XML 89 R77.htm IDEA: XBRL DOCUMENT v3.7.0.1
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Balance Sheet)(Details) - USD ($)
$ in Millions
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents $ 168.5 $ 184.5 $ 315.6 $ 392.0
Receivables, net 774.5 675.0 813.2  
Intercompany receivables 0.0 0.0 0.0  
Income taxes receivable 25.5 25.5 36.3  
Inventories 656.3 630.4 679.5  
Other Assets, Current 44.9 30.8 32.8  
Total current assets 1,669.7 1,546.2 1,877.4  
Property, Plant and Equipment, Net 3,659.2 3,704.9 3,859.0  
Investment in subsidiaries 0.0 0.0 0.0  
Deferred income taxes 112.7 119.5 107.4  
Other Assets, Noncurrent 637.2 644.4 463.8  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible Assets, Net 615.4 629.6 663.2  
Goodwill 2,119.0 2,118.0 2,146.1 2,174.1
Total assets 8,813.2 8,762.6 9,116.9  
Current installments of long-term debt 81.8 80.5 205.1  
Accounts payable 637.3 570.8 478.1  
Intercompany payables 0.0 0.0 0.0  
Income taxes payable 8.1 7.5 14.1  
Accrued Liabilities, Current 258.2 263.8 352.3  
Total current liabilities 985.4 922.6 1,049.6  
Long-term Debt, Excluding Current Maturities 3,530.8 3,537.1 3,627.9  
Accrued pension liability 627.5 638.1 635.2  
Deferred income taxes 1,033.0 1,032.5 1,091.0  
Long-term payables—affiliates 0.0 0.0 0.0  
Other Liabilities, Noncurrent 364.9 359.3 340.4  
Total liabilities 6,541.6 6,489.6 6,744.1  
Commitments and contingencies  
Common Stock, Value, Issued 165.9 165.4 165.2  
Additional Paid in Capital, Common Stock 2,253.7 2,243.8 2,238.9  
Accumulated other comprehensive loss (502.1) (510.0) (470.2) (492.5)
Retained Earnings (Accumulated Deficit) 354.1 373.8 438.9  
Total shareholders' equity 2,271.6 2,273.0 2,372.8 2,418.8
Liabilities and Equity 8,813.2 8,762.6 9,116.9  
Parent Guarantor        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 27.5 25.2 19.8 119.4
Receivables, net 113.6 88.3 119.3  
Intercompany receivables 0.0 0.0 0.0  
Income taxes receivable 21.7 19.0 31.1  
Inventories 181.3 167.7 173.3  
Other Assets, Current 182.1 164.7 150.7  
Total current assets 526.2 464.9 494.2  
Property, Plant and Equipment, Net 509.2 510.1 501.4  
Investment in subsidiaries 6,068.3 6,035.2 5,970.8  
Deferred income taxes 123.4 133.5 177.3  
Other Assets, Noncurrent 50.0 48.1 42.8  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible Assets, Net 0.4 0.4 0.1  
Goodwill 0.0 0.0 0.0  
Total assets 7,277.5 7,192.2 7,186.6  
Current installments of long-term debt 0.8 0.6 125.4  
Accounts payable 48.6 45.3 45.9  
Intercompany payables 1,978.4 1,882.8 1,483.5  
Income taxes payable 0.0 0.0 0.0  
Accrued Liabilities, Current 130.7 124.9 267.8  
Total current liabilities 2,158.5 2,053.6 1,922.6  
Long-term Debt, Excluding Current Maturities 818.3 913.9 1,135.2  
Accrued pension liability 437.9 453.7 182.4  
Deferred income taxes 0.0 0.0 10.7  
Long-term payables—affiliates 1,301.6 1,209.1 1,291.8  
Other Liabilities, Noncurrent 289.6 288.9 271.1  
Total liabilities 5,005.9 4,919.2 4,813.8  
Common Stock, Value, Issued 165.9 165.4 165.2  
Additional Paid in Capital, Common Stock 2,253.7 2,243.8 2,238.9  
Accumulated other comprehensive loss (502.1) (510.0) (470.2)  
Retained Earnings (Accumulated Deficit) 354.1 373.8 438.9  
Total shareholders' equity 2,271.6 2,273.0 2,372.8  
Liabilities and Equity 7,277.5 7,192.2 7,186.6  
Issuer        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Receivables, net 0.0 0.0 0.0  
Intercompany receivables 1.6 0.0 67.1  
Income taxes receivable 0.7 0.0 0.0  
Inventories 0.0 0.0 0.0  
Other Assets, Current 3.4 3.4 5.0  
Total current assets 5.7 3.4 72.1  
Property, Plant and Equipment, Net 0.0 0.0 0.0  
Investment in subsidiaries 3,769.8 3,734.7 3,675.2  
Deferred income taxes 0.0 0.0 0.0  
Other Assets, Noncurrent 0.0 0.0 0.0  
Long-term receivables—affiliates 2,227.6 2,194.2 2,271.5  
Intangible Assets, Net 5.7 5.7 0.0  
Goodwill 966.3 966.3 985.4  
Total assets 6,975.1 6,904.3 7,004.2  
Current installments of long-term debt 68.8 67.5 67.5  
