XML 111 R97.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor and Non-Guarantor Financial Statements (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2016
Jun. 01, 2016
May 15, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
May 23, 2012
Current assets:                                    
Cash and cash equivalents $ 55,200,000     $ 72,500,000 $ 72,500,000     $ 177,700,000 $ 72,500,000 $ 177,700,000 $ 169,500,000 $ 55,200,000     $ 72,500,000 $ 177,700,000 $ 169,500,000  
Short-term investments                       231,000,000     30,000,000      
Receivables:                                    
Trade, less allowance for doubtful receivables                       137,700,000     116,700,000      
Intercompany receivables                       0     0      
Other                       11,900,000     6,100,000      
Inventories                       201,600,000     219,600,000      
Prepaid expenses and other current assets [1]                       18,500,000     56,700,000      
Total current assets                       655,900,000     501,600,000      
Investments in and advances to unconsolidated affiliates                       0     0      
Property, plant and equipment – net                       530,900,000     495,400,000      
Long-term intercompany receivables                       0     0      
Deferred tax assets — net [1],[2]                       159,700,000     162,600,000      
Intangible assets – net                       26,400,000     30,500,000      
Goodwill                       37,200,000     37,200,000      
Other assets [1]                       33,400,000     19,600,000      
Total                       1,443,500,000     1,246,900,000      
Current liabilities:                                    
Accounts payable                       75,800,000     76,700,000      
Intercompany payable                       0     0      
Accrued salaries, wages and related expenses                       49,100,000     39,800,000      
Other accrued liabilities                       39,900,000     52,700,000      
Short-term capital leases                       200,000     100,000      
Total current liabilities                       165,000,000     169,300,000      
Net liabilities of Salaried VEBA                       28,600,000     19,000,000      
Deferred tax liabilities                       3,300,000     2,100,000      
Long-term intercompany payable                       0     0      
Long-term liabilities                       73,200,000     87,500,000      
Long-term debt [1]                       368,700,000     194,600,000      
Total liabilities                       638,800,000     472,500,000      
Total stockholders’ equity                       804,700,000     774,400,000 1,015,900,000 1,084,200,000  
Total                       $ 1,443,500,000     1,246,900,000      
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME                                    
Net sales 331,900,000 $ 320,600,000 $ 334,900,000 343,200,000 316,600,000 $ 336,400,000 $ 367,200,000 371,700,000 1,330,600,000 1,391,900,000 1,356,100,000              
Cost of products sold:                                    
Cost of products sold, excluding depreciation and amortization and other items 252,400,000 254,700,000 250,400,000 262,000,000 251,000,000 267,300,000 294,800,000 302,300,000 1,019,500,000 1,115,400,000 1,117,500,000              
Lower of cost or market inventory write-down 0 0 0 4,900,000 2,600,000 0 0 0 4,900,000 2,600,000 0              
Unrealized (gain) loss on derivative instruments (1,800,000) (2,000,000) (10,900,000) (4,000,000) (4,300,000) 1,700,000 1,500,000 4,500,000 (18,700,000) 3,400,000 10,400,000              
Depreciation and amortization                 36,000,000 32,400,000 31,100,000              
Selling, general, administrative, research and development                 105,000,000 88,100,000 81,400,000              
Net periodic postretirement benefit cost (income) relating to VEBAs – Note 6                 3,400,000 2,400,000 (23,700,000)              
(Gain) loss on removal of Union VEBA net assets – Note 6                 (100,000) 493,400,000 0              
Total selling, administrative, research and development and general                 108,300,000 583,900,000 57,700,000              
Other operating charges, net                 2,800,000 100,000 1,500,000              
Total costs and expenses                 1,152,800,000 1,737,800,000 1,218,200,000              
Operating (loss) income 45,300,000 29,800,000 57,900,000 44,800,000 35,200,000 40,500,000 37,000,000 (458,600,000) 177,800,000 (345,900,000) 137,900,000              
Interest expense                 (20,300,000) (24,100,000) (37,500,000)              
Other (expense) income:                                    
Other income, net                 (10,300,000) (1,800,000) 6,700,000              
(Loss) income before income taxes                 147,200,000 (371,800,000) 107,100,000              
Income tax provision                 (55,500,000) 135,200,000 (35,300,000)              
Earnings in equity of subsidiaries                 0 0 0              
Net income (loss) 24,500,000 $ 14,900,000 $ 26,000,000 26,300,000 13,300,000 $ 22,100,000 $ 20,200,000 (292,200,000) 91,700,000 (236,600,000) 71,800,000              
