XML 21 R73.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Condensed Consolidating Financial Statements - Income Statement (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 27, 2014
Sep. 28, 2013
Sep. 27, 2014
Sep. 28, 2013
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 4,232.7 $ 3,917.7 $ 13,177.6 $ 11,977.9
Cost of sales 3,871.5 3,587.5 12,076.8 10,997.6
Selling, general and administrative expenses 128.1 128.6 402.8 386.1
Intercompany operating (income) expense, net 0 0 0 0
Amortization of intangible assets 8.6 8.6 25.4 25.8
Interest expense 15.7 17.5 47.1 51.6
Other expense, net 11.1 16.8 57.1 37.8
Consolidated income before provision for income taxes and equity in net income of affiliates 197.7 158.7 568.4 479.0
Provision for income taxes 57.6 51.2 163.1 130.2
Equity in net income of affiliates (7.8) (9.2) (29.0) (27.1)
Equity in net income of subsidiaries 0 0 0 0
Consolidated net income 147.9 116.7 434.3 375.9
Less: Net income attributable to noncontrolling interests 7.8 3.9 23.7 17.3
Net income attributable to Lear 140.1 112.8 410.6 358.6
Consolidated comprehensive income 50.9 148.3 332.2 356.7
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 9.2 4.1 23.0 18.2
Comprehensive income attributable to Lear 41.7 144.2 309.2 338.5
Parent company
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 120.5 105.2 351.3 352.4
Cost of sales 147.8 132.6 443.2 429.9
Selling, general and administrative expenses 35.0 43.0 125.9 121.7
Intercompany operating (income) expense, net (52.5) (45.5) (241.0) (169.9)
Amortization of intangible assets 0.5 0.5 1.3 1.3
Interest expense 10.6 11.9 34.8 36.0
Other expense, net 0.9 0.6 20.8 6.8
Consolidated income before provision for income taxes and equity in net income of affiliates (21.8) (37.9) (33.7) (73.4)
Provision for income taxes (8.1) (11.2) (13.4) (23.6)
Equity in net income of affiliates 0.1 (0.1) 0.7 (0.8)
Equity in net income of subsidiaries (153.9) (139.4) (431.6) (407.6)
Consolidated net income 140.1 112.8 410.6 358.6
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Lear 140.1 112.8 410.6 358.6
Consolidated comprehensive income 41.7 144.2 309.2 338.5
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 0 0 0 0
Comprehensive income attributable to Lear 41.7 144.2 309.2 338.5
Guarantor subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 1,802.7 1,557.8 5,252.5 4,701.3
Cost of sales 1,660.7 1,411.2 4,842.8 4,277.4
Selling, general and administrative expenses 26.9 17.3 71.4 49.2
Intercompany operating (income) expense, net 42.6 33.6 122.2 98.0
Amortization of intangible assets 1.2 1.2 3.6 3.6
Interest expense 6.6 6.0 17.8 18.1
Other expense, net 0.4 0.2 0.8 1.0
Consolidated income before provision for income taxes and equity in net income of affiliates 64.3 88.3 193.9 254.0
Provision for income taxes 27.0 31.7 80.1 92.3
Equity in net income of affiliates (0.5) (0.3) (1.0) (0.4)
Equity in net income of subsidiaries (84.8) (37.0) (217.8) (122.9)
Consolidated net income 122.6 93.9 332.6 285.0
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Lear 122.6 93.9 332.6 285.0
Consolidated comprehensive income 113.9 88.9 328.9 273.0
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 0 0 0 0
Comprehensive income attributable to Lear 113.9 88.9 328.9 273.0
Non-guarantor subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 3,503.3 3,351.6 11,189.0 10,326.7
Cost of sales 3,256.8 3,140.6 10,406.0 9,692.8
Selling, general and administrative expenses 66.2 68.3 205.5 215.2
Intercompany operating (income) expense, net 9.9 11.9 118.8 71.9
Amortization of intangible assets 6.9 6.9 20.5 20.9
Interest expense (1.5) (0.4) (5.5) (2.5)
Other expense, net 9.8 16.0 35.5 30.0
Consolidated income before provision for income taxes and equity in net income of affiliates 155.2 108.3 408.2 298.4
Provision for income taxes 38.7 30.7 96.4 61.5
Equity in net income of affiliates (7.4) (8.8) (28.7) (25.9)
Equity in net income of subsidiaries 0 0 0 0
Consolidated net income 123.9 86.4 340.5 262.8
Less: Net income attributable to noncontrolling interests 7.8 3.9 23.7 17.3
Net income attributable to Lear 116.1 82.5 316.8 245.5
Consolidated comprehensive income 35.5 122.8 241.9 254.7
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 9.2 4.1 23.0 18.2
Comprehensive income attributable to Lear 26.3 118.7 218.9 236.5
Consolidation, eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Net sales (1,193.8) (1,096.9) (3,615.2) (3,402.5)
Cost of sales (1,193.8) (1,096.9) (3,615.2) (3,402.5)
Selling, general and administrative expenses 0 0 0 0
Intercompany operating (income) expense, net 0 0 0 0
Amortization of intangible assets 0 0 0 0
Interest expense 0 0 0 0
Other expense, net 0 0 0 0
Consolidated income before provision for income taxes and equity in net income of affiliates 0 0 0 0
Provision for income taxes 0 0 0 0
Equity in net income of affiliates 0 0 0 0
Equity in net income of subsidiaries 238.7 176.4 649.4 530.5
Consolidated net income (238.7) (176.4) (649.4) (530.5)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Lear (238.7) (176.4) (649.4) (530.5)
Consolidated comprehensive income (140.2) (207.6) (547.8) (509.5)
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 0 0 0 0
Comprehensive income attributable to Lear $ (140.2) $ (207.6) $ (547.8) $ (509.5)