XML 100 R89.htm IDEA: XBRL DOCUMENT v3.19.2
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Balance Sheet) (Details) - USD ($)
$ in Millions
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Supplemental Guarantor Financial Information Balance Sheets [Line Items]            
Cash and cash equivalents $ 126.9   $ 178.8 $ 144.2   $ 218.4
Receivables, net 848.2   776.3 837.2    
Receivables, net 0.0   0.0 0.0    
Income taxes receivable 23.4   5.9 17.8    
Inventories, net 698.9   711.4 716.3    
Other current assets 28.8   35.0 47.7    
Total current assets 1,726.2   1,707.4 1,763.2    
Property, plant and equipment, net 3,410.5   3,482.1 3,501.4    
Operating lease assets, net 295.8   0.0 0.0    
Investment in subsidiaries 0.0   0.0 0.0    
Deferred income taxes 28.1   26.3 39.7    
Other assets 1,174.5   1,150.4 1,169.5    
Long-term receivables—affiliates 0.0   0.0 0.0    
Intangible assets, net 480.6   511.6 544.3    
Goodwill 2,119.6   2,119.6 2,119.7   2,120.0
Total assets 9,235.3   8,997.4 9,137.8    
Current installments of long-term debt 1.1   125.9 0.9    
Accounts payable 669.2   636.5 681.4    
Intercompany payables 0.0   0.0 0.0    
Income taxes payable 9.5   22.6 15.5    
Current operating lease liabilities 71.4   0.0 0.0    
Accrued liabilities 298.9   333.3 284.4    
Total current liabilities 1,050.1   1,118.3 982.2    
Long-term debt 3,232.6   3,104.4 3,512.6    
Operating lease liabilities 229.3   0.0 0.0    
Accrued pension liability 653.6   674.3 602.7    
Deferred income taxes 506.4   518.9 512.7    
Long-term payables—affiliates 0.0   0.0 0.0    
Other liabilities 792.5   749.3 764.5    
Total liabilities 6,464.5   6,165.2 6,374.7    
Commitments and contingencies      
Common stock 164.3   165.3 167.0    
Additional paid-in capital 2,229.2   2,247.4 2,280.5    
Accumulated other comprehensive loss (660.4)   (651.0) (573.2)   (484.6)
Retained earnings 1,037.7   1,070.5 888.8    
Total shareholders’ equity 2,770.8 $ 2,837.6 2,832.2 2,763.1 $ 2,763.1 2,753.7
Total liabilities and shareholders’ equity 9,235.3   8,997.4 9,137.8    
Parent Guarantor            
Supplemental Guarantor Financial Information Balance Sheets [Line Items]            
Cash and cash equivalents 3.7   92.0 74.3   57.1
Receivables, net 105.2   99.7 109.6    
Receivables, net 0.0   0.0 0.0    
Income taxes receivable 16.2   2.6 11.8    
Inventories, net 179.8   161.4 170.4    
Other current assets 225.9   220.2 216.2    
Total current assets 530.8   575.9 582.3    
Property, plant and equipment, net 687.3   651.4 577.8    
Operating lease assets, net 48.5          
Investment in subsidiaries 7,028.6   6,943.3 6,737.5    
Deferred income taxes 3.9   7.3 28.3    
Other assets 14.3   24.3 24.7    
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 8,313.7   8,202.5 7,950.9    
Current installments of long-term debt 1.1   0.9 0.9    
Accounts payable 15.9   90.1 75.7    
Intercompany payables 2,804.3   2,558.2 2,305.8    
Income taxes payable 0.0   3.9 0.0    
Current operating lease liabilities 8.2          
Accrued liabilities 176.9   150.3 116.6    
Total current liabilities 3,006.4   2,803.4 2,499.0    
Long-term debt 1,385.7   1,357.5 1,350.4    
Operating lease liabilities 41.3          
Accrued pension liability 414.6   439.1 376.2    
Deferred income taxes 0.0   0.0 0.0    
Long-term payables—affiliates 419.6   469.6 640.0    
Other liabilities 275.3   300.7 322.2    
Total liabilities 5,542.9   5,370.3 5,187.8    
Common stock 164.3   165.3 167.0    
Additional paid-in capital 2,229.2   2,247.4 2,280.5    
Accumulated other comprehensive loss (660.4)   (651.0) (573.2)    
Retained earnings 1,037.7   1,070.5 888.8    
Total shareholders’ equity 2,770.8   2,832.2 2,763.1    
Total liabilities and shareholders’ equity 8,313.7   8,202.5 7,950.9    
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 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 4,330.9   4,286.9 4,107.6    
Deferred income taxes 0.0   0.0 1.0    
Other assets 0.0   0.0 0.0    