Comprehensive (loss) income                 86,700,000 (172,200,000) (3,600,000)              
Cash flows from operating activities:                                    
Net cash (used in) provided by operating activities                 164,300,000 158,800,000 124,100,000              
Cash flows from investing activities:                                    
Capital expenditures                 (76,100,000) (63,100,000) (59,400,000)              
Purchase of available for sale securities                 (255,300,000) (500,000) (93,500,000)              
Proceeds from disposition of available for sale securities                 55,000,000 84,000,000 108,200,000              
Intercompany loans receivable                 0                  
Net cash (used in) provided by investing activities [3]                 (276,400,000) 20,400,000 (44,700,000)              
Cash flows from financing activities:                                    
Repayment of principal and redemption premium of 8.25% Senior Notes [4]                 (206,000,000) (30,000,000) 0              
Issuance of 5.875% Senior Notes                 375,000,000 0 0              
Cash paid for debt issuance costs                 (6,800,000) (600,000)                
Proceeds from stock option exercises                 1,200,000 0 0              
Repayment of Convertible Notes [5]                 0 (175,000,000) 0              
Proceeds from cash-settled call options related to settlement of Convertible Notes [5]                 0 94,900,000 0              
Payment for conversion premium related to settlement of Convertible Notes [4]                 0 (94,900,000) 0              
Repayment of capital lease                 0 0 (100,000)              
Excess tax benefit upon vesting of non-vested shares and dividend payment on unvested shares expected to vest                 0 1,300,000 800,000              
Cancellation of shares to cover employees' tax withholdings upon vesting of non-vested shares                 (2,900,000) (2,800,000) (2,400,000)              
Repurchase of common stock                 (33,300,000) (49,200,000) (44,100,000)              
Cash dividends paid to stockholders                 (32,400,000) (28,100,000) (25,400,000)              
Cash dividends paid to Parent                 0   0              
Intercompany loan                 0 0 0              
Net cash provided by (used in) financing activities [3]                 94,800,000 (284,400,000) (71,200,000)              
Net increase (decrease) in cash and cash equivalents during the period                 (17,300,000) (105,200,000) 8,200,000              
Cash and cash equivalents at beginning of period       72,500,000       177,700,000 72,500,000 177,700,000 169,500,000              
Cash and cash equivalents at end of period 55,200,000       72,500,000       55,200,000 72,500,000 177,700,000              
Ownership interest by parent                       100.00%            
Parent                                    
Current assets:                                    
Cash and cash equivalents 0     0 0     0 0 0 5,000,000 $ 0     0 0 5,000,000  
Short-term investments                       0     0      
Receivables:                                    
Trade, less allowance for doubtful receivables                       0     0      
Intercompany receivables                       85,800,000     0      
Other                       0     0      
Inventories                       0     0      
Prepaid expenses and other current assets                       100,000     200,000      
Total current assets                       85,900,000     200,000      
Investments in and advances to unconsolidated affiliates                       1,012,400,000     1,077,200,000      
Property, plant and equipment – net                       0     0      
Long-term intercompany receivables                       80,200,000     0      
Deferred tax assets — net                       0     0      
Intangible assets – net                       0     0      
Goodwill                       0     0      
Other assets                       0     0      
Total                       1,178,500,000     1,077,400,000      
Current liabilities:                                    
Accounts payable                       2,200,000     500,000      
Intercompany payable                       0     106,500,000      
Accrued salaries, wages and related expenses                       0     0      
Other accrued liabilities                       2,900,000     1,400,000      
Short-term capital leases                       0     0      
Total current liabilities                       5,100,000     108,400,000      
Net liabilities of Salaried VEBA                       0     0      
Deferred tax liabilities                       0     0      
Long-term intercompany payable                       0     0      
Long-term liabilities                       0     0      
Long-term debt                       368,700,000     194,600,000      
Total liabilities                       373,800,000     303,000,000      
Total stockholders’ equity                       804,700,000     774,400,000      
Total                       1,178,500,000     1,077,400,000      
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME                                    
Net sales                 0 0 0              
