XML 114 R97.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Note 16. Financial Statements for Guarantors of Senior Notes Income Statements for Guarantors of Senior Notes (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Guarantor Obligations [Line Items]                      
Revenues $ 850.7 $ 813.6 $ 736.0 $ 604.8 $ 735.0 $ 606.9 $ 634.0 $ 533.2 $ 3,005.1 $ 2,509.1 $ 2,397.4
Cost of Goods and Services Sold 674.7 649.1 578.5 463.4 590.5 466.5 481.9 399.9 2,365.7 1,938.8 1,775.2
Selling, General and Administrative Expense 71.3 62.1 69.8 59.6 72.0 75.6 75.6 73.4 262.8 296.6 339.3
Gain (Loss) on Disposition of Property Plant Equipment 7.2 17.9 19.3 10.0 17.3 10.4 11.5 2.2 54.4 41.4 85.4
Restructuring Charges 14.7 0.0 0.0 0.0         14.7 0.0 0.0
Costs and Expenses                 2,588.8 2,194.0 2,029.1
Operating Income (Loss) 97.2 120.3 107.0 91.8 89.8 75.2 88.0 62.1 416.3 315.1 368.3
Other Nonoperating Expense                 215.6 163.5 172.9
Income (Loss) from Subsidiaries, Net of Tax                 0.0 0.0 0.0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 42.6 66.3 51.7 40.1 45.7 35.2 49.8 20.9 200.7 151.6 195.4
Income Tax Expense (Benefit) 20.3 18.2 14.1 8.9 17.7 6.7 12.5 5.7 61.5 42.6 (414.8)
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 22.3 48.1 37.6 31.2 28.0 28.5 37.3 15.2 139.2 109.0 610.2
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest (0.8) (0.4) (0.8) (1.1) (0.3) (0.2) 28.2 26.4 (3.1) 54.1 103.4
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 21.5 47.7 36.8 30.1 27.7 28.3 65.5 41.6 136.1 163.1 713.6
Net Income (Loss) Attributable to Noncontrolling Interest (0.1) (1.3) 0.4 (0.5) 0.4 0.6 1.4 1.4 (1.5) 3.8 11.1
Net Income (Loss) Attributable to Parent $ 21.6 $ 49.0 $ 36.4 $ 30.6 $ 27.3 $ 27.7 $ 64.1 $ 40.2 137.6 159.3 702.5
Other Comprehensive Income (Loss), Net of Tax                 (35.0) (13.2) 11.3
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                 101.1 149.9 724.9
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest                 (0.2) 5.2 13.7
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 101.3 144.7 711.2
Consolidation, Eliminations [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 (282.5) (301.7) (296.4)
Cost of Goods and Services Sold                 (323.1) (333.0) (320.9)
Selling, General and Administrative Expense                 0.0 0.0 0.0
Gain (Loss) on Disposition of Property Plant Equipment                 0.0 0.0 0.0
Restructuring Charges                 0.0    
Costs and Expenses                 (323.1) (333.0) (320.9)
Operating Income (Loss)                 40.6 31.3 24.5
Nonoperating Income (Expense)                 (0.5) 0.0 0.0
Income (Loss) from Subsidiaries, Net of Tax                 (258.8) (340.9) (676.3)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 (217.7) (309.6) (651.8)
Income Tax Expense (Benefit)                 (26.8) (16.4) (23.5)
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                 (190.9) (293.2) (628.3)
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                 0.0 0.0 0.0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest                 (190.9) (293.2) (628.3)
Net Income (Loss) Attributable to Noncontrolling Interest                 (1.5) 3.8 11.1
Net Income (Loss) Attributable to Parent                 (189.4) (297.0) (639.4)
Other Comprehensive Income (Loss), Net of Tax                 0.0 0.0 0.0
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                 (190.9) (293.2) (628.3)
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest                 (0.2) 5.2 13.7
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 (190.7) (298.4) (642.0)
Parent Company [Member] | Reportable Legal Entities [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 0.0 0.0 0.0
Cost of Goods and Services Sold                 2.9 2.1 3.0
Selling, General and Administrative Expense                 102.4 141.7 166.9
Gain (Loss) on Disposition of Property Plant Equipment                 (0.3) 1.0 1.1
Restructuring Charges                 2.4    
Costs and Expenses                 108.0 142.8 168.8
Operating Income (Loss)                 (108.0) (142.8) (168.8)
Nonoperating Income (Expense)                 (82.5) (70.3) (158.6)
Income (Loss) from Subsidiaries, Net of Tax                 193.5 246.8 617.0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 168.0 174.3 606.8
Income Tax Expense (Benefit)                 27.3 (1.0) (87.0)
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                 140.7 175.3 693.8
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                 (3.1) (16.0) 8.7
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest                 137.6 159.3 702.5
Net Income (Loss) Attributable to Noncontrolling Interest                 0.0 0.0 0.0
Net Income (Loss) Attributable to Parent                 137.6 159.3 702.5
Other Comprehensive Income (Loss), Net of Tax                 (26.7) (5.8) 8.3
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                 110.9 153.5 710.8
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest                 0.0 0.0 0.0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 110.9 153.5 710.8
Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 2,138.9 1,817.9 1,738.0
Cost of Goods and Services Sold                 1,802.2 1,545.2 1,389.2
Selling, General and Administrative Expense                 105.7 113.0 129.7
Gain (Loss) on Disposition of Property Plant Equipment                 24.4 17.6 71.0
Restructuring Charges                 0.2    
Costs and Expenses                 1,883.7 1,640.6 1,447.9
Operating Income (Loss)                 255.2 177.3 290.1
Nonoperating Income (Expense)                 84.2 81.3 127.2
Income (Loss) from Subsidiaries, Net of Tax                 46.6 74.6 55.5
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 217.6 170.6 218.4
Income Tax Expense (Benefit)                 60.3 48.8 (310.3)
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                 157.3 121.8 528.7
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                 0.0 0.0 0.0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest                 157.3 121.8 528.7
Net Income (Loss) Attributable to Noncontrolling Interest                 0.0 0.0 0.0
Net Income (Loss) Attributable to Parent                 157.3 121.8 528.7
Other Comprehensive Income (Loss), Net of Tax                 0.0 (0.4) 0.2
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                 157.3 121.4 528.9
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest                 0.0 0.0 0.0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 157.3 121.4 528.9
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 1,148.7 992.9 955.8
Cost of Goods and Services Sold                 883.7 724.5 703.9
Selling, General and Administrative Expense                 54.7 41.9 42.7
Gain (Loss) on Disposition of Property Plant Equipment                 30.3 22.8 13.3
Restructuring Charges                 12.1    
Costs and Expenses                 920.2 743.6 733.3
Operating Income (Loss)                 228.5 249.3 222.5
Nonoperating Income (Expense)                 214.4 152.5 204.3
Income (Loss) from Subsidiaries, Net of Tax                 18.7 19.5 3.8
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                 32.8 116.3 22.0
Income Tax Expense (Benefit)                 0.7 11.2 6.0
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                 32.1 105.1 16.0
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                 0.0 70.1 94.7
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest                 32.1 175.2 110.7
Net Income (Loss) Attributable to Noncontrolling Interest                 0.0 0.0 0.0
Net Income (Loss) Attributable to Parent                 32.1 175.2 110.7
Other Comprehensive Income (Loss), Net of Tax                 (8.3) (7.0) 2.8
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                 23.8 168.2 113.5
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest                 0.0 0.0 0.0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 $ 23.8 $ 168.2 $ 113.5