XML 62 R79.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 1) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Condensed Consolidating Statements of Operations        
Net sales $ 868.0 $ 809.7 $ 2,449.5 $ 2,264.5
Cost of goods sold 630.6 604.8 1,796.1 1,710.6
Gross profit 237.4 204.9 653.4 553.9
Operating Expenses:        
Selling, general and administrative expenses 136.9 125.9 424.0 379.8
Losses (gains) and other expenses, net (0.3) 0.3 2.8 0.2
Restructuring charges 0.3 0.4 3.2 3.1
Income from equity method investments (3.3) (2.6) (10.7) (8.8)
Operational income from continuing operations 103.8 80.9 234.1 179.6
Interest expense, net 3.8 4.4 10.8 13.4
Other expense (income), net 0 0 (0.1) 0.1
Income from continuing operations before income taxes 100.0 76.5 223.4 166.1
Provision for income taxes 34.2 26.8 77.5 57.6
Income from continuing operations 65.8 49.7 145.9 108.5
Net loss from discontinued operations 1.5 20.3 9.3 40.5
Net income 64.3 29.4 136.6 68.0
Other comprehensive (loss) income 9.2 29.5 (71.6) 26.9
Parent [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 0 0 0 0
Cost of goods sold 0 0 0 0.1
Gross profit 0 0 0 (0.1)
Operating Expenses:        
Selling, general and administrative expenses 0 0 0 0
Losses (gains) and other expenses, net (1.7) 0.1 0.8 (2.1)
Restructuring charges 0 0 0 0
Income from equity method investments (65.5) (38.4) (144.1) (81.9)
Operational income from continuing operations 67.2 38.3 143.3 83.9
Interest expense, net 3.5 4.3 10.6 13.1
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes 63.7 34.0 132.7 70.8
Provision for income taxes (0.6) (1.6) (3.9) (4.0)
Income from continuing operations 64.3 35.6 136.6 74.8
Net loss from discontinued operations 0 0 0 0
Net income 64.3 35.6 136.6 74.8
Other comprehensive (loss) income 4.5 5.6 (3.1) 7.9
Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 668.4 654.5 1,984.5 1,814.5
Cost of goods sold 494.5 499.7 1,473.9 1,401.7
Gross profit 173.9 154.8 510.6 412.8
Operating Expenses:        
Selling, general and administrative expenses 107.5 99.2 327.8 286.5
Losses (gains) and other expenses, net 2.0 (1.0) 2.2 (0.4)
Restructuring charges 0.1 0.1 1.6 2.6
Income from equity method investments (14.9) (6.5) (6.0) (8.1)
Operational income from continuing operations 79.2 63.0 185.0 132.2
Interest expense, net (0.4) (0.6) (1.5) (1.8)
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes 79.6 63.6 186.5 134.0
Provision for income taxes 22.7 20.1 63.3 45.1
Income from continuing operations 56.9 43.5 123.2 88.9
Net loss from discontinued operations 1.5 12.6 (16.2) 27.9
Net income 55.4 30.9 139.4 61.0
Other comprehensive (loss) income 0.8 4.6 1.9 4.4
Non-Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 221.7 214.3 619.3 610.2
Cost of goods sold 161.7 163.9 474.9 468.4
Gross profit 60.0 50.4 144.4 141.8
Operating Expenses:        
Selling, general and administrative expenses 29.4 26.8 96.2 93.3
Losses (gains) and other expenses, net (0.6) 1.2 0 2.7
Restructuring charges 0.2 0.3 1.6 0.5
Income from equity method investments (2.5) (1.9) (8.7) (6.9)
Operational income from continuing operations 33.5 24.0 55.3 52.2
Interest expense, net 0.7 0.7 1.7 2.1
Other expense (income), net 0 0 (0.1) 0.1
Income from continuing operations before income taxes 32.8 23.3 53.7 50.0
Provision for income taxes 10.7 10.0 18.7 16.7
Income from continuing operations 22.1 13.3 35.0 33.3
Net loss from discontinued operations 0 7.7 25.5 12.6
Net income 22.1 5.6 9.5 20.7
Other comprehensive (loss) income 3.5 17.4 (3.8) 8.4
Eliminations [Member]
       
Condensed Consolidating Statements of Operations        
Net sales (22.1) (59.1) (154.3) (160.2)
Cost of goods sold (25.6) (58.8) (152.7) (159.6)
Gross profit 3.5 (0.3) (1.6) (0.6)
Operating Expenses:        
Selling, general and administrative expenses 0 (0.1) 0 0
Losses (gains) and other expenses, net 0 0 (0.2) 0
Restructuring charges 0 0 0 0
Income from equity method investments 79.6 44.2 148.1 88.1
Operational income from continuing operations (76.1) (44.4) (149.5) (88.7)
Interest expense, net 0 0 0 0
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes (76.1) (44.4) (149.5) (88.7)
Provision for income taxes 1.4 (1.7) (0.6) (0.2)
Income from continuing operations (77.5) (42.7) (148.9) (88.5)
Net loss from discontinued operations 0 0 0 0
Net income (77.5) (42.7) (148.9) (88.5)
Other comprehensive (loss) income $ 0.4 $ 1.9 $ (66.6) $ 6.2