Cost of products sold:                                    
Cost of products sold, excluding depreciation and amortization and other items                 0 0 0              
Lower of cost or market inventory write-down                 0 0                
Unrealized (gain) loss on derivative instruments                 0 0 0              
Depreciation and amortization                 0 0 0              
Selling, general, administrative, research and development                 4,200,000 4,300,000 4,100,000              
Net periodic postretirement benefit cost (income) relating to VEBAs – Note 6                 0 0 0              
(Gain) loss on removal of Union VEBA net assets – Note 6                 0 0                
Total selling, administrative, research and development and general                 4,200,000 4,300,000 4,100,000              
Other operating charges, net                 0 0 0              
Total costs and expenses                 4,200,000 4,300,000 4,100,000              
Operating (loss) income                 (4,200,000) (4,300,000) (4,100,000)              
Interest expense                 (21,600,000) (23,500,000) (37,500,000)              
Other (expense) income:                                    
Other income, net                 (11,100,000) (2,500,000) 3,700,000              
(Loss) income before income taxes                 (36,900,000) (30,300,000) (37,900,000)              
Income tax provision                 0 0 0              
Earnings in equity of subsidiaries                 128,600,000 (206,300,000) 109,700,000              
Net income (loss)                 91,700,000 (236,600,000) 71,800,000              
Comprehensive (loss) income                 86,700,000 (172,200,000) (3,600,000)              
Cash flows from operating activities:                                    
Net cash (used in) provided by operating activities                 177,700,000 285,700,000 35,600,000              
Cash flows from investing activities:                                    
Capital expenditures                 0 0 0              
Purchase of available for sale securities                 0 0 0              
Proceeds from disposition of available for sale securities                 0 0 0              
Intercompany loans receivable                 (166,000,000)                  
Net cash (used in) provided by investing activities                 (166,000,000) 0 0              
Cash flows from financing activities:                                    
Repayment of principal and redemption premium of 8.25% Senior Notes                 (206,000,000) (30,000,000)                
Issuance of 5.875% Senior Notes                 375,000,000                  
Cash paid for debt issuance costs                 (6,800,000) (600,000)                
Proceeds from stock option exercises                 1,200,000                  
Repayment of Convertible Notes                   (175,000,000)                
Proceeds from cash-settled call options related to settlement of Convertible Notes                   94,900,000                
Payment for conversion premium related to settlement of Convertible Notes                   (94,900,000)                
Repayment of capital lease                     0              
Excess tax benefit upon vesting of non-vested shares and dividend payment on unvested shares expected to vest                   0 0              
Cancellation of shares to cover employees' tax withholdings upon vesting of non-vested shares                 (2,900,000) (2,800,000) (2,400,000)              
Repurchase of common stock                 (33,300,000) (49,200,000) (44,100,000)              
Cash dividends paid to stockholders                 (32,400,000) (28,100,000) (25,400,000)              
Cash dividends paid to Parent                 0   0              
Intercompany loan                 (106,500,000) 0 31,300,000              
Net cash provided by (used in) financing activities                 (11,700,000) (285,700,000) (40,600,000)              
Net increase (decrease) in cash and cash equivalents during the period                 0 0 (5,000,000)              
Cash and cash equivalents at beginning of period       0       0 0 0 5,000,000              
Cash and cash equivalents at end of period 0       0       0 0 0              
Guarantor Subsidiaries                                    
Current assets:                                    
Cash and cash equivalents 52,900,000     72,200,000 72,200,000     175,300,000 72,200,000 175,300,000 157,700,000 52,900,000     72,200,000 175,300,000 157,700,000  
Short-term investments                       231,000,000     30,000,000      
Receivables:                                    
Trade, less allowance for doubtful receivables                       133,100,000     114,000,000      
Intercompany receivables                       100,000     111,200,000      
Other                       11,400,000     3,800,000      
Inventories                       197,500,000     216,300,000      
Prepaid expenses and other current assets                       18,000,000     56,200,000      
Total current assets                       644,000,000     603,700,000      
Investments in and advances to unconsolidated affiliates                       40,100,000     31,400,000      
