XML 88 R85.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor and Parent Company Condensed Financial Information (Condensed Statements Of Operations) (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 29, 2012
Jul. 01, 2011
Jun. 29, 2012
Jul. 01, 2011
Schedule of Statement of Operations [Line Items]        
Customers $ 1,478.1 $ 1,532.2 $ 2,910.6 $ 2,979.8
Intercompany 0 0 0 0
Net sales, total 1,478.1 1,532.2 2,910.6 2,979.8
Cost of sales 1,301.1 1,357.6 2,586.4 2,638.2
Gross profit 177.0 174.6 324.2 341.6
Selling, general and administrative expenses 104.4 94.8 198.2 188.7
Operating income 72.6 79.8 126.0 152.9
Other income (expense) (13.5) (3.9) (6.7) 3.1
Interest expense (25.2) (23.6) (49.9) (47.6)
Interest income 1.6 2.0 3.3 4.0
Interest income (expense), total (23.6) (21.6) (46.6) (43.6)
Income (loss) before income taxes 35.5 54.3 72.7 112.4
Income tax provision (12.0) (17.2) (22.9) (36.6)
Equity in net income of subsidiaries and affiliated companies 0.5 1.0 0.5 1.4
Net income including non-controlling interest 24.0 38.1 50.3 77.2
Less: preferred stock dividends 0.1 0.1 0.2 0.2
Less: net income attributable to non-controlling interest 2.1 [1] 0.5 [1] 3.4 [1] 1.3 [1]
Net income attributable to Company common shareholders 21.8 [2] 37.5 [2] 46.7 [2] 75.7 [2]
Comprehensive income (loss) (45.7) 57.5 30.7 125.2
Parent Company [Member]
       
Schedule of Statement of Operations [Line Items]        
Customers 0 0 0 0
Intercompany 21.6 13.6 28.9 27.8
Net sales, total 21.6 13.6 28.9 27.8
Cost of sales 0 0 0 0
Gross profit 21.6 13.6 28.9 27.8
Selling, general and administrative expenses 11.4 10.7 23.1 22.0
Operating income 10.2 2.9 5.8 5.8
Other income (expense) 0 0 0 0
Interest expense (16.1) (15.6) 31.9 (31.3)
Interest income 21.9 17.3 43.9 36.8
Interest income (expense), total 5.8 1.7 12.0 5.5
Income (loss) before income taxes 16.0 4.6 17.8 11.3
Income tax provision (5.6) (1.7) 6.4 (4.2)
Equity in net income of subsidiaries and affiliated companies 11.5 34.7 35.5 68.8
Net income including non-controlling interest 21.9 37.6 46.9 75.9
Less: preferred stock dividends 0.1 0.1 0.2 0.2
Less: net income attributable to non-controlling interest 0 0 0 0
Net income attributable to Company common shareholders 21.8 37.5 46.7 75.7
Comprehensive income (loss) 21.4 37.8 47.1 77.2
Guarantor Subsidiaries [Member]
       
Schedule of Statement of Operations [Line Items]        
Customers 535.5 554.0 1,066.8 1,082.4
Intercompany 0 0 0 0
Net sales, total 535.5 554.0 1,066.8 1,082.4
Cost of sales 462.5 479.8 928.3 938.7
Gross profit 73.0 74.2 138.5 143.7
Selling, general and administrative expenses 40.4 36.6 71.6 74.1
Operating income 32.6 37.6 66.9 69.6
Other income (expense) (1.2) (0.4) (0.8) 0.6
Interest expense (22.8) (17.9) 45.9 (38.0)
Interest income 3.1 3.1 6.3 6.0
Interest income (expense), total (19.7) (14.8) (39.6) (32.0)
Income (loss) before income taxes 11.7 22.4 26.5 38.2
Income tax provision (3.7) (10.6) 10.9 (18.2)
Equity in net income of subsidiaries and affiliated companies 3.5 22.9 19.9 48.8
Net income including non-controlling interest 11.5 34.7 35.5 68.8
Less: preferred stock dividends 0 0 0 0
Less: net income attributable to non-controlling interest 0 0 0 0
Net income attributable to Company common shareholders 11.5 34.7 35.5 68.8
Comprehensive income (loss) 4.9 38.7 30.7 92.1
Non-Guarantor Subsidiaries [Member]
       
Schedule of Statement of Operations [Line Items]        
Customers 942.6 978.2 1,843.8 1,897.4
Intercompany 11.5 11.9 23.1 23.0
Net sales, total 954.1 990.1 1,866.9 1,920.4
Cost of sales 850.1 889.7 1,681.2 1,722.5
Gross profit 104.0 100.4 185.7 197.9
Selling, general and administrative expenses 74.2 61.1 132.4 120.4
Operating income 29.8 39.3 53.3 77.5
Other income (expense) (12.3) (3.5) (5.9) 2.5
Interest expense (11.6) (10.6) 22.8 (21.3)
Interest income 1.9 2.1 3.8 4.2
Interest income (expense), total (9.7) (8.5) (19.0) (17.1)
Income (loss) before income taxes 7.8 27.3 28.4 62.9
Income tax provision (2.7) (4.9) 5.6 (14.2)
Equity in net income of subsidiaries and affiliated companies 0 0 0 0
Net income including non-controlling interest 5.1 22.4 22.8 48.7
Less: preferred stock dividends 0 0 0 0
Less: net income attributable to non-controlling interest 2.1 0.5 3.4 1.3
Net income attributable to Company common shareholders 3.0 21.9 19.4 47.4
Comprehensive income (loss) (57.5) 37.6 7.8 72.1
Eliminations [Member]
       
Schedule of Statement of Operations [Line Items]        
Customers 0 0 0 0
Intercompany (33.1) (25.5) (52.0) (50.8)
Net sales, total (33.1) (25.5) (52.0) (50.8)
Cost of sales (11.5) (11.9) (23.1) (23.0)
Gross profit (21.6) (13.6) (28.9) (27.8)
Selling, general and administrative expenses (21.6) (13.6) (28.9) (27.8)
Operating income 0 0 0 0
Other income (expense) 0 0 0 0
Interest expense 25.3 20.5 (50.7) 43.0
Interest income (25.3) (20.5) (50.7) (43.0)
Interest income (expense), total 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income tax provision 0 0 0 0
Equity in net income of subsidiaries and affiliated companies (14.5) (56.6) (54.9) (116.2)
Net income including non-controlling interest (14.5) (56.6) (54.9) (116.2)
Less: preferred stock dividends 0 0 0 0
Less: net income attributable to non-controlling interest 0 0 0 0
Net income attributable to Company common shareholders (14.5) (56.6) (54.9) (116.2)
Comprehensive income (loss) $ (14.5) $ (56.6) $ (54.9) $ (116.2)
[1] Net income before preferred stock dividend payments.
[2] Numerator