XML 71 R98.htm IDEA: XBRL DOCUMENT v2.4.0.8
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 6 Months Ended
Jun. 28, 2013
Jun. 29, 2012
Jun. 28, 2013
Jun. 29, 2012
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers $ 1,659.1 $ 1,475.2 $ 3,202.8 $ 2,924.7
Intercompany 0 0 0 0
Net sales, total 1,659.1 1,475.2 [1] 3,202.8 2,924.7 [1]
Cost of sales 1,466.3 1,301.5 [1] 2,853.1 2,601.9 [1]
Gross profit 192.8 173.7 [1] 349.7 322.8 [1]
Selling, general and administrative expenses 122.0 106.1 [1] 246.1 200.9 [1]
Operating income 70.8 67.6 [1] 103.6 121.9 [1]
Other income (expense) (15.6) (13.5) [1] (68.3) (6.7) [1]
Interest expense (30.6) (25.2) [1] (60.1) (49.9) [1]
Interest income 1.5 1.6 [1] 3.0 3.3 [1]
Interest income (expense), total (29.1) (23.6) [1] (57.1) (46.6) [1]
Income (loss) before income taxes 26.1 30.5 [1] (21.8) 68.6 [1]
Income tax (provision) benefit (17.5) (11.2) [1] (13.7) (23.0) [1]
Equity in net income of subsidiaries and affiliated companies 0.4 0.5 [1] 0.6 0.5 [1]
Net income (loss) including non-controlling interest 9.0 19.8 [1] (34.9) 46.1 [1]
Less: preferred stock dividends 0.1 0.1 [1] 0.2 0.2 [1]
Less: net income (loss) attributable to non-controlling interest 0.7 2.0 [1] 2.5 3.3 [1]
Net income (loss) attributable to Company common shareholders 8.2 [2] 17.7 [1],[2] (37.6) [2] 42.6 [1],[2]
Comprehensive income (loss):        
Net income (loss) including non-controlling interest 9.0 19.8 [1] (34.9) 46.1 [1]
Currency translation gain (loss) (39.7) (58.5) [1] (43.3) (16.8) [1]
Defined benefit plan adjustments, net of tax 0.7 (2.1) [1] 3.4 (2.1) [1]
Change in fair value of derivatives, net of tax 0.7 (3.4) [1] 0.2 2.6 [1]
Comprehensive income (loss), net of tax (29.3) (44.2) [1] (74.6) 29.8 [1]
Comprehensive income (loss) attributable to non-controlling interest, net of tax (7.0) (0.8) [1] (4.5) 3.6 [1]
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax (22.3) (43.4) [1] (70.1) 26.2 [1]
As Originally Filed [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   1,478.1   2,910.6
Intercompany   0   0
Net sales, total   1,478.1   2,910.6
Cost of sales   1,301.1   2,586.4
Gross profit   177.0   324.2
Selling, general and administrative expenses   104.4   198.2
Operating income   72.6   126.0
Other income (expense)   (13.5)   (6.7)
Interest expense   (25.2)   (49.9)
Interest income   1.6   3.3
Interest income (expense), total   (23.6)   (46.6)
Income (loss) before income taxes   35.5   72.7
Income tax (provision) benefit   (12.0)   (22.9)
Equity in net income of subsidiaries and affiliated companies   0.5   0.5
Net income (loss) including non-controlling interest   24.0   50.3
Less: preferred stock dividends   0.1   0.2
Less: net income (loss) attributable to non-controlling interest   2.1   3.4
Net income (loss) attributable to Company common shareholders   21.8   46.7
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   24.0   50.3
Currency translation gain (loss)   (64.2)   (20.1)
Defined benefit plan adjustments, net of tax   (2.1)   (2.1)
Change in fair value of derivatives, net of tax   (3.4)   2.6
Comprehensive income (loss), net of tax   (45.7)   30.7
Comprehensive income (loss) attributable to non-controlling interest, net of tax   (0.7)   3.7
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   (45.0)   27.0
Effect of Restatement 1 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   3.5   6.2
Gross profit   (3.5)   (6.2)
Selling, general and administrative expenses   0   0
Operating income   (3.5)   (6.2)
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   (3.5)   (6.2)
Income tax (provision) benefit   0.5   1.0
Equity in net income of subsidiaries and affiliated companies   0   0
Net income (loss) including non-controlling interest   (3.0)   (5.2)
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   (3.0)   (5.2)
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (3.0)   (5.2)
Currency translation gain (loss)   4.1   2.3
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   1.1   (2.9)
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   1.1   (2.9)