Property, plant and equipment – net                       499,500,000     464,300,000      
Long-term intercompany receivables                       0     0      
Deferred tax assets — net                       154,900,000     155,600,000      
Intangible assets – net                       26,400,000     30,500,000      
Goodwill                       37,200,000     37,200,000      
Other assets                       33,400,000     19,500,000      
Total                       1,435,500,000     1,342,200,000      
Current liabilities:                                    
Accounts payable                       68,900,000     73,600,000      
Intercompany payable                       86,400,000     14,800,000      
Accrued salaries, wages and related expenses                       47,200,000     38,300,000      
Other accrued liabilities                       52,400,000     52,300,000      
Short-term capital leases                       200,000     100,000      
Total current liabilities                       255,100,000     179,100,000      
Net liabilities of Salaried VEBA                       28,600,000     19,000,000      
Deferred tax liabilities                       0     0      
Long-term intercompany payable                       85,100,000     3,100,000      
Long-term liabilities                       70,500,000     81,300,000      
Long-term debt                       0     0      
Total liabilities                       439,300,000     282,500,000      
Total stockholders’ equity                       996,200,000     1,059,700,000      
Total                       1,435,500,000     1,342,200,000      
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME                                    
Net sales                 1,301,600,000 1,361,600,000 1,323,400,000              
Cost of products sold:                                    
Cost of products sold, excluding depreciation and amortization and other items                 1,000,600,000 1,095,600,000 1,098,300,000              
Lower of cost or market inventory write-down                 4,900,000 2,600,000                
Unrealized (gain) loss on derivative instruments                 (18,700,000) 3,400,000 10,400,000              
Depreciation and amortization                 34,000,000 31,300,000 30,000,000              
Selling, general, administrative, research and development                 95,000,000 76,500,000 69,700,000              
Net periodic postretirement benefit cost (income) relating to VEBAs – Note 6                 3,400,000 2,400,000 (23,700,000)              
(Gain) loss on removal of Union VEBA net assets – Note 6                 (100,000) 493,400,000                
Total selling, administrative, research and development and general                 98,300,000 572,300,000 46,000,000              
Other operating charges, net                 2,800,000 100,000 1,500,000              
Total costs and expenses                 1,121,900,000 1,705,300,000 1,186,200,000              
Operating (loss) income                 179,700,000 (343,700,000) 137,200,000              
Interest expense                 1,200,000 (900,000) (600,000)              
Other (expense) income:                                    
Other income, net                 900,000 3,500,000 3,200,000              
(Loss) income before income taxes                 181,800,000 (341,100,000) 139,800,000              
Income tax provision                 (69,000,000) 122,500,000 (50,200,000)              
Earnings in equity of subsidiaries                 1,700,000 900,000 6,000,000              
Net income (loss)                 114,500,000 (217,700,000) 95,600,000              
Comprehensive (loss) income                 109,800,000 (153,500,000) 19,900,000              
Cash flows from operating activities:                                    
Net cash (used in) provided by operating activities                 177,300,000 (127,200,000) 351,800,000              
Cash flows from investing activities:                                    
Capital expenditures                 (74,000,000) (47,900,000) (56,400,000)              
Purchase of available for sale securities                 (255,300,000) (500,000) (93,500,000)              
Proceeds from disposition of available for sale securities                 55,000,000 84,000,000 108,200,000              
Intercompany loans receivable                 110,400,000                  
Net cash (used in) provided by investing activities                 (163,900,000) 35,600,000 (41,700,000)              
Cash flows from financing activities:                                    
Repayment of principal and redemption premium of 8.25% Senior Notes                 0 0                
Issuance of 5.875% Senior Notes                 0                  
Cash paid for debt issuance costs                 0 0                
Proceeds from stock option exercises                 0                  
Repayment of Convertible Notes                   0                
Proceeds from cash-settled call options related to settlement of Convertible Notes                   0                
Payment for conversion premium related to settlement of Convertible Notes                   0                
Repayment of capital lease                     (100,000)              