Long-term receivables—affiliates 1,141.7   1,247.2 1,467.9    
Intangible assets, net 0.0   0.0 0.0    
Goodwill 966.3   966.3 966.3    
Total assets 6,438.9   6,500.4 6,542.8    
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 1,912.2    
Operating lease liabilities 0.0          
Accrued pension liability 0.0   0.0 0.0    
Deferred income taxes 4.9   6.0 4.1    
Long-term payables—affiliates 0.0   0.0 0.0    
Other liabilities 5.5   5.5 5.6    
Total liabilities 1,707.3   1,758.4 1,921.9    
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 605.9   616.3 495.2    
Total shareholders’ equity 4,731.6   4,742.0 4,620.9    
Total liabilities and shareholders’ equity 6,438.9   6,500.4 6,542.8    
Subsidiary Non-Guarantor            
Supplemental Guarantor Financial Information Balance Sheets [Line Items]            
Cash and cash equivalents 123.2   86.8 69.9   161.3
Receivables, net 743.0   676.6 727.6    
Receivables, net 2,804.3   2,558.2 2,305.8    
Income taxes receivable 7.2   3.3 6.3    
Inventories, net 519.1   550.0 545.9    
Other current assets 0.8   1.8 6.7    
Total current assets 4,197.6   3,876.7 3,662.2    
Property, plant and equipment, net 2,723.2   2,830.7 2,923.6    
Operating lease assets, net 247.3          
Investment in subsidiaries 0.0   0.0 0.0    
Deferred income taxes 29.0   27.4 40.5    
Other assets 1,160.2   1,126.1 1,144.8    
Long-term receivables—affiliates 0.0   0.0 0.0    
Intangible assets, net 480.3   511.3 544.0    
Goodwill 1,153.3   1,153.3 1,153.4    
Total assets 9,990.9   9,525.5 9,468.5    
Current installments of long-term debt 0.0   125.0 0.0    
Accounts payable 658.6   549.4 609.0    
Intercompany payables 0.0   0.0 0.0    
Income taxes payable 9.5   18.7 15.8    
Current operating lease liabilities 63.2          
Accrued liabilities 317.1   367.5 340.8    
Total current liabilities 1,048.4   1,060.6 965.6    
Long-term debt 150.0   0.0 250.0    
Operating lease liabilities 188.0          
Accrued pension liability 239.0   235.2 226.5    
Deferred income taxes 506.3   521.3 538.7    
Long-term payables—affiliates 722.1   777.6 827.9    
Other liabilities 511.7   443.1 436.7    
Total liabilities 3,365.5   3,037.8 3,245.4    
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 (10.0)   (6.9) (1.1)    
Retained earnings 1,812.6   1,671.8 1,401.4    
Total shareholders’ equity 6,625.4   6,487.7 6,223.1    
Total liabilities and shareholders’ equity 9,990.9   9,525.5 9,468.5    
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 0.0    
Receivables, net (2,804.3)   (2,558.2) (2,305.8)    
Income taxes receivable 0.0   0.0 (0.3)    
Inventories, net 0.0   0.0 0.0    
Other current assets (197.9)   (187.0) (175.2)    
Total current assets (3,002.2)   (2,745.2) (2,481.3)    
Property, plant and equipment, net 0.0   0.0 0.0    
Operating lease assets, net 0.0          
Investment in subsidiaries (11,359.5)   (11,230.2) (10,845.1)    
Deferred income taxes (4.8)   (8.4) (30.1)    
Other assets 0.0   0.0 0.0    
Long-term receivables—affiliates (1,141.7)   (1,247.2) (1,467.9)    
Intangible assets, net 0.0   0.0 0.0    
Goodwill 0.0   0.0 0.0    
Total assets (15,508.2)   (15,231.0) (14,824.4)    
Current installments of long-term debt 0.0   0.0 0.0    
Accounts payable (5.3)   (3.0) (3.3)    
Intercompany payables (2,804.3)   (2,558.2) (2,305.8)    
Income taxes payable 0.0   0.0 (0.3)    
Current operating lease liabilities 0.0          
Accrued liabilities (195.1)   (184.5) (173.0)    
Total current liabilities (3,004.7)   (2,745.7) (2,482.4)    
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 (4.8)   (8.4) (30.1)    
Long-term payables—affiliates (1,141.7)   (1,247.2) (1,467.9)    
Other liabilities 0.0   0.0 0.0    
Total liabilities (4,151.2)   (4,001.3) (3,980.4)    
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 10.0   6.9 1.1    
Retained earnings (2,418.5)   (2,288.1) (1,896.6)    
Total shareholders’ equity (11,357.0)   (11,229.7) (10,844.0)    
Total liabilities and shareholders’ equity $ (15,508.2)   $ (15,231.0) $ (14,824.4)