XML 78 R93.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUPPLEMENTAL GUARANTOR AND NON-GUARANTOR CONSOLIDATED FINANCIAL STATEMENTS (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 31, 2014
Dec. 31, 2013
Sep. 27, 2013
Jun. 29, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 28, 2012
Jun. 29, 2012
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2012
Condensed consolidating statements of operations                      
Net sales $ 6,723,934 $ 7,183,442 $ 6,410,106 $ 5,791,125 $ 5,295,318 $ 6,123,321 $ 6,174,841 $ 5,975,995 $ 26,108,607 $ 23,569,475 $ 29,343,029
Cost of sales                 24,609,738 22,187,393 27,825,079
Restructuring charges                 58,648 215,834  
Gross profit 362,144 398,619 368,423 311,035 195,657 246,462 366,772 357,357 1,440,221 1,166,248 1,517,950
Selling, general and administrative expenses                 874,796 805,235 877,564
Intangible amortization                 28,892 29,529 49,572
Restructuring charges                 16,663 11,600  
Interest and other expense (income), net                 119,416 (8,931) 16,084
Income from continuing operations before income taxes                 400,454 328,815 574,730
Provision for (benefit from) income taxes                 34,860 26,313 53,960
Income from continuing operations 42,975 145,157 118,205 59,257 (49,316) 54,596 160,453 136,769 365,594 302,502 520,770
Loss from discontinued operations, net of tax           (7,248) (9,906) (8,297)   (25,451) (32,005)
Net income (loss)                 365,594 277,051 488,765
Parent | Reportable Legal entities
                     
Condensed consolidating statements of operations                      
Intangible amortization                 300 300 2,550
Restructuring charges                 800    
Interest and other expense (income), net                 (502,028) (880,051) (442,563)
Income from continuing operations before income taxes                 500,928 879,751 440,013
Provision for (benefit from) income taxes                 52    
Equity in earnings in subsidiaries                 (135,282) (602,700) 48,752
Income from continuing operations                   277,051 488,765
Net income (loss)                 365,594 277,051 488,765
Guarantor Subsidiaries | Reportable Legal entities
                     
Condensed consolidating statements of operations                      
Net sales                 16,224,739 14,630,979 18,852,902
Cost of sales                 14,846,866 13,162,397 17,395,532
Restructuring charges                 1,293 20,366  
Gross profit                 1,376,580 1,448,216 1,457,370
Selling, general and administrative expenses                 198,999 199,934 203,673
Intangible amortization                 4,124 7,840 11,559
Restructuring charges                 2,401 1,556  
Interest and other expense (income), net                 860,718 699,459 1,079,398
Income from continuing operations before income taxes                 310,338 539,427 162,740
Provision for (benefit from) income taxes                 16,762 1,708 1,633
Equity in earnings in subsidiaries                 (210,354) (330,600) 96,713
Income from continuing operations                   207,119 257,820
Net income (loss)                 83,222 207,119 257,820
Non-Guarantor Subsidiaries | Reportable Legal entities
                     
Condensed consolidating statements of operations                      
Net sales                 22,879,360 17,768,884 22,012,300
Cost of sales                 22,758,364 17,855,384 21,951,720
Restructuring charges                 57,355 195,468  
Gross profit                 63,641 (281,968) 60,580
Selling, general and administrative expenses                 675,797 605,301 673,891
Intangible amortization                 24,468 21,389 35,463
Restructuring charges                 13,462 10,044  
Interest and other expense (income), net                 (239,274) 171,661 (620,751)
Income from continuing operations before income taxes                 (410,812) (1,090,363) (28,023)
Provision for (benefit from) income taxes                 18,046 24,605 52,327
Equity in earnings in subsidiaries                 388,737 585,839 360,073
Income from continuing operations                   (529,129) 279,723
Loss from discontinued operations, net of tax                   (25,451) (32,005)
Net income (loss)                 (40,121) (554,580) 247,718
Eliminations
                     
Condensed consolidating statements of operations                      
Net sales                 (12,995,492) (8,830,388) (11,522,173)
Cost of sales                 (12,995,492) (8,830,388) (11,522,173)
Equity in earnings in subsidiaries                 (43,101) 347,461 (505,538)
Income from continuing operations                   347,461 (505,538)
Net income (loss)                 $ (43,101) $ 347,461 $ (505,538)