Excess tax benefit upon vesting of non-vested shares and dividend payment on unvested shares expected to vest                   1,300,000 800,000              
Cancellation of shares to cover employees' tax withholdings upon vesting of non-vested shares                 0 0 0              
Repurchase of common stock                 0 0 0              
Cash dividends paid to stockholders                 0 0 0              
Cash dividends paid to Parent                 (200,000,000)   (270,000,000)              
Intercompany loan                 167,300,000 (12,800,000) (23,200,000)              
Net cash provided by (used in) financing activities                 (32,700,000) (11,500,000) (292,500,000)              
Net increase (decrease) in cash and cash equivalents during the period                 (19,300,000) (103,100,000) 17,600,000              
Cash and cash equivalents at beginning of period       72,200,000       175,300,000 72,200,000 175,300,000 157,700,000              
Cash and cash equivalents at end of period 52,900,000       72,200,000       52,900,000 72,200,000 175,300,000              
Non-Guarantor Subsidiaries                                    
Current assets:                                    
Cash and cash equivalents 2,300,000     300,000 300,000     2,400,000 300,000 2,400,000 6,800,000 2,300,000     300,000 2,400,000 6,800,000  
Short-term investments                       0     0      
Receivables:                                    
Trade, less allowance for doubtful receivables                       4,600,000     2,700,000      
Intercompany receivables                       600,000     1,100,000      
Other                       500,000     2,300,000      
Inventories                       8,000,000     6,600,000      
Prepaid expenses and other current assets                       900,000     1,700,000      
Total current assets                       16,900,000     14,700,000      
Investments in and advances to unconsolidated affiliates                       0     0      
Property, plant and equipment – net                       31,400,000     31,100,000      
Long-term intercompany receivables                       4,900,000     3,100,000      
Deferred tax assets — net                       0     0      
Intangible assets – net                       0     0      
Goodwill                       0     0      
Other assets                       0     100,000      
Total                       53,200,000     49,000,000      
Current liabilities:                                    
Accounts payable                       4,700,000     2,600,000      
Intercompany payable                       100,000     4,000,000      
Accrued salaries, wages and related expenses                       1,900,000     1,500,000      
Other accrued liabilities                       (700,000)     400,000      
Short-term capital leases                       0     0      
Total current liabilities                       6,000,000     8,500,000      
Net liabilities of Salaried VEBA                       0     0      
Deferred tax liabilities                       3,300,000     2,100,000      
Long-term intercompany payable                       0     0      
Long-term liabilities                       2,700,000     6,200,000      
Long-term debt                       0     0      
Total liabilities                       12,000,000     16,800,000      
Total stockholders’ equity                       41,200,000     32,200,000      
Total                       53,200,000     49,000,000      
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME                                    
Net sales                 103,400,000 123,300,000 133,900,000              
Cost of products sold:                                    
Cost of products sold, excluding depreciation and amortization and other items                 90,000,000 108,400,000 117,800,000              
Lower of cost or market inventory write-down                 0 0                
Unrealized (gain) loss on derivative instruments                 0 0 0              
Depreciation and amortization                 2,000,000 1,100,000 1,100,000              
Selling, general, administrative, research and development                 8,400,000 9,300,000 9,900,000              
Net periodic postretirement benefit cost (income) relating to VEBAs – Note 6                 0 0 0              
(Gain) loss on removal of Union VEBA net assets – Note 6                 0 0                
Total selling, administrative, research and development and general                 8,400,000 9,300,000 9,900,000              
Other operating charges, net                 0 0 0              
Total costs and expenses                 100,400,000 118,800,000 128,800,000              
Operating (loss) income                 3,000,000 4,500,000 5,100,000              
Interest expense                 0 0 0              
Other (expense) income:                                    
Other income, net                 0 (2,500,000) 400,000              
(Loss) income before income taxes                 3,000,000 2,000,000 5,500,000              
Income tax provision                 (600,000) 1,300,000 800,000              
Earnings in equity of subsidiaries                 0 0 0              
Net income (loss)                 2,400,000 3,300,000 6,300,000              
