XML 85 R69.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 6 Months Ended
Jun. 28, 2014
Jun. 29, 2013
Jun. 28, 2014
Jun. 29, 2013
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 4,585.1 $ 4,113.1 $ 8,944.9 $ 8,060.2
Cost of sales 4,206.0 3,775.4 8,205.3 7,410.1
Selling, general and administrative expenses 138.0 127.9 274.7 257.5
Amortization of intangible assets 8.3 8.6 16.8 17.2
Interest expense 14.6 17.4 31.4 34.1
Other expense, net 16.8 10.3 46.0 21.0
Consolidated income before provision for income taxes and equity in net income of affiliates 201.4 173.5 370.7 320.3
Provision for income taxes 52.8 41.1 105.5 79.0
Equity in net income of affiliates (9.2) (9.9) (21.2) (17.9)
Consolidated net income 157.8 142.3 286.4 259.2
Less: Net income attributable to noncontrolling interests 9.3 5.0 15.9 13.4
Net income attributable to Lear 148.5 137.3 270.5 245.8
Consolidated comprehensive income 163.5 113.7 281.3 208.4
Less: Comprehensive income attributable to noncontrolling interests 9.0 5.3 13.8 14.1
Comprehensive income attributable to Lear 154.5 108.4 267.5 194.3
Parent Company
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 127.7 125.6 230.8 247.2
Cost of sales 177.3 144.2 330.6 297.3
Selling, general and administrative expenses 52.8 38.3 115.4 78.7
Intercompany operating (income) expense, net (119.0) (70.1) (248.2) (124.4)
Amortization of intangible assets 0.4 0.4 0.8 0.8
Interest expense 10.7 9.1 24.2 24.1
Other expense, net 2.6 1.8 19.9 6.2
Consolidated income before provision for income taxes and equity in net income of affiliates 2.9 1.9 (11.9) (35.5)
Provision for income taxes 1.3 4.2 (5.3) (12.4)
Equity in net income of affiliates 0.5 (0.7) 0.6 (0.7)
Equity in net income of subsidiaries (147.4) (138.9) (277.7) (268.2)
Consolidated net income 148.5 137.3 270.5 245.8
Net income attributable to Lear 148.5 137.3 270.5 245.8
Consolidated comprehensive income 154.5 108.4 267.5 194.3
Comprehensive income attributable to Lear 154.5 108.4 267.5 194.3
Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 1,815.2 1,615.8 3,449.8 3,143.5
Cost of sales 1,662.9 1,479.3 3,146.9 2,866.2
Selling, general and administrative expenses 14.7 14.2 20.0 31.9
Intercompany operating (income) expense, net 69.6 33.1 139.3 64.4
Amortization of intangible assets 1.2 1.2 2.4 2.4
Interest expense 6.4 8.8 11.2 12.1
Other expense, net 0.7 0.3 0.4 0.8
Consolidated income before provision for income taxes and equity in net income of affiliates 59.7 78.9 129.6 165.7
Provision for income taxes 22.9 28.7 53.1 60.6
Equity in net income of affiliates   (0.4) (0.5) (0.1)
Equity in net income of subsidiaries (81.0) (43.4) (133.0) (85.9)
Consolidated net income 117.8 94.0 210.0 191.1
Net income attributable to Lear 117.8 94.0 210.0 191.1
Consolidated comprehensive income 121.7 70.2 215.0 184.1
Comprehensive income attributable to Lear 121.7 70.2 215.0 184.1
Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 3,894.6 3,537.8 7,685.7 6,975.1
Cost of sales 3,618.2 3,318.0 7,149.2 6,552.2
Selling, general and administrative expenses 70.5 75.4 139.3 146.9
Intercompany operating (income) expense, net 49.4 37.0 108.9 60.0
Amortization of intangible assets 6.7 7.0 13.6 14.0
Interest expense (2.5) (0.5) (4.0) (2.1)
Other expense, net 13.5 8.2 25.7 14.0
Consolidated income before provision for income taxes and equity in net income of affiliates 138.8 92.7 253.0 190.1
Provision for income taxes 28.6 8.2 57.7 30.8
Equity in net income of affiliates (9.7) (8.8) (21.3) (17.1)
Consolidated net income 119.9 93.3 216.6 176.4
Less: Net income attributable to noncontrolling interests 9.3 5.0 15.9 13.4
Net income attributable to Lear 110.6 88.3 200.7 163.0
Consolidated comprehensive income 122.0 82.3 206.4 131.9
Less: Comprehensive income attributable to noncontrolling interests 9.0 5.3 13.8 14.1
Comprehensive income attributable to Lear 113.0 77.0 192.6 117.8
Consolidation, Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Net sales (1,252.4) (1,166.1) (2,421.4) (2,305.6)
Cost of sales (1,252.4) (1,166.1) (2,421.4) (2,305.6)
Equity in net income of subsidiaries 228.4 182.3 410.7 354.1
Consolidated net income (228.4) (182.3) (410.7) (354.1)
Net income attributable to Lear (228.4) (182.3) (410.7) (354.1)
Consolidated comprehensive income (234.7) (147.2) (407.6) (301.9)
Comprehensive income attributable to Lear $ (234.7) $ (147.2) $ (407.6) $ (301.9)