XML 25 R76.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, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Consolidating Statements of Operations        
Net sales $ 898.4 $ 868.0 $ 2,554.6 $ 2,449.5
Cost of goods sold 651.3 630.6 1,876.7 1,796.1
Gross profit 247.1 237.4 677.9 653.4
Operating Expenses:        
Selling, general and administrative expenses 140.9 136.9 425.5 424.0
Losses (gains) and other expenses, net 2.1 (0.3) 3.5 2.8
Restructuring charges 1.0 0.3 1.3 3.2
Income from equity method investments (3.5) (3.3) (12.0) (10.7)
Operational income from continuing operations 106.6 103.8 259.6 234.1
Interest expense, net 4.0 3.8 11.0 10.8
Other expense (income), net 0 0 0 (0.1)
Income from continuing operations before income taxes 102.6 100.0 248.6 223.4
Provision for income taxes 35.1 34.2 86.6 77.5
Income from continuing operations 67.5 65.8 162.0 145.9
Net loss from discontinued operations 0.1 1.5 0.8 9.3
Net income 67.4 64.3 161.2 136.6
Other comprehensive (loss) income (26.0) 9.2 (15.8) (71.6)
Comprehensive income 41.4 73.5 145.4 65.0
Parent [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 0 0 0 0
Cost of goods sold 0 0 0 0
Gross profit 0 0 0 0
Operating Expenses:        
Selling, general and administrative expenses 0 0 0 0
Losses (gains) and other expenses, net (0.1) (1.7) (0.3) 0.8
Restructuring charges 0 0 0 0
Income from equity method investments (69.7) (65.5) (167.6) (144.1)
Operational income from continuing operations 69.8 67.2 167.9 143.3
Interest expense, net 3.6 3.5 10.1 10.6
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes 66.2 63.7 157.8 132.7
Provision for income taxes (1.2) (0.6) (3.4) (3.9)
Income from continuing operations 67.4 64.3 161.2 136.6
Net loss from discontinued operations 0 0 0 0
Net income 67.4 64.3 161.2 136.6
Other comprehensive (loss) income (1.1) 4.5 (1.1) (3.1)
Comprehensive income 66.3 68.8 160.1 133.5
Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 736.2 668.4 2,089.0 1,984.5
Cost of goods sold 538.8 494.5 1,555.1 1,473.9
Gross profit 197.4 173.9 533.9 510.6
Operating Expenses:        
Selling, general and administrative expenses 127.4 107.5 362.9 327.8
Losses (gains) and other expenses, net 1.2 2.0 2.3 2.2
Restructuring charges (0.1) 0.1 0 1.6
Income from equity method investments (6.4) (14.9) (21.0) (6.0)
Operational income from continuing operations 75.3 79.2 189.7 185.0
Interest expense, net (0.7) (0.4) (2.2) (1.5)
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes 76.0 79.6 191.9 186.5
Provision for income taxes 24.1 22.7 60.0 63.3
Income from continuing operations 51.9 56.9 131.9 123.2
Net loss from discontinued operations 0 1.5 0 (16.2)
Net income 51.9 55.4 131.9 139.4
Other comprehensive (loss) income (6.7) 0.8 (1.8) 1.9
Comprehensive income 45.2 56.2 130.1 141.3
Non-Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 213.5 221.7 606.5 619.3
Cost of goods sold 164.5 161.7 460.9 474.9
Gross profit 49.0 60.0 145.6 144.4
Operating Expenses:        
Selling, general and administrative expenses 13.5 29.4 62.6 96.2
Losses (gains) and other expenses, net 1.0 (0.6) 1.5 0
Restructuring charges 1.1 0.2 1.3 1.6
Income from equity method investments (2.7) (2.5) (9.8) (8.7)
Operational income from continuing operations 36.1 33.5 90.0 55.3
Interest expense, net 1.1 0.7 3.1 1.7
Other expense (income), net 0 0 0 (0.1)
Income from continuing operations before income taxes 35.0 32.8 86.9 53.7
Provision for income taxes 11.9 10.7 30.5 18.7
Income from continuing operations 23.1 22.1 56.4 35.0
Net loss from discontinued operations 0.1 0 0.8 25.5
Net income 23.0 22.1 55.6 9.5
Other comprehensive (loss) income (17.2) 3.5 (11.8) (3.8)
Comprehensive income 5.8 25.6 43.8 5.7
Eliminations [Member]
       
Condensed Consolidating Statements of Operations        
Net sales (51.3) (22.1) (140.9) (154.3)
Cost of goods sold (52.0) (25.6) (139.3) (152.7)
Gross profit 0.7 3.5 (1.6) (1.6)
Operating Expenses:        
Selling, general and administrative expenses 0 0 0 0
Losses (gains) and other expenses, net 0 0    (0.2)
Restructuring charges 0 0 0 0
Income from equity method investments 75.3 79.6 186.4 148.1
Operational income from continuing operations (74.6) (76.1) (188.0) (149.5)
Interest expense, net 0 0 0 0
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes (74.6) (76.1) (188.0) (149.5)
Provision for income taxes 0.3 1.4 (0.5) (0.6)
Income from continuing operations (74.9) (77.5) (187.5) (148.9)
Net loss from discontinued operations 0 0 0 0
Net income (74.9) (77.5) (187.5) (148.9)
Other comprehensive (loss) income (1.0) 0.4 (1.1) (66.6)
Comprehensive income $ (75.9) $ (77.1) $ (188.6) $ (215.5)