XML 89 R78.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Balance Sheet)(Details) - USD ($)
$ in Millions
Sep. 30, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents $ 156.7 $ 218.4 $ 255.9 $ 184.5
Receivables, net 1,009.2 733.2 729.5  
Receivables, net 0.0 0.0 0.0  
Income taxes receivable 12.8 16.9 15.9  
Inventories, net 724.4 682.6 689.5  
Other current assets 35.2 48.1 27.1  
Total current assets 1,938.3 1,699.2 1,717.9  
Property, plant and equipment, net 3,456.7 3,575.8 3,579.2  
Investment in subsidiaries 0.0 0.0 0.0  
Deferred income taxes 24.8 36.4 141.1  
Other assets 1,159.6 1,208.4 1,215.6  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible assets, net 528.3 578.5 592.9  
Goodwill 2,119.6 2,120.0 2,119.8 2,118.0
Total assets 9,227.3 9,218.3 9,366.5  
Current installments of long-term debt 0.9 0.7 81.7  
Accounts payable 709.4 669.8 613.5  
Intercompany payables 0.0 0.0 0.0  
Income taxes payable 22.1 9.4 9.6  
Accrued liabilities 341.3 274.4 294.5  
Total current liabilities 1,073.7 954.3 999.3  
Long-term debt 3,336.4 3,611.3 3,663.5  
Accrued pension liability 589.6 635.9 618.7  
Deferred income taxes 548.6 511.2 1,055.5  
Long-term payables—affiliates 0.0 0.0 0.0  
Other liabilities 756.1 751.9 731.0  
Total liabilities 6,304.4 6,464.6 7,068.0  
Commitments and contingencies  
Common stock 166.8 167.1 166.4  
Additional paid-in capital 2,276.9 2,280.9 2,267.7  
Accumulated other comprehensive loss (571.3) (484.6) (470.0) (510.0)
Retained earnings 1,050.5 790.3 334.4  
Total shareholders’ equity 2,922.9 2,753.7 2,298.5 2,273.0
Total liabilities and shareholders’ equity 9,227.3 9,218.3 9,366.5  
Parent Guarantor        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 23.1 57.1 36.9 25.2
Receivables, net 227.8 95.6 106.0  
Receivables, net 0.0 0.0 0.0  
Income taxes receivable 10.0 11.7 13.4  
Inventories, net 171.2 155.4 172.2  
Other current assets 211.9 206.2 180.5  
Total current assets 644.0 526.0 509.0  
Property, plant and equipment, net 597.6 544.4 513.0  
Investment in subsidiaries 6,862.8 6,680.4 6,155.3  
Deferred income taxes 0.0 38.1 140.9  
Other assets 23.6 45.9 45.5  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible assets, net 0.3 0.3 0.3  
Goodwill 0.0 0.0 0.0  
Total assets 8,128.3 7,835.1 7,364.0  
Current installments of long-term debt 0.9 0.7 0.7  
Accounts payable 72.3 83.2 69.6  
Intercompany payables 2,402.8 2,093.2 1,948.4  
Income taxes payable 0.4 0.0 0.0  
Accrued liabilities 157.5 117.7 146.0  
Total current liabilities 2,633.9 2,294.8 2,164.7  
Long-term debt 1,347.6 839.4 944.1  
Accrued pension liability 360.7 406.7 405.7  
Deferred income taxes 16.1 0.0 0.0  
Long-term payables—affiliates 536.6 1,250.0 1,267.2  
Other liabilities 310.5 290.5 283.8  
Total liabilities 5,205.4 5,081.4 5,065.5  
Common stock 166.8 167.1 166.4  
Additional paid-in capital 2,276.9 2,280.9 2,267.7  
Accumulated other comprehensive loss (571.3) (484.6) (470.0)  
Retained earnings 1,050.5 790.3 334.4  
Total shareholders’ equity 2,922.9 2,753.7 2,298.5  
Total liabilities and shareholders’ equity 8,128.3 7,835.1 7,364.0  
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  
Receivables, net 0.0 0.0 0.0  
Income taxes receivable 0.0 0.0 0.0  
Inventories, net 0.0 0.0 0.0  
Other current assets 0.0 0.0 0.0  
Total current assets 0.0 0.0 0.0  
Property, plant and equipment, net 0.0 0.0 0.0  
Investment in subsidiaries 4,192.8 4,092.3 3,828.7  
Deferred income taxes 1.0 0.0 0.0  
Other assets 0.0 0.0 0.0  
Long-term receivables—affiliates 1,330.5 2,132.1 2,174.0  
Intangible assets, net 5.7 5.7 5.7  
Goodwill 966.3 966.3 966.3  
Total assets 6,496.3 7,196.4 6,974.7  
Current installments of long-term debt 0.0 0.0 68.8  
Accounts payable 0.0 0.0 0.0  