Comprehensive (loss) income                 2,100,000 3,500,000 6,600,000              
Cash flows from operating activities:                                    
Net cash (used in) provided by operating activities                 9,300,000 300,000 6,700,000              
Cash flows from investing activities:                                    
Capital expenditures                 (2,100,000) (15,200,000) (3,000,000)              
Purchase of available for sale securities                 0 0 0              
Proceeds from disposition of available for sale securities                 0 0 0              
Intercompany loans receivable                 (1,300,000)                  
Net cash (used in) provided by investing activities                 (3,400,000) (15,200,000) (3,000,000)              
Cash flows from financing activities:                                    
Repayment of principal and redemption premium of 8.25% Senior Notes                 0 0                
Issuance of 5.875% Senior Notes                 0                  
Cash paid for debt issuance costs                 0 0                
Proceeds from stock option exercises                 0                  
Repayment of Convertible Notes                   0                
Proceeds from cash-settled call options related to settlement of Convertible Notes                   0                
Payment for conversion premium related to settlement of Convertible Notes                   0                
Repayment of capital lease                     0              
Excess tax benefit upon vesting of non-vested shares and dividend payment on unvested shares expected to vest                   0 0              
Cancellation of shares to cover employees' tax withholdings upon vesting of non-vested shares                 0 0 0              
Repurchase of common stock                 0 0 0              
Cash dividends paid to stockholders                 0 0 0              
Cash dividends paid to Parent                 0   0              
Intercompany loan                 (3,900,000) 12,800,000 (8,100,000)              
Net cash provided by (used in) financing activities                 (3,900,000) 12,800,000 (8,100,000)              
Net increase (decrease) in cash and cash equivalents during the period                 2,000,000 (2,100,000) (4,400,000)              
Cash and cash equivalents at beginning of period       300,000       2,400,000 300,000 2,400,000 6,800,000              
Cash and cash equivalents at end of period 2,300,000       300,000       2,300,000 300,000 2,400,000              
Senior Notes | Senior Notes Due 2024 [Member]                                    
Cash flows from financing activities:                                    
Principal amount of notes                           $ 375,000,000        
Debt Instrument, Interest Rate, Stated Percentage                           5.875%        
Senior Notes | Senior Notes Due 2020                                    
Current liabilities:                                    
Long-term debt                         $ 197,800,000          
Cash flows from financing activities:                                    
Repayment of principal and redemption premium of 8.25% Senior Notes                   (30,000,000)                
Principal amount of notes                                   $ 225,000,000
Debt Instrument, Interest Rate, Stated Percentage                                   8.25%
Consolidating Adjustments                                    
Current assets:                                    
Cash and cash equivalents 0     0 0     0 0 0 0 0     0 $ 0 $ 0  
Short-term investments                       0     0      
Receivables:                                    
Trade, less allowance for doubtful receivables                       0     0      
Intercompany receivables                       (86,500,000)     (112,300,000)      
Other                       0     0      
Inventories                       (3,900,000)     (3,300,000)      
Prepaid expenses and other current assets                       (500,000)     (1,400,000)      
Total current assets                       (90,900,000)     (117,000,000)      
Investments in and advances to unconsolidated affiliates                       (1,052,500,000)     (1,108,600,000)      
Property, plant and equipment – net                       0     0      
Long-term intercompany receivables                       (85,100,000)     (3,100,000)      
Deferred tax assets — net                       4,800,000     7,000,000      
Intangible assets – net                       0     0      
Goodwill                       0     0      
Other assets                       0     0      
Total                       (1,223,700,000)     (1,221,700,000)      
Current liabilities:                                    
Accounts payable                       0     0      
Intercompany payable                       (86,500,000)     (125,300,000)      
Accrued salaries, wages and related expenses                       0     0      
Other accrued liabilities                       (14,700,000)     (1,400,000)      
Short-term capital leases                       0     0      
Total current liabilities                       (101,200,000)     (126,700,000)      
Net liabilities of Salaried VEBA                       0     0      
