XML 53 R70.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Condensed Consolidating Statements of Income (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 28, 2013
Sep. 29, 2012
Sep. 28, 2013
Sep. 29, 2012
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 3,917.7 $ 3,538.6 $ 11,977.9 $ 10,847.6
Cost of sales 3,587.5 3,247.3 10,997.6 9,931.9
Selling, general and administrative expenses 128.6 113.4 386.1 346.8
Amortization of intangible assets 8.6 8.3 25.8 22.5
Interest expense 17.5 13.7 51.6 40.2
Other expense, net 16.8 1.5 37.8 12.0
Consolidated income before provision for income taxes and equity in net income of affiliates 158.7 154.4 479.0 494.2
Provision for income taxes 51.2 29.3 130.2 100.4
Equity in net income of affiliates (9.2) (3.0) (27.1) (33.3)
Consolidated net income 116.7 128.1 375.9 427.1
Less: Net income attributable to noncontrolling interests 3.9 6.7 17.3 26.2
Net income attributable to Lear 112.8 121.4 358.6 400.9
Consolidated comprehensive income 148.3 174.3 356.7 461.1
Less: Comprehensive income attributable to noncontrolling interests 4.1 7.9 18.2 26.5
Comprehensive income attributable to Lear 144.2 166.4 338.5 434.6
Parent Company
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 105.2 119.1 352.4 379.9
Cost of sales 132.6 126.6 429.9 423.9
Selling, general and administrative expenses 43.0 35.9 121.7 108.8
Amortization of intangible assets 0.5 0.4 1.3 1.2
Intercompany charges 0.2 0.5 0.9 3.6
Interest expense 11.9 0.8 36.0 3.0
Other intercompany (income) expense, net (45.7) (67.5) (170.8) (255.3)
Other expense, net 0.6 3.5 6.8 2.4
Consolidated income before provision for income taxes and equity in net income of affiliates (37.9) 18.9 (73.4) 92.3
Provision for income taxes (11.2) 2.5 (23.6) 8.4
Equity in net income of affiliates (0.1) 4.5 (0.8) (13.1)
Equity in net income of subsidiaries (139.4) (109.5) (407.6) (303.9)
Consolidated net income 112.8 121.4 358.6 400.9
Net income attributable to Lear 112.8 121.4 358.6 400.9
Consolidated comprehensive income 144.2 166.4 338.5 434.6
Comprehensive income attributable to Lear 144.2 166.4 338.5 434.6
Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 1,557.8 1,431.4 4,701.3 4,320.2
Cost of sales 1,411.2 1,282.8 4,277.4 3,931.2
Selling, general and administrative expenses 17.3 43.7 49.2 68.5
Amortization of intangible assets 1.2 1.4 3.6 1.9
Intercompany charges   0.3 0.3 1.3
Interest expense 6.0 4.1 18.1 15.9
Other intercompany (income) expense, net 33.6 45.1 97.7 168.9
Other expense, net 0.2 0.1 1.0 0.6
Consolidated income before provision for income taxes and equity in net income of affiliates 88.3 53.9 254.0 131.9
Provision for income taxes 31.7 (1.3) 92.3 0.2
Equity in net income of affiliates (0.3) (0.6) (0.4) (2.0)
Equity in net income of subsidiaries (39.1) (24.0) (120.3) (129.8)
Consolidated net income 96.0 79.8 282.4 263.5
Net income attributable to Lear 96.0 79.8 282.4 263.5
Consolidated comprehensive income 91.0 104.8 270.4 324.6
Comprehensive income attributable to Lear 91.0 104.8 270.4 324.6
Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 3,351.6 2,992.7 10,326.7 9,340.6
Cost of sales 3,140.6 2,842.5 9,692.8 8,769.9
Selling, general and administrative expenses 68.3 33.8 215.2 169.5
Amortization of intangible assets 6.9 6.5 20.9 19.4
Intercompany charges (0.2) (0.8) (1.2) (4.9)
Interest expense (0.4) 8.8 (2.5) 21.3
Other intercompany (income) expense, net 12.1 22.4 73.1 86.4
Other expense, net 16.0 (2.1) 30.0 9.0
Consolidated income before provision for income taxes and equity in net income of affiliates 108.3 81.6 298.4 270.0
Provision for income taxes 30.7 28.1 61.5 91.8
Equity in net income of affiliates (8.8) (6.9) (25.9) (18.2)
Consolidated net income 86.4 60.4 262.8 196.4
Less: Net income attributable to noncontrolling interests 3.9 6.7 17.3 26.2
Net income attributable to Lear 82.5 53.7 245.5 170.2
Consolidated comprehensive income 122.8 91.9 254.7 186.7
Less: Comprehensive income attributable to noncontrolling interests 4.1 7.9 18.2 26.5
Comprehensive income attributable to Lear 118.7 84.0 236.5 160.2
Consolidation, Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Net sales (1,096.9) (1,004.6) (3,402.5) (3,193.1)
Cost of sales (1,096.9) (1,004.6) (3,402.5) (3,193.1)
Equity in net income of subsidiaries 178.5 133.5 527.9 433.7
Consolidated net income (178.5) (133.5) (527.9) (433.7)
Net income attributable to Lear (178.5) (133.5) (527.9) (433.7)
Consolidated comprehensive income (209.7) (188.8) (506.9) (484.8)
Comprehensive income attributable to Lear $ (209.7) $ (188.8) $ (506.9) $ (484.8)