XML 101 R92.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor and Parent Company Condensed Financial Information (Condensed Statements Of Operations and Comprehensive Income (Loss)) (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 28, 2012
Sep. 30, 2011
Sep. 28, 2012
Sep. 30, 2011
Schedule of Statement of Operations [Line Items]        
Customers $ 1,500.6 $ 1,517.8 $ 4,411.2 $ 4,497.6
Intercompany 0 0 0 0
Net sales, total 1,500.6 1,517.8 [1] 4,411.2 4,497.6 [1]
Cost of sales 1,337.6 1,366.1 [1] 3,930.2 4,012.6 [1]
Gross profit 163.0 151.7 [1] 481.0 485.0 [1]
Selling, general and administrative expenses 93.5 93.0 [1] 291.7 281.7 [1]
Operating income 69.5 58.7 [1] 189.3 203.3 [1]
Other income (expense) 9.3 (31.5) [1] 2.6 (28.4) [1]
Interest expense (25.0) (25.4) [1] (74.9) (73.0) [1]
Interest income 1.3 2.2 [1] 4.6 6.2 [1]
Interest income (expense), total (23.7) (23.2) [1] (70.3) (66.8) [1]
Income (loss) before income taxes 55.1 4.0 [1] 121.6 108.1 [1]
Income tax (provision) benefit (73.8) (6.5) [1] (95.7) (43.3) [1]
Equity in net income of subsidiaries and affiliated companies 0.5 0.8 [1] 1.0 2.2 [1]
Net income including non-controlling interest (18.2) (1.7) [1] 26.9 67.0 [1]
Less: preferred stock dividends 0.1 0.1 [1] 0.3 0.3 [1]
Less: net income attributable to non-controlling interest 2.3 [2] 0.3 [1],[2] 5.7 [2] 1.6 [1],[2]
Net income attributable to Company common shareholders (20.6) [3] (2.1) [1],[3] 20.9 [3] 65.1 [1],[3]
Comprehensive income (loss) 6.7 (141.8) [1] 34.5 (27.6) [1]
Parent Company [Member]
       
Schedule of Statement of Operations [Line Items]        
Customers 0 0 0 0
Intercompany 13.5 14.4 42.4 42.2
Net sales, total 13.5 14.4 42.4 42.2
Cost of sales 0 0 0 0
Gross profit 13.5 14.4 42.4 42.2
Selling, general and administrative expenses 11.1 11.5 34.2 33.5
Operating income 2.4 2.9 8.2 8.7
Other income (expense) 0 (0.1) 0 (0.1)
Interest expense (16.5) (15.8) (48.4) (47.1)
Interest income 22.8 15.8 66.7 52.6
Interest income (expense), total 6.3 0 18.3 5.5
Income (loss) before income taxes 8.7 2.8 26.5 14.1
Income tax (provision) benefit (3.9) (1.0) (10.3) (5.2)
Equity in net income of subsidiaries and affiliated companies (25.3) (3.8) 5.0 56.5
Net income including non-controlling interest (20.5) (2.0) 21.2 65.4
Less: preferred stock dividends 0.1 0.1 0.3 0.3
Less: net income attributable to non-controlling interest 0 0 0 0
Net income attributable to Company common shareholders (20.6) (2.1) 20.9 65.1
Comprehensive income (loss) (19.5) (4.6) 22.4 64.1
Guarantor Subsidiaries [Member]
       
Schedule of Statement of Operations [Line Items]        
Customers 548.7 518.4 1,615.5 1,600.8
Intercompany 0 0 0 0
Net sales, total 548.7 518.4 1,615.5 1,600.8
Cost of sales 485.6 459.2 1,413.9 1,397.9
Gross profit 63.1 59.2 201.6 202.9
Selling, general and administrative expenses 39.1 34.5 110.7 108.6
Operating income 24.0 24.7 90.9 94.3
Other income (expense) 1.0 (2.4) 0.2 (1.8)
Interest expense (24.3) (17.4) (70.2) (55.4)
Interest income 3.3 3.0 9.6 9.0
Interest income (expense), total (21.0) (14.4) (60.6) (46.4)
Income (loss) before income taxes 4.0 7.9 30.5 46.1
Income tax (provision) benefit (6.3) (0.2) (17.2) (18.4)
Equity in net income of subsidiaries and affiliated companies (23.0) (11.5) (8.3) 28.8
Net income including non-controlling interest (25.3) (3.8) 5.0 56.5
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 (25.3) (3.8) 5.0 56.5
Comprehensive income (loss) (42.9) (37.9) (17.4) 45.7
Non-Guarantor Subsidiaries [Member]
       
Schedule of Statement of Operations [Line Items]        
Customers 951.9 999.4 2,795.7 2,896.8
Intercompany 45.8 15.7 68.9 38.7
Net sales, total 997.7 1,015.1 2,864.6 2,935.5
Cost of sales 897.8 922.6 2,585.2 2,653.4
Gross profit 99.9 92.5 279.4 282.1
Selling, general and administrative expenses 56.8 61.4 189.2 181.8
Operating income 43.1 31.1 90.2 100.3
Other income (expense) 8.3 (29.0) 2.4 (26.5)
Interest expense (10.3) (11.1) (33.1) (32.4)
Interest income 1.3 2.3 5.1 6.5
Interest income (expense), total (9.0) (8.8) (28.0) (25.9)
Income (loss) before income taxes 42.4 (6.7) 64.6 47.9
Income tax (provision) benefit (63.6) (5.3) (68.2) (19.7)
Equity in net income of subsidiaries and affiliated companies 0 0.1 0 0.1
Net income including non-controlling interest (21.2) (11.9) (3.6) 28.3
Less: preferred stock dividends 0 0 0 0
Less: net income attributable to non-controlling interest 2.3 0.3 5.7 1.6
Net income attributable to Company common shareholders (23.5) (12.2) (9.3) 26.7
Comprehensive income (loss) 20.3 (115.3) 25.2 (54.2)
Eliminations [Member]
       
Schedule of Statement of Operations [Line Items]        
Customers 0 0 0 0
Intercompany (59.3) (30.1) (111.3) (80.9)
Net sales, total (59.3) (30.1) (111.3) (80.9)
Cost of sales (45.8) (15.7) (68.9) (38.7)
Gross profit (13.5) (14.4) (42.4) (42.2)
Selling, general and administrative expenses (13.5) (14.4) (42.4) (42.2)
Operating income 0 0 0 0
Other income (expense) 0 0 0 0
Interest expense 26.1 18.9 76.8 61.9
Interest income (26.1) (18.9) (76.8) (61.9)
Interest income (expense), total 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income tax (provision) benefit 0 0 0 0
Equity in net income of subsidiaries and affiliated companies 48.8 16.0 4.3 (83.2)
Net income including non-controlling interest 48.8 16.0 4.3 (83.2)
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 48.8 16.0 4.3 (83.2)
Comprehensive income (loss) $ 48.8 $ 16.0 $ 4.3 $ (83.2)
[1] See Note 23 - Restatement of Condensed Consolidated Financial Statements (Unaudited)
[2] Net income before preferred stock dividend payments.
[3] Numerator