Effect of Recast [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   0   0
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   0   0
Net income (loss) including non-controlling interest   0   0
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   0   0
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   0   0
Currency translation gain (loss)   0   0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   0   0
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   0   0
Effect of Restatement 2 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   (2.9)   14.1
Intercompany   0   0
Net sales, total   (2.9)   14.1
Cost of sales   (3.1)   9.3
Gross profit   0.2   4.8
Selling, general and administrative expenses   1.7   2.7
Operating income   (1.5)   2.1
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   (1.5)   2.1
Income tax (provision) benefit   0.3   (1.1)
Equity in net income of subsidiaries and affiliated companies   0   0
Net income (loss) including non-controlling interest   (1.2)   1.0
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   (0.1)   (0.1)
Net income (loss) attributable to Company common shareholders   (1.1)   1.1
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (1.2)   1.0
Currency translation gain (loss)   1.6   1.0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   0.4   2.0
Comprehensive income (loss) attributable to non-controlling interest, net of tax   (0.1)   (0.1)
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   0.5   2.1
Parent Company [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers 0 0 0 0
Intercompany 15.7 21.6 29.5 28.9
Net sales, total 15.7 21.6 29.5 28.9
Cost of sales 0 0 0 0
Gross profit 15.7 21.6 29.5 28.9
Selling, general and administrative expenses 12.7 11.4 23.6 23.1
Operating income 3.0 10.2 5.9 5.8
Other income (expense) 0 0 0 0
Interest expense (21.4) (16.1) (42.3) (31.9)
Interest income 26.7 21.9 52.6 43.9
Interest income (expense), total 5.3 5.8 10.3 12.0
Income (loss) before income taxes 8.3 16.0 16.2 17.8
Income tax (provision) benefit (3.1) (5.6) (6.1) (6.4)
Equity in net income of subsidiaries and affiliated companies 3.1 7.4 (47.5) 31.4
Net income (loss) including non-controlling interest 8.3 17.8 (37.4) 42.8
Less: preferred stock dividends 0.1 0.1 0.2 0.2
Less: net income (loss) attributable to non-controlling interest 0 0 0 0
Net income (loss) attributable to Company common shareholders 8.2 17.7 (37.6) 42.6
Comprehensive income (loss):        
Net income (loss) including non-controlling interest 8.3 17.8 (37.4) 42.8
Currency translation gain (loss) (32.0) (55.6) (36.2) (17.0)
Defined benefit plan adjustments, net of tax 0.6 (2.2) 3.3 (2.1)
Change in fair value of derivatives, net of tax 0.8 (3.4) 0.2 2.5
Comprehensive income (loss), net of tax (22.3) (43.4) (70.1) 26.2
Comprehensive income (loss) attributable to non-controlling interest, net of tax 0 0 0 0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax (22.3) (43.4) (70.1) 26.2
Parent Company [Member] | As Originally Filed [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   21.6   28.9
Net sales, total   21.6   28.9
Cost of sales   0   0
Gross profit   21.6   28.9
Selling, general and administrative expenses   11.4   23.1
Operating income   10.2   5.8
Other income (expense)   0   0
Interest expense   (16.1)   (31.9)
Interest income   21.9   43.9
Interest income (expense), total   5.8   12.0
Income (loss) before income taxes   16.0   17.8
Income tax (provision) benefit   (5.6)   (6.4)
Equity in net income of subsidiaries and affiliated companies   11.5   35.5
Net income (loss) including non-controlling interest   21.9   46.9
Less: preferred stock dividends   0.1   0.2
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   21.8   46.7
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   21.9   46.9
Currency translation gain (loss)   (0.5)   0.2
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   21.4   47.1
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   21.4   47.1
Parent Company [Member] | Effect of Restatement 1 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   0   0