Deferred tax liabilities                       0     0      
Long-term intercompany payable                       (85,100,000)     (3,100,000)      
Long-term liabilities                       0     0      
Long-term debt                       0     0      
Total liabilities                       (186,300,000)     (129,800,000)      
Total stockholders’ equity                       (1,037,400,000)     (1,091,900,000)      
Total                       $ (1,223,700,000)     $ (1,221,700,000)      
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME                                    
Net sales                 (74,400,000) (93,000,000) (101,200,000)              
Cost of products sold:                                    
Cost of products sold, excluding depreciation and amortization and other items                 (71,100,000) (88,600,000) (98,600,000)              
Lower of cost or market inventory write-down                 0 0                
Unrealized (gain) loss on derivative instruments                 0 0 0              
Depreciation and amortization                 0 0 0              
Selling, general, administrative, research and development                 (2,600,000) (2,000,000) (2,300,000)              
Net periodic postretirement benefit cost (income) relating to VEBAs – Note 6                 0 0 0              
(Gain) loss on removal of Union VEBA net assets – Note 6                 0 0                
Total selling, administrative, research and development and general                 (2,600,000) (2,000,000) (2,300,000)              
Other operating charges, net                 0 0 0              
Total costs and expenses                 (73,700,000) (90,600,000) (100,900,000)              
Operating (loss) income                 (700,000) (2,400,000) (300,000)              
Interest expense                 100,000 300,000 600,000              
Other (expense) income:                                    
Other income, net                 (100,000) (300,000) (600,000)              
(Loss) income before income taxes                 (700,000) (2,400,000) (300,000)              
Income tax provision                 14,100,000 11,400,000 14,100,000              
Earnings in equity of subsidiaries                 (130,300,000) 205,400,000 (115,700,000)              
Net income (loss)                 (116,900,000) 214,400,000 (101,900,000)              
Comprehensive (loss) income                 (111,900,000) 150,000,000 (26,500,000)              
Cash flows from operating activities:                                    
Net cash (used in) provided by operating activities                 (200,000,000) 0 (270,000,000)              
Cash flows from investing activities:                                    
Capital expenditures                 0 0 0              
Purchase of available for sale securities                 0 0 0              
Proceeds from disposition of available for sale securities                 0 0 0              
Intercompany loans receivable                 56,900,000                  
Net cash (used in) provided by investing activities                 56,900,000 0 0              
Cash flows from financing activities:                                    
Repayment of principal and redemption premium of 8.25% Senior Notes                 0 0                
Issuance of 5.875% Senior Notes                 0                  
Cash paid for debt issuance costs                 0 0                
Proceeds from stock option exercises                 0                  
Repayment of Convertible Notes                   0                
Proceeds from cash-settled call options related to settlement of Convertible Notes                   0                
Payment for conversion premium related to settlement of Convertible Notes                   0                
Repayment of capital lease                     0              
Excess tax benefit upon vesting of non-vested shares and dividend payment on unvested shares expected to vest                   0 0              
Cancellation of shares to cover employees' tax withholdings upon vesting of non-vested shares                 0 0 0              
Repurchase of common stock                 0 0 0              
Cash dividends paid to stockholders                 0 0 0              
Cash dividends paid to Parent                 200,000,000   270,000,000              
Intercompany loan                 (56,900,000) 0 0              
Net cash provided by (used in) financing activities                 143,100,000 0 270,000,000              
Net increase (decrease) in cash and cash equivalents during the period                 0 0 0              
Cash and cash equivalents at beginning of period       $ 0       $ 0 0 0 0              
Cash and cash equivalents at end of period $ 0       $ 0       $ 0 $ 0 $ 0              
[1] See Note 1 for discussion of our adoption of ASU 2015-03 and ASU 2015-17 (as defined in Note 1).
[2] See Note 5 and Note 8 for discussion of our adoption of ASU 2016-09 (as defined in Note 1).
[3] See Note 13 for supplemental disclosure on non-cash transactions.
[4] See Note 3 for more information relating to the 8.25% Senior Notes (defined in Note 3) and the Convertible Notes.
[5] See Note 2 for the impact of reclassifying repair parts to other current and other long-term assets.