Intercompany payables 0.0 0.0 0.0  
Income taxes payable 0.0 0.0 0.0  
Accrued liabilities 0.0 0.0 0.0  
Total current liabilities 0.0 0.0 68.8  
Long-term debt 1,808.8 2,522.2 2,470.1  
Accrued pension liability 0.0 0.0 0.0  
Deferred income taxes 4.1 3.0 250.5  
Long-term payables—affiliates 0.0 0.0 0.0  
Other liabilities 5.5 5.6 5.6  
Total liabilities 1,818.4 2,530.8 2,795.0  
Common stock 0.0 0.0 0.0  
Additional paid-in capital 4,125.7 4,125.7 4,125.7  
Accumulated other comprehensive loss 0.0 0.0 0.0  
Retained earnings 552.2 539.9 54.0  
Total shareholders’ equity 4,677.9 4,665.6 4,179.7  
Total liabilities and shareholders’ equity 6,496.3 7,196.4 6,974.7  
Subsidiary Non-Guarantor        
Supplemental Guarantor Financial Information Balance Sheets [Line Items]        
Cash and cash equivalents 133.6 161.3 219.0 159.3
Receivables, net 781.4 637.6 623.5  
Receivables, net 2,402.8 2,093.2 1,948.4  
Income taxes receivable 2.8 6.3 4.6  
Inventories, net 553.2 527.2 517.3  
Other current assets 3.6 5.3 5.0  
Total current assets 3,877.4 3,430.9 3,317.8  
Property, plant and equipment, net 2,859.1 3,031.4 3,066.2  
Investment in subsidiaries 0.0 0.0 0.0  
Deferred income taxes 31.1 34.5 127.0  
Other assets 1,136.0 1,162.5 1,170.1  
Long-term receivables—affiliates 0.0 0.0 0.0  
Intangible assets, net 522.3 572.5 586.9  
Goodwill 1,153.3 1,153.7 1,153.5  
Total assets 9,579.2 9,385.5 9,421.5  
Current installments of long-term debt 0.0 0.0 12.2  
Accounts payable 640.9 590.0 548.3  
Intercompany payables 0.0 0.0 0.0  
Income taxes payable 21.7 10.5 11.7  
Accrued liabilities 361.7 318.1 305.0  
Total current liabilities 1,024.3 918.6 877.2  
Long-term debt 180.0 249.7 249.3  
Accrued pension liability 228.9 229.2 213.0  
Deferred income taxes 535.7 544.4 931.8  
Long-term payables—affiliates 793.9 882.1 906.8  
Other liabilities 440.1 455.8 441.6  
Total liabilities 3,202.9 3,279.8 3,619.7  
Common stock 14.6 14.6 14.6  
Additional paid-in capital 4,808.2 4,808.2 4,808.2  
Accumulated other comprehensive loss (6.3) (4.6) (5.7)  
Retained earnings 1,559.8 1,287.5 984.7  
Total shareholders’ equity 6,376.3 6,105.7 5,801.8  
Total liabilities and shareholders’ equity 9,579.2 9,385.5 9,421.5  
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  
Receivables, net (2,402.8) (2,093.2) (1,948.4)  
Income taxes receivable 0.0 (1.1) (2.1)  
Inventories, net 0.0 0.0 0.0  
Other current assets (180.3) (163.4) (158.4)  
Total current assets (2,583.1) (2,257.7) (2,108.9)  
Property, plant and equipment, net 0.0 0.0 0.0  
Investment in subsidiaries (11,055.6) (10,772.7) (9,984.0)  
Deferred income taxes (7.3) (36.2) (126.8)  
Other assets 0.0 0.0 0.0  
Long-term receivables—affiliates (1,330.5) (2,132.1) (2,174.0)  
Intangible assets, net 0.0 0.0 0.0  
Goodwill 0.0 0.0 0.0  
Total assets (14,976.5) (15,198.7) (14,393.7)  
Current installments of long-term debt 0.0 0.0 0.0  
Accounts payable (3.8) (3.4) (4.4)  
Intercompany payables (2,402.8) (2,093.2) (1,948.4)  
Income taxes payable 0.0 (1.1) (2.1)  
Accrued liabilities (177.9) (161.4) (156.5)  
Total current liabilities (2,584.5) (2,259.1) (2,111.4)  
Long-term debt 0.0 0.0 0.0  
Accrued pension liability 0.0 0.0 0.0  
Deferred income taxes (7.3) (36.2) (126.8)  
Long-term payables—affiliates (1,330.5) (2,132.1) (2,174.0)  
Other liabilities 0.0 0.0 0.0  
Total liabilities (3,922.3) (4,427.4) (4,412.2)  
Common stock (14.6) (14.6) (14.6)  
Additional paid-in capital (8,933.9) (8,933.9) (8,933.9)  
Accumulated other comprehensive loss 6.3 4.6 5.7  
Retained earnings (2,112.0) (1,827.4) (1,038.7)  
Total shareholders’ equity (11,054.2) (10,771.3) (9,981.5)  
Total liabilities and shareholders’ equity $ (14,976.5) $ (15,198.7) $ (14,393.7)