XML 63 R48.htm IDEA: XBRL DOCUMENT v3.4.0.3
Financial Information for Subsidiary and Guarantor Parent (B.S.) (Details) - USD ($)
$ in Millions
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2014
ASSETS        
Cash and cash equivalents $ 156.9 $ 149.8 $ 238.0 $ 269.5
Accounts receivable, net 442.4 400.3    
Intercompany notes receivable 0.0 0.0    
Inventories, net 1,166.3 1,271.6    
Prepaid expenses and other current assets 35.1 45.9    
Total current assets 1,800.7 1,867.6    
Property, plant and equipment, net 2,962.1 2,928.2    
Goodwill 648.6 651.4    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 0.0 0.0    
Other assets 307.7 304.5    
Total assets 5,719.1 5,751.7    
LIABILITIES AND EQUITY        
Accounts payable 340.4 380.8    
Accrued liabilities 291.3 292.0    
Pension liabilities 40.5 9.8    
Intercompany notes payable 0.0 0.0    
Short-term debt and current portion of long-term debt 156.5 3.9    
Total current liabilities 828.7 686.5    
Long-term debt 1,492.7 1,491.8    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 328.3 359.2    
Pension liabilities 799.0 833.8    
Deferred income taxes 59.1 75.6    
Other long-term liabilities 106.8 108.3    
Total liabilities 3,614.6 3,555.2    
Redeemable noncontrolling interest 6.1 12.1    
Total stockholders’ equity 2,098.4 2,184.4 $ 2,708.0 $ 2,709.3
Total Liabilities and Equity 5,719.1 5,751.7    
Parent Company        
ASSETS        
Cash and cash equivalents 2.3 0.4    
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 4.8 9.3    
Total current assets 7.2 9.8    
Property, plant and equipment, net 2.1 2.2    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 5,746.9 5,742.5    
Other assets 19.8 13.4    
Total assets 5,776.0 5,767.9    
LIABILITIES AND EQUITY        
Accounts payable 4.1 4.8    
Accrued liabilities 30.1 40.3    
Pension liabilities 32.8 1.8    
Intercompany notes payable 1,447.2 1,325.4    
Short-term debt and current portion of long-term debt 0.8 0.7    
Total current liabilities 1,515.0 1,373.0    
Long-term debt 1,341.9 1,341.7    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 745.6 778.0    
Deferred income taxes 59.1 75.6    
Other long-term liabilities 16.0 15.2    
Total liabilities 3,677.6 3,583.5    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity 2,098.4 2,184.4    
Total Liabilities and Equity 5,776.0 5,767.9    
Subsidiaries        
ASSETS        
Cash and cash equivalents 2.5 2.8    
Accounts receivable, net 109.1 100.3    
Intercompany notes receivable 0.0 0.0    
Inventories, net 168.6 239.9    
Prepaid expenses and other current assets 3.9 3.8    
Total current assets 284.1 346.8    
Property, plant and equipment, net 1,594.6 1,559.9    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 37.7 37.7    
Other assets 26.4 23.0    
Total assets 1,942.8 1,967.4    
LIABILITIES AND EQUITY        
Accounts payable 152.1 171.1    
Accrued liabilities 92.5 74.0    
Pension liabilities 0.0 0.0    
Intercompany notes payable 1,416.0 1,276.1    
Short-term debt and current portion of long-term debt 0.3 0.1    
Total current liabilities 1,660.9 1,521.3    
Long-term debt 150.1 149.7    
Intercompany notes payable 200.0 200.0    
Accrued postretirement benefits 254.1 280.0    
Pension liabilities 5.0 5.2    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 21.0 20.7    
Total liabilities 2,291.1 2,176.9    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity (348.3) (209.5)    
Total Liabilities and Equity 1,942.8 1,967.4    
NonGuarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 152.1 146.6    
Accounts receivable, net 333.2 299.9    
Intercompany notes receivable 2,863.2 2,601.5    
Inventories, net 997.7 1,031.7    
Prepaid expenses and other current assets 26.4 32.8    
Total current assets 4,372.6 4,112.5    
Property, plant and equipment, net 1,365.4 1,366.1    
Goodwill 648.6 651.4    
Intercompany notes receivable 200.0 200.0    
Investment in subsidiaries 0.0 0.0    
Other assets 261.5 268.1    
Total assets 6,848.1 6,598.1    
LIABILITIES AND EQUITY        
Accounts payable 184.2 204.9    
Accrued liabilities 168.7 177.7    
Pension liabilities 7.7 8.0    
Intercompany notes payable 0.0 0.0    
Short-term debt and current portion of long-term debt 155.4 3.1    
Total current liabilities 516.0 393.7    
Long-term debt 0.7 0.4    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 74.2 79.2    
Pension liabilities 48.4 50.6    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 69.8 72.4    
Total liabilities 709.1 596.3    
Redeemable noncontrolling interest 6.1 12.1    
Total stockholders’ equity 6,132.9 5,989.7    
Total Liabilities and Equity 6,848.1 6,598.1    
Consolidation Eliminations        
ASSETS        
Cash and cash equivalents 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Intercompany notes receivable (2,863.2) (2,601.5)    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 0.0 0.0    
Total current assets (2,863.2) (2,601.5)    
Property, plant and equipment, net 0.0 0.0    
Goodwill 0.0 0.0    
Intercompany notes receivable (200.0) (200.0)    
Investment in subsidiaries (5,784.6) (5,780.2)    
Other assets 0.0 0.0    
Total assets (8,847.8) (8,581.7)    
LIABILITIES AND EQUITY        
Accounts payable 0.0 0.0    
Accrued liabilities 0.0 0.0    
Pension liabilities 0.0 0.0    
Intercompany notes payable (2,863.2) (2,601.5)    
Short-term debt and current portion of long-term debt 0.0 0.0    
Total current liabilities (2,863.2) (2,601.5)    
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 (3,063.2) (2,801.5)    
Redeemable noncontrolling interest 0.0 0.0    
Total stockholders’ equity (5,784.6) (5,780.2)    
Total Liabilities and Equity $ (8,847.8) $ (8,581.7)