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   (3.0)   (5.2)
Net income (loss) including non-controlling interest   (3.0)   (5.2)
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   (3.0)   (5.2)
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (3.0)   (5.2)
Currency translation gain (loss)   0   0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   (3.0)   (5.2)
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   (3.0)   (5.2)
Parent Company [Member] | Effect of Recast [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   0   0
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   0   0
Net income (loss) including non-controlling interest   0   0
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   0   0
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   0   0
Currency translation gain (loss)   0   0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   0   0
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   0   0
Parent Company [Member] | Effect of Restatement 2 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   0   0
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   (1.1)   1.1
Net income (loss) including non-controlling interest   (1.1)   1.1
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   (1.1)   1.1
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (1.1)   1.1
Currency translation gain (loss)   (55.1)   (17.2)
Defined benefit plan adjustments, net of tax   (2.2)   (2.1)
Change in fair value of derivatives, net of tax   (3.4)   2.5
Comprehensive income (loss), net of tax   (61.8)   (15.7)
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   (61.8)   (15.7)
Guarantor Subsidiaries [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers 584.9 483.9 1,195.1 957.0
Intercompany 70.9 32.8 113.1 61.2
Net sales, total 655.8 516.7 1,308.2 1,018.2
Cost of sales 572.9 447.4 1,147.3 886.6
Gross profit 82.9 69.3 160.9 131.6
Selling, general and administrative expenses 49.6 37.6 99.3 65.6
Operating income 33.3 31.7 61.6 66.0
Other income (expense) (5.7) (0.5) (7.0) (0.7)
Interest expense (28.1) (22.6) (55.0) (45.7)
Interest income 3.9 3.8 7.4 7.7
Interest income (expense), total (24.2) (18.8) (47.6) (38.0)
Income (loss) before income taxes 3.4 12.4 7.0 27.3
Income tax (provision) benefit (6.5) (3.9) (8.5) (11.1)
Equity in net income of subsidiaries and affiliated companies 6.2 (1.1) (46.0) 15.2
Net income (loss) including non-controlling interest 3.1 7.4 (47.5) 31.4
Less: preferred stock dividends 0 0 0 0
Less: net income (loss) attributable to non-controlling interest 0 0 0 0
Net income (loss) attributable to Company common shareholders 3.1 7.4 (47.5) 31.4
Comprehensive income (loss):        
Net income (loss) including non-controlling interest 3.1 7.4 (47.5) 31.4
Currency translation gain (loss) (32.0) (55.1) (36.2) (17.2)
Defined benefit plan adjustments, net of tax 0.6 (2.2) 3.3 (2.1)
Change in fair value of derivatives, net of tax 0.8 (3.4) 0.2 2.5
Comprehensive income (loss), net of tax (27.5) (53.3) (80.2) 14.6
Comprehensive income (loss) attributable to non-controlling interest, net of tax 0 0 0 0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax (27.5) (53.3) (80.2) 14.6
Guarantor Subsidiaries [Member] | As Originally Filed [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   535.5   1,066.8
Intercompany   0   0
Net sales, total   535.5   1,066.8
Cost of sales   462.5   928.3
Gross profit   73.0   138.5
Selling, general and administrative expenses   40.4   71.6
Operating income   32.6   66.9
Other income (expense)   (1.2)   (0.8)
Interest expense   (22.8)   (45.9)
Interest income   3.1   6.3
Interest income (expense), total   (19.7)   (39.6)
Income (loss) before income taxes   11.7   26.5
Income tax (provision) benefit   (3.7)   (10.9)
Equity in net income of subsidiaries and affiliated companies   3.5   19.9
Net income (loss) including non-controlling interest   11.5   35.5
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   11.5   35.5
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   11.5   35.5
Currency translation gain (loss)   (5.4)   (6.1)
