XML 153 R141.htm IDEA: XBRL DOCUMENT v3.5.0.2
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Statements of Operations) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended 62 Months Ended 65 Months Ended
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2015
Mar. 31, 2016
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                            
Sales $ 1,348.2 $ 1,267.4 $ 533.6 $ 535.4 $ 518.0 $ 499.8 $ 593.6 $ 570.4 $ 577.4 $ 2,854.4 $ 2,241.2 $ 2,515.0    
Cost of goods sold 1,175.4 1,148.1 460.0 445.5 433.2 421.9 492.3 463.6 475.4 2,486.8 1,853.2 2,033.7    
Selling and administration 88.1       47.0         186.5 166.2 190.0    
Restructuring charges 92.8       1.2         2.7 15.7 5.5 $ 77.3 $ 129.5
Acquisition-related costs 10.2       10.4         123.4 4.2 0.0    
Other operating income 10.9                 45.7 1.5 0.7    
Other operating income 10.9       (0.2)         45.7 1.5 0.7    
Operating Income (Loss) (7.4)       26.0         100.7 203.4 286.5    
Earnings of non-consolidated affiliates (0.2)       (0.4)         (1.7) (1.7) (2.8)    
Income Loss From Equity Method Investments Consolidating Subsidiaries 0.0       0.0         0.0 0.0 0.0    
Interest Expense 48.5       7.1         97.0 43.8 38.6    
Interest income 0.3       0.3         1.1 1.3 0.6    
Other income (expense)                   0.2 0.1 (1.3)    
Net (loss) income (55.4)       19.6         6.7 162.7 250.0    
Income tax provision (17.5)       6.5         8.1 57.7 71.4    
Income (Loss) from Continuing Operations Attributable to Parent           12.8 26.1 36.6 29.5 (1.4) 105.0 178.6    
Income from discontinued operations, net           0.0 0.0 0.7 0.0 0.0 0.7 0.0    
Net income (37.9) $ (62.7) $ 5.9 $ 42.3 13.1 $ 12.8 $ 26.1 $ 37.3 $ 29.5 (1.4) 105.7 178.6    
Parent Company [Member]                            
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                            
Sales 320.7       323.1         1,215.4 1,373.2 1,379.4    
Cost of goods sold 275.3       274.7         1,057.8 1,148.1 1,159.3    
Selling and administration 36.8       35.3         110.4 90.8 132.8    
Restructuring charges 0.3       0.0         0.7 4.8 5.5    
Acquisition-related costs 10.2       10.4         117.9 4.2 0.0    
Other operating income (0.5)                 (4.0) 0.9 0.6    
Other operating income         (0.6)                  
Operating Income (Loss) (2.4)       2.1         (75.4) 126.2 82.4    
Earnings of non-consolidated affiliates (0.2)       (0.4)         (1.7) (1.7) (2.8)    
Income Loss From Equity Method Investments Consolidating Subsidiaries (28.8)       15.1         90.2 48.8 129.8    
Interest Expense 10.7       7.9         60.9 47.0 37.8    
Interest income 0.8       0.8         3.1 2.5 4.4    
Other income (expense)                   0.4 0.1 (0.1)    
Net (loss) income (40.9)       10.5         (40.9) 132.3 181.5    
Income tax provision (3.0)       (2.6)         (39.5) 27.3 2.9    
Income (Loss) from Continuing Operations Attributable to Parent                     105.0      
Income from discontinued operations, net                     0.7      
Net income (37.9)       13.1         (1.4) 105.7 178.6    
Non-Guarantor Subsidiaries [Member]                            
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                            
Sales 1,141.3       289.4         2,002.5 1,285.5 1,569.6    
Cost of goods sold 1,013.9       253.0         1,792.5 1,122.6 1,308.4    
Selling and administration 51.3       11.7         76.1 75.4 57.2    
Restructuring charges 92.5       1.2         2.0 10.9 0.0    
Acquisition-related costs 0.0       0.0         5.5 0.0 0.0    
Other operating income 11.4                 49.7 0.6 0.1    
Other operating income         0.4                  
Operating Income (Loss) (5.0)       23.9         176.1 77.2 204.1    
Earnings of non-consolidated affiliates 0.0       0.0         0.0 0.0 0.0    
Income Loss From Equity Method Investments Consolidating Subsidiaries 0.0       0.0         0.0 0.0 0.0    
Interest Expense 1.0       0.5         4.5 1.3 7.9    
Interest income 0.9       0.8         3.4 3.3 3.3    
Other income (expense)                   (0.2) 0.0 (1.2)    
Net (loss) income (5.1)       24.2         174.8 79.2 198.3    
Income tax provision (1.2)       9.1         60.3 30.4 68.5    
Income (Loss) from Continuing Operations Attributable to Parent                     48.8      
Income from discontinued operations, net                     0.0      
Net income (3.9)       15.1         114.5 48.8 129.8    
Subsidiary Issuer [Member]                            
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                            
Sales 0.0       0.0         0.0 0.0 0.0    
Cost of goods sold 0.0       0.0         0.0 0.0 0.0    
Selling and administration 0.0       0.0         0.0 0.0 0.0    
Restructuring charges 0.0       0.0         0.0 0.0 0.0    
Acquisition-related costs 0.0       0.0         0.0 0.0 0.0    
Other operating income 0.0                 0.0 0.0 0.0    
Other operating income         0.0                  
Operating Income (Loss) 0.0       0.0         0.0 0.0 0.0    
Earnings of non-consolidated affiliates 0.0       0.0         0.0 0.0 0.0    
Income Loss From Equity Method Investments Consolidating Subsidiaries 43.6       0.0         19.7 0.0 0.0    
Interest Expense 38.2       0.0         37.0 0.0 0.0    
Interest income 0.0       0.0         0.0 0.0 0.0    
Other income (expense)                   0.0 0.0 0.0    
Net (loss) income 5.4       0.0         (17.3) 0.0 0.0    
Income tax provision (13.3)       0.0         (12.8) 0.0 0.0    
Income (Loss) from Continuing Operations Attributable to Parent                     0.0      
Income from discontinued operations, net                     0.0      
Net income 18.7       0.0         (4.6) 0.0 0.0    
Consolidation, Eliminations [Member]                            
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                            
Sales (113.8)       (94.5)         (363.5) (417.5) (434.0)    
Cost of goods sold (113.8)       (94.5)         (363.5) (417.5) (434.0)    
Selling and administration 0.0       0.0         0.0 0.0 0.0    
Restructuring charges 0.0       0.0         0.0 0.0 0.0    
Acquisition-related costs 0.0       0.0         0.0 0.0 0.0    
Other operating income 0.0                 0.0 0.0 0.0    
Other operating income         0.0                  
Operating Income (Loss) 0.0       0.0         0.0 0.0 0.0    
Earnings of non-consolidated affiliates 0.0       0.0         0.0 0.0 0.0    
Income Loss From Equity Method Investments Consolidating Subsidiaries (14.8)       (15.1)         (109.9) (48.8) (129.8)    
Interest Expense (1.4)       (1.3)         (5.4) (4.5) (7.1)    
Interest income (1.4)       (1.3)         (5.4) (4.5) (7.1)    
Other income (expense)                   0.0 0.0 0.0    
Net (loss) income (14.8)       (15.1)         (109.9) (48.8) (129.8)    
Income tax provision 0.0       0.0         0.0 0.0 0.0    
Income (Loss) from Continuing Operations Attributable to Parent                     (48.8)      
Income from discontinued operations, net                     0.0      
Net income $ (14.8)       $ (15.1)         $ (109.9) $ (48.8) $ (129.8)