 0.0 0.0 0.0      
Income taxes payable 9.3 18.7 13.7      
Current operating lease liabilities 61.4          
Accrued liabilities 345.9 367.5 308.7      
Total current liabilities 1,108.4 1,060.6 962.1      
Long-term debt 0.0 0.0 230.3      
Operating lease liabilities 164.0          
Accrued pension liability 233.2 235.2 237.3      
Deferred income taxes 523.2 521.3 541.1      
Long-term payables—affiliates 750.3 777.6 857.5      
Other liabilities 434.5 443.1 435.4      
Total liabilities 3,213.6 3,037.8 3,263.7      
Common stock 14.6 14.6 14.6      
Additional paid-in capital 4,808.2 4,808.2 4,808.2      
Accumulated other comprehensive loss (8.1) (6.9) (4.8)      
Retained earnings 1,779.2 1,671.8 1,358.9      
Total shareholders’ equity 6,593.9 6,487.7 6,176.9      
Total liabilities and shareholders’ equity 9,807.5 9,525.5 9,440.6      
Eliminations            
Supplemental Guarantor Financial Information Balance Sheets [Line Items]            
Cash and cash equivalents 0.0 0.0 0.0   $ 0.0 $ 0.0
Receivables, net 0.0 0.0 0.0      
Receivables, net (2,664.7) (2,558.2) (2,191.7)      
Income taxes receivable 0.0 0.0 0.0      
Inventories, net 0.0 0.0 0.0      
Other current assets (192.5) (187.0) (169.8)      
Total current assets (2,857.2) (2,745.2) (2,361.5)      
Property, plant and equipment, net 0.0 0.0 0.0      
Operating lease assets, net 0.0          
Investment in subsidiaries (11,364.0) (11,230.2) (10,834.6)      
Deferred income taxes (3.4) (8.4) (46.8)      
Other assets 0.0 0.0 0.0      
Long-term receivables—affiliates (1,169.9) (1,247.2) (1,537.5)      
Intangible assets, net 0.0 0.0 0.0      
Goodwill 0.0 0.0 0.0      
Total assets (15,394.5) (15,231.0) (14,780.4)      
Current installments of long-term debt 0.0 0.0 0.0      
Accounts payable (5.6) (3.0) (3.5)      
Intercompany payables (2,664.7) (2,558.2) (2,191.7)      
Income taxes payable 0.0 0.0 0.0      
Current operating lease liabilities 0.0          
Accrued liabilities (189.8) (184.5) (167.6)      
Total current liabilities (2,860.1) (2,745.7) (2,362.8)      
Long-term debt 0.0 0.0 0.0      
Operating lease liabilities 0.0          
Accrued pension liability 0.0 0.0 0.0      
Deferred income taxes (3.4) (8.4) (46.8)      
Long-term payables—affiliates (1,169.9) (1,247.2) (1,537.5)      
Other liabilities 0.0 0.0 0.0      
Total liabilities (4,033.4) (4,001.3) (3,947.1)      
Common stock (14.6) (14.6) (14.6)      
Additional paid-in capital (8,933.9) (8,933.9) (8,933.9)      
Accumulated other comprehensive loss 8.1 6.9 4.8      
Retained earnings (2,420.7) (2,288.1) (1,889.6)      
Total shareholders’ equity (11,361.1) (11,229.7) (10,833.3)      
Total liabilities and shareholders’ equity $ (15,394.5) $ (15,231.0) $ (14,780.4)