XML 57 R47.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed consolidating financial information - Statement of Comprehensive Income (Loss) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenue, Net [Abstract]        
Related parties $ 282.7 $ 296.3 $ 579.0 $ 576.8
Other customers 187.3 92.5 345.5 177.8
Total net sales 470.0 388.8 924.5 754.6
Cost of goods sold 436.3 366.3 876.2 715.3
Gross profit 33.7 22.5 48.3 39.3
Selling, general and administrative expenses 12.0 9.4 22.7 20.1
Other operating expense, net (0.2) (0.2) (0.6) (1.1)
Operating income 21.5 12.9 25.0 18.1
Interest expense (5.6) (5.5) (11.2) (11.0)
Intercompany interest 0.0 0.0 0.0 0.0
Interest income 0.5 0.3 0.9 0.5
Net gain (loss) on forward and derivative contracts 1.2 3.0 1.9 (13.2)
Other income (expense) - net 2.1 (1.9) 1.3 (1.5)
Income (loss) before income taxes and equity in earnings of joint ventures 19.7 8.8 17.9 (7.1)
Income tax (expense) benefit (2.3) (1.4) (1.4) (1.1)
Income (loss) before equity in earnings of joint ventures 17.4 7.4 16.5 (8.2)
Equity in earnings (loss) of joint ventures 2.0 (0.3) 2.6 0.2
Net income (loss) 19.4 7.1 19.1 (8.0)
Other comprehensive income (loss) before income tax effect 3.0 (0.1) 3.8 1.6
Income tax effect (0.4) 0.3 (0.8) (0.7)
Other comprehensive income 2.6 0.2 3.0 0.9
Total comprehensive income (loss) 22.0 7.3 22.1 (7.1)
Consolidating Adjustments [Member]        
Revenue, Net [Abstract]        
Related parties 0.0 0.0 0.0 0.0
Other customers 0.0 0.0 0.0 0.0
Total net sales 0.0 0.0 0.0 0.0
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Other operating expense, net 0.0 0.0 0.0 0.0
Operating income 0.0 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0 0.0
Intercompany interest 0.0 0.0 0.0 0.0
Interest income 0.0 0.0 0.0 0.0
Net gain (loss) on forward and derivative contracts 0.0 0.0 0.0 0.0
Other income (expense) - net 0.0 0.0 0.0 0.0
Income (loss) before income taxes and equity in earnings of joint ventures 0.0 0.0 0.0 0.0
Income tax (expense) benefit 0.0 0.0 0.0 0.0
Income (loss) before equity in earnings of joint ventures 0.0 0.0 0.0 0.0
Equity in earnings (loss) of joint ventures (23.8) (13.1) (28.6) (3.7)
Net income (loss) (23.8) (13.1) (28.6) (3.7)
Other comprehensive income (loss) before income tax effect (3.1) 1.0 (4.3) (0.6)
Income tax effect 0.0 0.0 0.0 (0.1)
Other comprehensive income (3.1) 1.0 (4.3) (0.7)
Total comprehensive income (loss) (26.9) (12.1) (32.9) (4.4)
The Company [Member] | Reportable Legal Entities [Member]        
Revenue, Net [Abstract]        
Related parties 0.0 0.0 0.0 0.0
Other customers 0.0 0.0 0.0 0.0
Total net sales 0.0 0.0 0.0 0.0
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Selling, general and administrative expenses 11.4 8.9 21.4 19.1
Other operating expense, net 0.0 0.0 0.0 0.0
Operating income (11.4) (8.9) (21.4) (19.1)
Interest expense (5.1) (5.0) (10.3) (10.2)
Intercompany interest 9.0 9.2 18.1 18.2
Interest income 0.1 0.0 0.2 0.1
Net gain (loss) on forward and derivative contracts 0.0 0.0 0.0 0.0
Other income (expense) - net 0.0 (0.1) 0.7 0.7