Accounts payable 0.0 0.0 0.0  
Intercompany payables 0.0 29.5 0.0  
Income taxes payable 0.0 0.0 0.0  
Accrued Liabilities, Current 0.0 0.0 0.0  
Total current liabilities 68.8 97.0 67.5  
Long-term Debt, Excluding Current Maturities 2,503.3 2,413.3 2,480.3  
Accrued pension liability 0.0 0.0 0.0  
Deferred income taxes 223.3 223.6 296.2  
Long-term payables—affiliates 0.0 0.0 0.0  
Other Liabilities, Noncurrent 6.5 6.6 0.0  
Total liabilities 2,801.9 2,740.5 2,844.0  
Common Stock, Value, Issued 0.0 0.0 0.0  
Additional Paid in Capital, Common Stock 4,125.7 4,125.7 4,146.1  
Accumulated other comprehensive loss 0.0 0.0 0.0  
Retained Earnings (Accumulated Deficit) 47.5 38.1 14.1  
Total shareholders' equity 4,173.2 4,163.8 4,160.2  
Liabilities and Equity 6,975.1 6,904.3 7,004.2  
Subsidiary Non-Guarantor        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 141.0 159.3 295.8 272.6
Receivables, net 660.9 586.7 693.9  
Intercompany receivables 1,976.8 1,912.3 1,416.4  
Income taxes receivable 6.9 7.3 5.2  
Inventories 475.0 462.7 506.2  
Other Assets, Current 4.4 1.2 6.2  
Total current assets 3,265.0 3,129.5 2,923.7  
Property, Plant and Equipment, Net 3,150.0 3,194.8 3,357.6  
Investment in subsidiaries 0.0 0.0 0.0  
Deferred income taxes 104.3 103.5 2.6  
Other Assets, Noncurrent 587.2 596.3 421.0  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible Assets, Net 609.3 623.5 663.1  
Goodwill 1,152.7 1,151.7 1,160.7  
Total assets 8,868.5 8,799.3 8,528.7  
Current installments of long-term debt 12.2 12.4 12.2  
Accounts payable 590.1 527.4 432.2  
Intercompany payables 0.0 0.0 0.0  
Income taxes payable 11.9 8.3 14.1  
Accrued Liabilities, Current 272.5 277.5 213.6  
Total current liabilities 886.7 825.6 672.1  
Long-term Debt, Excluding Current Maturities 209.2 209.9 12.4  
Accrued pension liability 189.6 184.4 452.8  
Deferred income taxes 924.7 926.4 856.6  
Long-term payables—affiliates 926.0 985.1 979.7  
Other Liabilities, Noncurrent 68.8 63.8 69.3  
Total liabilities 3,205.0 3,195.2 3,042.9  
Common Stock, Value, Issued 14.6 14.6 14.6  
Additional Paid in Capital, Common Stock 4,808.2 4,808.2 4,790.3  
Accumulated other comprehensive loss (5.1) (7.0) (7.2)  
Retained Earnings (Accumulated Deficit) 845.8 788.3 688.1  
Total shareholders' equity 5,663.5 5,604.1 5,485.8  
Liabilities and Equity 8,868.5 8,799.3 8,528.7  
Eliminations        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 0.0 0.0 0.0 $ 0.0
Receivables, net 0.0 0.0 0.0  
Intercompany receivables (1,978.4) (1,912.3) (1,483.5)  
Income taxes receivable (3.8) (0.8) 0.0  
Inventories 0.0 0.0 0.0  
Other Assets, Current (145.0) (138.5) (129.1)  
Total current assets (2,127.2) (2,051.6) (1,612.6)  
Property, Plant and Equipment, Net 0.0 0.0 0.0  
Investment in subsidiaries (9,838.1) (9,769.9) (9,646.0)  
Deferred income taxes (115.0) (117.5) (72.5)  
Other Assets, Noncurrent 0.0 0.0 0.0  
Long-term receivables—affiliates (2,227.6) (2,194.2) (2,271.5)  
Intangible Assets, Net 0.0 0.0 0.0  
Goodwill 0.0 0.0 0.0  
Total assets (14,307.9) (14,133.2) (13,602.6)  
Current installments of long-term debt 0.0 0.0 0.0  
Accounts payable (1.4) (1.9) 0.0  
Intercompany payables (1,978.4) (1,912.3) (1,483.5)  
Income taxes payable (3.8) (0.8) 0.0  
Accrued Liabilities, Current (145.0) (138.6) (129.1)  
Total current liabilities (2,128.6) (2,053.6) (1,612.6)  
Long-term Debt, Excluding Current Maturities 0.0 0.0 0.0  
Accrued pension liability 0.0 0.0 0.0  
Deferred income taxes (115.0) (117.5) (72.5)  
Long-term payables—affiliates (2,227.6) (2,194.2) (2,271.5)  
Other Liabilities, Noncurrent 0.0 0.0 0.0  
Total liabilities (4,471.2) (4,365.3) (3,956.6)  
Common Stock, Value, Issued (14.6) (14.6) (14.6)  
Additional Paid in Capital, Common Stock (8,933.9) (8,933.9) (8,936.4)  
Accumulated other comprehensive loss 5.1 7.0 7.2  
Retained Earnings (Accumulated Deficit) (893.3) (826.4) (702.2)  
Total shareholders' equity (9,836.7) (9,767.9) (9,646.0)  
Liabilities and Equity $ (14,307.9) $ (14,133.2) $ (13,602.6)