XML 65 R54.htm IDEA: XBRL DOCUMENT v3.5.0.2
Financial Information for Subsidiary and Guarantor Parent (B.S.) (Details) - USD ($)
$ in Millions
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
ASSETS        
Cash and cash equivalents $ 188.4 $ 149.8 $ 197.5 $ 269.5
Accounts receivable, net 454.0 400.3    
Intercompany notes receivable 0.0 0.0    
Inventories, net 1,078.9 1,271.6    
Prepaid expenses and other current assets 40.8 45.9    
Total current assets 1,762.1 1,867.6    
Property, plant and equipment, net 2,514.4 2,928.2    
Goodwill 644.4 651.4    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 0.0 0.0    
Other assets 271.4 304.5    
Total assets 5,192.3 5,751.7    
LIABILITIES AND EQUITY        
Accounts payable 285.2 380.8    
Accrued liabilities 310.9 301.8    
Intercompany notes payable 0.0 0.0    
Short-term debt and current portion of long-term debt 5.4 3.9    
Total current liabilities 601.5 686.5    
Long-term debt 1,870.4 1,491.8    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 311.6 359.2    
Pension liabilities 708.6 833.8    
Deferred income taxes 51.3 75.6    
Other long-term liabilities 86.2 108.3    
Total liabilities 3,629.6 3,555.2    
Redeemable noncontrolling interest 0.0 12.1    
Total stockholders’ equity 1,562.7 2,184.4 $ 2,505.5 $ 2,709.3
Total Liabilities and Equity 5,192.3 5,751.7    
Reportable Legal Entities | 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 3.3 9.3    
Total current assets 5.7 9.8    
Property, plant and equipment, net 1.5 2.2    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 5,363.3 5,742.5    
Other assets 22.1 13.4    
Total assets 5,392.6 5,767.9    
LIABILITIES AND EQUITY        
Accounts payable 3.5 4.8    
Accrued liabilities 35.6 42.1    
Intercompany notes payable 1,442.1 1,325.4    
Short-term debt and current portion of long-term debt 0.7 0.7    
Total current liabilities 1,481.9 1,373.0    
Long-term debt 1,620.9 1,341.7    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 658.9 778.0    
Deferred income taxes 51.3 75.6    
Other long-term liabilities 16.9 15.2    
Total liabilities 3,829.9 3,583.5    
Redeemable noncontrolling interest   0.0    
Total stockholders’ equity 1,562.7 2,184.4    
Total Liabilities and Equity 5,392.6 5,767.9    
Reportable Legal Entities | Subsidiary        
ASSETS        
Cash and cash equivalents 4.3 2.8    
Accounts receivable, net 115.7 100.3    
Intercompany notes receivable 0.0 0.0    
Inventories, net 137.6 239.9    
Prepaid expenses and other current assets 4.9 3.8    
Total current assets 262.5 346.8    
Property, plant and equipment, net 1,587.7 1,559.9    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 37.7 37.7    
Other assets 26.1 23.0    
Total assets 1,914.0 1,967.4    
LIABILITIES AND EQUITY        
Accounts payable 123.9 171.1    
Accrued liabilities 91.0 74.0    
Intercompany notes payable 1,513.7 1,276.1    
Short-term debt and current portion of long-term debt 0.3 0.1    
Total current liabilities 1,728.9 1,521.3    
Long-term debt 149.9 149.7    
Intercompany notes payable 200.0 200.0    
Accrued postretirement benefits 245.1 280.0    
Pension liabilities 4.7 5.2    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 18.8 20.7    
Total liabilities 2,347.4 2,176.9    
Redeemable noncontrolling interest   0.0    
Total stockholders’ equity (433.4) (209.5)    
Total Liabilities and Equity 1,914.0 1,967.4    
Reportable Legal Entities | NonGuarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 181.8 146.6    
Accounts receivable, net 338.2 299.9    
Intercompany notes receivable 2,955.8 2,601.5    
Inventories, net 941.3 1,031.7    
Prepaid expenses and other current assets 32.6 32.8    
Total current assets 4,449.7 4,112.5    
Property, plant and equipment, net 925.2 1,366.1    
Goodwill 644.4 651.4    
Intercompany notes receivable 200.0 200.0    
Investment in subsidiaries 0.0 0.0    
Other assets 223.2 268.1    
Total assets 6,442.5 6,598.1    
LIABILITIES AND EQUITY        
Accounts payable 157.8 204.9    
Accrued liabilities 184.3 185.7    
Intercompany notes payable 0.0 0.0    
Short-term debt and current portion of long-term debt 4.4 3.1    
Total current liabilities 346.5 393.7    
Long-term debt 99.6 0.4    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 66.5 79.2    
Pension liabilities 45.0 50.6    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 50.5 72.4    
Total liabilities 608.1 596.3    
Redeemable noncontrolling interest   12.1    
Total stockholders’ equity 5,834.4 5,989.7    
Total Liabilities and Equity 6,442.5 6,598.1    
Eliminations        
ASSETS        
Cash and cash equivalents 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Intercompany notes receivable (2,955.8) (2,601.5)    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 0.0 0.0    
Total current assets (2,955.8) (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 (5,401.0) (5,780.2)    
Other assets 0.0 0.0    
Total assets (8,556.8) (8,581.7)    
LIABILITIES AND EQUITY        
Accounts payable 0.0 0.0    
Accrued liabilities 0.0 0.0    
Intercompany notes payable (2,955.8) (2,601.5)    
Short-term debt and current portion of long-term debt 0.0 0.0    
Total current liabilities (2,955.8) (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 (3,155.8) (2,801.5)    
Redeemable noncontrolling interest   0.0    
Total stockholders’ equity (5,401.0) (5,780.2)    
Total Liabilities and Equity $ (8,556.8) $ (8,581.7)