Income (loss) before income taxes and equity in earnings of joint ventures (7.4) (4.8) (12.7) (10.3)
Income tax (expense) benefit 0.3 0.6 0.1 1.1
Income (loss) before equity in earnings of joint ventures (7.1) (4.2) (12.6) (9.2)
Equity in earnings (loss) of joint ventures 26.5 11.3 31.7 1.2
Net income (loss) 19.4 7.1 19.1 (8.0)
Other comprehensive income (loss) before income tax effect 3.0 (0.1) 3.8 1.6
Income tax effect (0.4) 0.3 (0.8) (0.7)
Other comprehensive income 2.6 0.2 3.0 0.9
Total comprehensive income (loss) $ 22.0 7.3 $ 22.1 (7.1)
Combined Guarantor Subsidiaries [Member]        
Condensed Statement of Income Captions [Line Items]        
Ownership percentage 100.00%   100.00%  
Combined Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenue, Net [Abstract]        
Related parties $ 93.6 134.8 $ 204.4 265.9
Other customers 185.8 92.5 343.2 177.7
Total net sales 279.4 227.3 547.6 443.6
Cost of goods sold 258.5 220.5 519.6 434.3
Gross profit 20.9 6.8 28.0 9.3
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Other operating expense, net 0.0 0.0 0.0 0.0
Operating income 20.9 6.8 28.0 9.3
Interest expense (0.4) (0.4) (0.8) (0.7)
Intercompany interest 2.3 2.1 4.6 4.2
Interest income 0.0 0.0 0.0 0.0
Net gain (loss) on forward and derivative contracts 0.4 2.7 0.7 (13.2)
Other income (expense) - net (0.1) 0.1 (0.2) 0.2
Income (loss) before income taxes and equity in earnings of joint ventures 23.1 11.3 32.3 (0.2)
Income tax (expense) benefit 0.0 (0.5) 0.0 0.0
Income (loss) before equity in earnings of joint ventures 23.1 10.8 32.3 (0.2)
Equity in earnings (loss) of joint ventures (2.7) 1.7 (3.1) 2.5
Net income (loss) 20.4 12.5 29.2 2.3
Other comprehensive income (loss) before income tax effect 2.8 (1.5) 3.5 (0.2)
Income tax effect 0.0 0.0 0.0 0.0
Other comprehensive income 2.8 (1.5) 3.5 (0.2)
Total comprehensive income (loss) 23.2 11.0 32.7 2.1
Combined Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenue, Net [Abstract]        
Related parties 189.1 161.5 374.6 310.9
Other customers 1.5 0.0 2.3 0.1
Total net sales 190.6 161.5 376.9 311.0
Cost of goods sold 177.8 145.8 356.6 281.0
Gross profit 12.8 15.7 20.3 30.0
Selling, general and administrative expenses 0.6 0.5 1.3 1.0
Other operating expense, net (0.2) (0.2) (0.6) (1.1)
Operating income 12.0 15.0 18.4 27.9
Interest expense (0.1) (0.1) (0.1) (0.1)
Intercompany interest (11.3) (11.3) (22.7) (22.4)
Interest income 0.4 0.3 0.7 0.4
Net gain (loss) on forward and derivative contracts 0.8 0.3 1.2 0.0
Other income (expense) - net 2.2 (1.9) 0.8 (2.4)
Income (loss) before income taxes and equity in earnings of joint ventures 4.0 2.3 (1.7) 3.4
Income tax (expense) benefit (2.6) (1.5) (1.5) (2.2)
Income (loss) before equity in earnings of joint ventures 1.4 0.8 (3.2) 1.2
Equity in earnings (loss) of joint ventures 2.0 (0.2) 2.6 0.2
Net income (loss) 3.4 0.6 (0.6) 1.4
Other comprehensive income (loss) before income tax effect 0.3 0.5 0.8 0.8
Income tax effect 0.0 0.0 0.0 0.1
Other comprehensive income 0.3 0.5 0.8 0.9
Total comprehensive income (loss) $ 3.7 $ 1.1 $ 0.2 $ 2.3