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   (1.2)   1.3
Comprehensive income (loss), net of tax   4.9   30.7
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   4.9   30.7
Guarantor Subsidiaries [Member] | Effect of Restatement 1 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   0   0
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   (3.0)   (5.2)
Net income (loss) including non-controlling interest   (3.0)   (5.2)
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   (3.0)   (5.2)
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (3.0)   (5.2)
Currency translation gain (loss)   0   0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   (3.0)   (5.2)
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   (3.0)   (5.2)
Guarantor Subsidiaries [Member] | Effect of Recast [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   (51.6)   (109.8)
Intercompany   32.8   61.2
Net sales, total   (18.8)   (48.6)
Cost of sales   (15.1)   (41.7)
Gross profit   (3.7)   (6.9)
Selling, general and administrative expenses   (2.8)   (6.0)
Operating income   (0.9)   (0.9)
Other income (expense)   0.7   0.1
Interest expense   0.2   0.2
Interest income   0.7   1.4
Interest income (expense), total   0.9   1.6
Income (loss) before income taxes   0.7   0.8
Income tax (provision) benefit   (0.2)   (0.2)
Equity in net income of subsidiaries and affiliated companies   (0.5)   (0.6)
Net income (loss) including non-controlling interest   0   0
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   0   0
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   0   0
Currency translation gain (loss)   (8.8)   (0.7)
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   (8.8)   (0.7)
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   (8.8)   (0.7)
Guarantor Subsidiaries [Member] | Effect of Restatement 2 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   0   0
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   (1.1)   1.1
Net income (loss) including non-controlling interest   (1.1)   1.1
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   (1.1)   1.1
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (1.1)   1.1
Currency translation gain (loss)   (40.9)   (10.4)
Defined benefit plan adjustments, net of tax   (2.2)   (2.1)
Change in fair value of derivatives, net of tax   (2.2)   1.2
Comprehensive income (loss), net of tax   (46.4)   (10.2)
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   (46.4)   (10.2)
Non-Guarantor Subsidiaries [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers 1,074.2 991.3 2,007.7 1,967.7
Intercompany 72.2 55.3 175.6 103.9
Net sales, total 1,146.4 1,046.6 2,183.3 2,071.6
Cost of sales 1,036.5 942.2 1,994.5 1,880.4
Gross profit 109.9 104.4 188.8 191.2
Selling, general and administrative expenses 75.4 78.7 152.7 141.1
Operating income 34.5 25.7 36.1 50.1
Other income (expense) (9.9) (13.0) (61.3) (6.0)
Interest expense (11.7) (12.5) (23.0) (24.4)
Interest income 1.5 1.9 3.2 3.8
Interest income (expense), total (10.2) (10.6) (19.8) (20.6)
Income (loss) before income taxes 14.4 2.1 (45.0) 23.5
Income tax (provision) benefit (7.9) (1.7) 0.9 (5.5)
Equity in net income of subsidiaries and affiliated companies 0.2 0.4 0.3 0.4
Net income (loss) including non-controlling interest 6.7 0.8 (43.8) 18.4
Less: preferred stock dividends 0 0 0 0
Less: net income (loss) attributable to non-controlling interest 0.7 2.0 2.5 3.3
Net income (loss) attributable to Company common shareholders 6.0 (1.2) (46.3) 15.1
Comprehensive income (loss):        
Net income (loss) including non-controlling interest 6.7 0.8 (43.8) 18.4
Currency translation gain (loss) (46.0) (43.8) (40.3) (10.2)
Defined benefit plan adjustments, net of tax 0.6 (2.1) 0.9 (2.1)
Change in fair value of derivatives, net of tax 0 (2.2) 0 1.3
Comprehensive income (loss), net of tax (38.7) (47.3) (83.2) 7.4
Comprehensive income (loss) attributable to non-controlling interest, net of tax (7.0) (0.8) (4.5) 3.6
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax (31.7) (46.5) (78.7) 3.8
