XML 61 R49.htm IDEA: XBRL DOCUMENT v3.7.0.1
Financial Information for Subsidiary and Guarantor Parent (B.S.) (Details) - USD ($)
$ in Millions
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
ASSETS        
Cash and cash equivalents $ 154.6 $ 229.6 $ 322.3 $ 149.8
Accounts receivable, net 538.6 452.1    
Intercompany notes receivable 0.0 0.0    
Inventories, net 1,076.2 1,037.0    
Prepaid expenses and other current assets 30.7 47.8    
Total current assets 1,800.1 1,766.5    
Property, plant and equipment, net 2,492.3 2,498.9    
Goodwill 643.5 641.9    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 0.0 0.0    
Other assets 250.4 262.7    
Total assets 5,186.3 5,170.0    
LIABILITIES AND EQUITY        
Accounts payable 355.5 294.3    
Accrued liabilities 278.0 309.3    
Intercompany notes payable 0.0 0.0    
Short term debt and current portion of long-term debt 67.5 105.1    
Total current liabilities 701.0 708.7    
Long-term debt 1,876.6 1,771.9    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 308.0 317.7    
Pension liabilities 682.9 827.9    
Deferred income taxes 20.1 15.6    
Other long-term liabilities 83.3 83.4    
Total liabilities 3,671.9 3,725.2    
Total stockholders’ equity 1,514.4 1,444.8 $ 2,099.3 $ 2,184.4
Total Liabilities and Equity 5,186.3 5,170.0    
Reportable Legal Entities | Parent Company        
ASSETS        
Cash and cash equivalents 2.5 2.3    
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 5.3 6.6    
Total current assets 7.9 9.0    
Property, plant and equipment, net 1.1 1.3    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 5,498.2 5,241.2    
Other assets 26.8 23.0    
Total assets 5,534.0 5,274.5    
LIABILITIES AND EQUITY        
Accounts payable 3.1 3.1    
Accrued liabilities 51.8 54.6    
Intercompany notes payable 1,670.6 1,341.1    
Short term debt and current portion of long-term debt 0.3 0.4    
Total current liabilities 1,725.8 1,399.2    
Long-term debt 1,623.1 1,621.7    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 634.8 778.5    
Deferred income taxes 20.1 15.6    
Other long-term liabilities 15.8 14.7    
Total liabilities 4,019.6 3,829.7    
Total stockholders’ equity 1,514.4 1,444.8    
Total Liabilities and Equity 5,534.0 5,274.5    
Reportable Legal Entities | Subsidiary        
ASSETS        
Cash and cash equivalents 2.6 2.5    
Accounts receivable, net 136.8 107.8    
Intercompany notes receivable 0.0 0.0    
Inventories, net 160.2 106.7    
Prepaid expenses and other current assets 4.1 5.2    
Total current assets 303.7 222.2    
Property, plant and equipment, net 1,585.6 1,583.6    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 37.7 37.7    
Other assets 19.3 25.5    
Total assets 1,946.3 1,869.0    
LIABILITIES AND EQUITY        
Accounts payable 161.2 97.4    
Accrued liabilities 75.9 83.3    
Intercompany notes payable 1,611.4 1,551.8    
Short term debt and current portion of long-term debt 0.3 0.3    
Total current liabilities 1,848.8 1,732.8    
Long-term debt 149.8 150.0    
Intercompany notes payable 200.0 200.0    
Accrued postretirement benefits 238.4 244.0    
Pension liabilities 4.9 5.2    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 18.6 18.1    
Total liabilities 2,460.5 2,350.1    
Total stockholders’ equity (514.2) (481.1)    
Total Liabilities and Equity 1,946.3 1,869.0    
Reportable Legal Entities | NonGuarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 149.5 224.8    
Accounts receivable, net 401.7 344.2    
Intercompany notes receivable 3,282.0 2,892.9    
Inventories, net 916.0 930.3    
Prepaid expenses and other current assets 21.3 36.0    
Total current assets 4,770.5 4,428.2    
Property, plant and equipment, net 905.6 914.0    
Goodwill 643.5 641.9    
Intercompany notes receivable 200.0 200.0    
Investment in subsidiaries 0.0 0.0    
Other assets 204.3 214.2    
Total assets 6,723.9 6,398.3    
LIABILITIES AND EQUITY        
Accounts payable 191.2 193.8    
Accrued liabilities 150.3 171.4    
Intercompany notes payable 0.0 0.0    
Short term debt and current portion of long-term debt 66.9 104.4    
Total current liabilities 408.4 469.6    
Long-term debt 103.7 0.2    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 69.6 73.7    
Pension liabilities 43.2 44.2    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 48.9 50.6    
Total liabilities 673.8 638.3    
Total stockholders’ equity 6,050.1 5,760.0    
Total Liabilities and Equity 6,723.9 6,398.3    
Eliminations        
ASSETS        
Cash and cash equivalents 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Intercompany notes receivable (3,282.0) (2,892.9)    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 0.0 0.0    
Total current assets (3,282.0) (2,892.9)    
Property, plant and equipment, net 0.0 0.0    
Goodwill 0.0 0.0    
Intercompany notes receivable (200.0) (200.0)    
Investment in subsidiaries (5,535.9) (5,278.9)    
Other assets 0.0 0.0    
Total assets (9,017.9) (8,371.8)    
LIABILITIES AND EQUITY        
Accounts payable 0.0 0.0    
Accrued liabilities 0.0 0.0    
Intercompany notes payable (3,282.0) (2,892.9)    
Short term debt and current portion of long-term debt 0.0 0.0    
Total current liabilities (3,282.0) (2,892.9)    
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 (3,482.0) (3,092.9)    
Total stockholders’ equity (5,535.9) (5,278.9)    
Total Liabilities and Equity $ (9,017.9) $ (8,371.8)