XML 63 R51.htm IDEA: XBRL DOCUMENT v3.3.0.814
Financial Information for Subsidiary and Guarantor Parent (B.S.) (Details) - USD ($)
$ in Millions
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
ASSETS        
Cash and cash equivalents $ 197.5 $ 269.5 $ 264.2 $ 1,026.8
Accounts receivable, net 497.5 603.6    
Intercompany notes receivable 0.0 0.0    
Inventories, net 1,356.1 1,472.8    
Prepaid expenses and other current assets 47.5 136.2    
Total current assets 2,098.6 2,482.1    
Property, plant and equipment, net 2,938.2 2,961.8    
Cost in excess of net assets acquired 780.2 780.4    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 0.0 0.0    
Other assets 344.1 358.3    
Total assets 6,161.1 6,582.6    
LIABILITIES AND EQUITY        
Accounts payable 367.1 556.7    
Accrued liabilities 329.8 323.2    
Intercompany notes payable 0.0 0.0    
Deferred income taxes 36.2 62.2    
Short-term debt and current portion of long-term debt 4.0 17.8    
Total current liabilities 737.1 959.9    
Long-term debt 1,501.6 1,509.1    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 388.9 415.8    
Pension liabilities 713.0 739.3    
Deferred income taxes 190.7 80.9    
Other long-term liabilities 112.2 156.2    
Total liabilities 3,643.5 3,861.2    
Redeemable noncontrolling interest 12.1 12.1    
Total stockholders’ equity 2,505.5 2,709.3 $ 2,979.6 $ 2,994.7
Total Liabilities and Equity 6,161.1 6,582.6    
Parent Company        
ASSETS        
Cash and cash equivalents 5.4 2.2    
Accounts receivable, net 0.1 0.1    
Intercompany notes receivable 0.0 0.0    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 5.4 63.7    
Total current assets 10.9 66.0    
Property, plant and equipment, net 2.3 2.2    
Cost in excess of net assets acquired 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 6,150.7 6,149.4    
Other assets 22.7 23.7    
Total assets 6,186.6 6,241.3    
LIABILITIES AND EQUITY        
Accounts payable 5.2 4.5    
Accrued liabilities 35.4 47.5    
Intercompany notes payable 1,386.6 1,232.6    
Deferred income taxes 36.2 62.2    
Short-term debt and current portion of long-term debt 0.6 0.5    
Total current liabilities 1,464.0 1,347.3    
Long-term debt 1,350.8 1,350.6    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 654.9 675.5    
Deferred income taxes 190.7 80.9    
Other long-term liabilities 20.7 77.7    
Total liabilities 3,681.1 3,532.0    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity 2,505.5 2,709.3    
Total Liabilities and Equity 6,186.6 6,241.3    
Subsidiaries        
ASSETS        
Cash and cash equivalents 6.9 13.8    
Accounts receivable, net 125.2 209.1    
Intercompany notes receivable 0.0 0.0    
Inventories, net 303.8 387.7    
Prepaid expenses and other current assets 4.9 13.2    
Total current assets 440.8 623.8    
Property, plant and equipment, net 1,557.2 1,545.1    
Cost in excess of net assets acquired 126.6 126.6    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 37.7 37.7    
Other assets 33.8 28.0    
Total assets 2,196.1 2,361.2    
LIABILITIES AND EQUITY        
Accounts payable 160.7 302.0    
Accrued liabilities 84.7 72.0    
Intercompany notes payable 1,174.4 1,158.2    
Deferred income taxes 0.0 0.0    
Short-term debt and current portion of long-term debt 0.1 0.1    
Total current liabilities 1,419.9 1,532.3    
Long-term debt 150.2 150.3    
Intercompany notes payable 200.0 200.0    
Accrued postretirement benefits 248.2 153.0    
Pension liabilities 5.6 6.0    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 20.9 22.5    
Total liabilities 2,044.8 2,064.1    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity 151.3 297.1    
Total Liabilities and Equity 2,196.1 2,361.2    
NonGuarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 185.2 253.5    
Accounts receivable, net 372.2 394.4    
Intercompany notes receivable 2,561.0 2,390.8    
Inventories, net 1,052.3 1,085.1    
Prepaid expenses and other current assets 37.2 59.3    
Total current assets 4,207.9 4,183.1    
Property, plant and equipment, net 1,378.7 1,414.5    
Cost in excess of net assets acquired 653.6 653.8    
Intercompany notes receivable 200.0 200.0    
Investment in subsidiaries 0.0 0.0    
Other assets 287.6 306.6    
Total assets 6,727.8 6,758.0    
LIABILITIES AND EQUITY        
Accounts payable 201.2 250.2    
Accrued liabilities 209.7 203.7    
Intercompany notes payable 0.0 0.0    
Deferred income taxes 0.0 0.0    
Short-term debt and current portion of long-term debt 3.3 17.2    
Total current liabilities 414.2 471.1    
Long-term debt 0.6 8.2    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 140.7 262.8    
Pension liabilities 52.5 57.8    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 70.6 56.0    
Total liabilities 678.6 855.9    
Redeemable noncontrolling interest 12.1 12.1    
Total stockholders’ equity 6,037.1 5,890.0    
Total Liabilities and Equity 6,727.8 6,758.0    
Consolidation Eliminations        
ASSETS        
Cash and cash equivalents 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Intercompany notes receivable (2,561.0) (2,390.8)    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 0.0 0.0    
Total current assets (2,561.0) (2,390.8)    
Property, plant and equipment, net 0.0 0.0    
Cost in excess of net assets acquired 0.0 0.0    
Intercompany notes receivable (200.0) (200.0)    
Investment in subsidiaries (6,188.4) (6,187.1)    
Other assets 0.0 0.0    
Total assets (8,949.4) (8,777.9)    
LIABILITIES AND EQUITY        
Accounts payable 0.0 0.0    
Accrued liabilities 0.0 0.0    
Intercompany notes payable (2,561.0) (2,390.8)    
Deferred income taxes 0.0 0.0    
Short-term debt and current portion of long-term debt 0.0 0.0    
Total current liabilities (2,561.0) (2,390.8)    
Long-term debt 0.0 0.0    
Intercompany notes payable (200.0) (200.0)    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 0.0 0.0    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 0.0 0.0    
Total liabilities (2,761.0) (2,590.8)    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity (6,188.4) (6,187.1)    
Total Liabilities and Equity $ (8,949.4) $ (8,777.9)