XML 62 R51.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Information for Subsidiary and Guarantor Parent (B.S.) (Details) - USD ($)
$ in Millions
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
ASSETS        
Cash and cash equivalents $ 124.9 $ 229.6 $ 188.4 $ 149.8
Accounts receivable, net 525.9 452.1    
Intercompany notes receivable 0.0 0.0    
Inventories, net 1,101.1 1,037.0    
Prepaid expenses and other current assets 52.2 47.8    
Total current assets 1,804.1 1,766.5    
Property, plant and equipment, net 2,490.9 2,498.9    
Goodwill 531.9 641.9    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 0.0 0.0    
Other assets 248.2 262.7    
Total assets 5,075.1 5,170.0    
LIABILITIES AND EQUITY        
Accounts payable 350.5 294.3    
Accrued liabilities 286.7 309.3    
Intercompany notes payable 0.0 0.0    
Short term debt and current portion of long-term debt 36.4 105.1    
Total current liabilities 673.6 708.7    
Long-term debt 1,877.7 1,771.9    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 303.2 317.7    
Pension liabilities 678.2 827.9    
Deferred income taxes 14.1 15.6    
Other long-term liabilities 80.8 83.4    
Total liabilities 3,627.6 3,725.2    
Total stockholders’ equity 1,447.5 1,444.8 $ 1,562.7 $ 2,184.4
Total Liabilities and Equity 5,075.1 5,170.0    
Reportable Legal Entities | Parent Company        
ASSETS        
Cash and cash equivalents 2.1 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 9.7 6.6    
Total current assets 11.9 9.0    
Property, plant and equipment, net 0.9 1.3    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 5,524.0 5,241.2    
Other assets 26.5 23.0    
Total assets 5,563.3 5,274.5    
LIABILITIES AND EQUITY        
Accounts payable 3.7 3.1    
Accrued liabilities 42.9 54.6    
Intercompany notes payable 1,783.8 1,341.1    
Short term debt and current portion of long-term debt 0.3 0.4    
Total current liabilities 1,830.7 1,399.2    
Long-term debt 1,623.8 1,621.7    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 0.0 0.0    
Pension liabilities 630.5 778.5    
Deferred income taxes 14.1 15.6    
Other long-term liabilities 16.7 14.7    
Total liabilities 4,115.8 3,829.7    
Total stockholders’ equity 1,447.5 1,444.8    
Total Liabilities and Equity 5,563.3 5,274.5    
Reportable Legal Entities | Subsidiary        
ASSETS        
Cash and cash equivalents 7.4 2.5    
Accounts receivable, net 140.1 107.8    
Intercompany notes receivable 0.0 0.0    
Inventories, net 154.2 106.7    
Prepaid expenses and other current assets 10.0 5.2    
Total current assets 311.7 222.2    
Property, plant and equipment, net 1,579.6 1,583.6    
Goodwill 0.0 0.0    
Intercompany notes receivable 0.0 0.0    
Investment in subsidiaries 37.7 37.7    
Other assets 18.6 25.5    
Total assets 1,947.6 1,869.0    
LIABILITIES AND EQUITY        
Accounts payable 148.8 97.4    
Accrued liabilities 83.1 83.3    
Intercompany notes payable 1,641.9 1,551.8    
Short term debt and current portion of long-term debt 0.3 0.3    
Total current liabilities 1,874.1 1,732.8    
Long-term debt 149.8 150.0    
Intercompany notes payable 200.0 200.0    
Accrued postretirement benefits 235.6 244.0    
Pension liabilities 4.8 5.2    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 18.4 18.1    
Total liabilities 2,482.7 2,350.1    
Total stockholders’ equity (535.1) (481.1)    
Total Liabilities and Equity 1,947.6 1,869.0    
Reportable Legal Entities | NonGuarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 115.4 224.8    
Accounts receivable, net 385.7 344.2    
Intercompany notes receivable 3,425.7 2,892.9    
Inventories, net 946.9 930.3    
Prepaid expenses and other current assets 32.5 36.0    
Total current assets 4,906.2 4,428.2    
Property, plant and equipment, net 910.4 914.0    
Goodwill 531.9 641.9    
Intercompany notes receivable 200.0 200.0    
Investment in subsidiaries 0.0 0.0    
Other assets 203.1 214.2    
Total assets 6,751.6 6,398.3    
LIABILITIES AND EQUITY        
Accounts payable 198.0 193.8    
Accrued liabilities 160.7 171.4    
Intercompany notes payable 0.0 0.0    
Short term debt and current portion of long-term debt 35.8 104.4    
Total current liabilities 394.5 469.6    
Long-term debt 104.1 0.2    
Intercompany notes payable 0.0 0.0    
Accrued postretirement benefits 67.6 73.7    
Pension liabilities 42.9 44.2    
Deferred income taxes 0.0 0.0    
Other long-term liabilities 45.7 50.6    
Total liabilities 654.8 638.3    
Total stockholders’ equity 6,096.8 5,760.0    
Total Liabilities and Equity 6,751.6 6,398.3    
Eliminations        
ASSETS        
Cash and cash equivalents 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Intercompany notes receivable (3,425.7) (2,892.9)    
Inventories, net 0.0 0.0    
Prepaid expenses and other current assets 0.0 0.0    
Total current assets (3,425.7) (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 (5,561.7) (5,278.9)    
Other assets 0.0 0.0    
Total assets (9,187.4) (8,371.8)    
LIABILITIES AND EQUITY        
Accounts payable 0.0 0.0    
Accrued liabilities 0.0 0.0    
Intercompany notes payable (3,425.7) (2,892.9)    
Short term debt and current portion of long-term debt 0.0 0.0    
Total current liabilities (3,425.7) (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 (3,625.7) (3,092.9)    
Total stockholders’ equity (5,561.7) (5,278.9)    
Total Liabilities and Equity $ (9,187.4) $ (8,371.8)