Non-Guarantor Subsidiaries [Member] | As Originally Filed [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   942.6   1,843.8
Intercompany   11.5   23.1
Net sales, total   954.1   1,866.9
Cost of sales   850.1   1,681.2
Gross profit   104.0   185.7
Selling, general and administrative expenses   74.2   132.4
Operating income   29.8   53.3
Other income (expense)   (12.3)   (5.9)
Interest expense   (11.6)   (22.8)
Interest income   1.9   3.8
Interest income (expense), total   (9.7)   (19.0)
Income (loss) before income taxes   7.8   28.4
Income tax (provision) benefit   (2.7)   (5.6)
Equity in net income of subsidiaries and affiliated companies   0   0
Net income (loss) including non-controlling interest   5.1   22.8
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   2.1   3.4
Net income (loss) attributable to Company common shareholders   3.0   19.4
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   5.1   22.8
Currency translation gain (loss)   (58.3)   (14.2)
Defined benefit plan adjustments, net of tax   (2.1)   (2.1)
Change in fair value of derivatives, net of tax   (2.2)   1.3
Comprehensive income (loss), net of tax   (57.5)   7.8
Comprehensive income (loss) attributable to non-controlling interest, net of tax   (0.7)   3.7
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   (56.8)   4.1
Non-Guarantor Subsidiaries [Member] | Effect of Restatement 1 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   3.5   6.2
Gross profit   (3.5)   (6.2)
Selling, general and administrative expenses   0   0
Operating income   (3.5)   (6.2)
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   (3.5)   (6.2)
Income tax (provision) benefit   0.5   1.0
Equity in net income of subsidiaries and affiliated companies   0   0
Net income (loss) including non-controlling interest   (3.0)   (5.2)
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   (3.0)   (5.2)
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (3.0)   (5.2)
Currency translation gain (loss)   4.1   2.3
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   1.1   (2.9)
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   1.1   (2.9)
Non-Guarantor Subsidiaries [Member] | Effect of Recast [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   51.6   109.8
Intercompany   43.8   80.8
Net sales, total   95.4   190.6
Cost of sales   91.7   183.7
Gross profit   3.7   6.9
Selling, general and administrative expenses   2.8   6.0
Operating income   0.9   0.9
Other income (expense)   (0.7)   (0.1)
Interest expense   (0.9)   (1.6)
Interest income   0   0
Interest income (expense), total   (0.9)   (1.6)
Income (loss) before income taxes   (0.7)   (0.8)
Income tax (provision) benefit   0.2   0.2
Equity in net income of subsidiaries and affiliated companies   0.4   0.4
Net income (loss) including non-controlling interest   (0.1)   (0.2)
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   (0.1)   (0.2)
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (0.1)   (0.2)
Currency translation gain (loss)   8.8   0.7
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   8.7   0.5
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   8.7   0.5
Non-Guarantor Subsidiaries [Member] | Effect of Restatement 2 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   (2.9)   14.1
Intercompany   0   0
Net sales, total   (2.9)   14.1
Cost of sales   (3.1)   9.3
Gross profit   0.2   4.8
Selling, general and administrative expenses   1.7   2.7
Operating income   (1.5)   2.1
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   (1.5)   2.1
Income tax (provision) benefit   0.3   (1.1)
Equity in net income of subsidiaries and affiliated companies   0   0
Net income (loss) including non-controlling interest   (1.2)   1.0
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   (0.1)   (0.1)
Net income (loss) attributable to Company common shareholders   (1.1)   1.1
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (1.2)   1.0
Currency translation gain (loss)   1.6   1.0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   0.4   2.0
Comprehensive income (loss) attributable to non-controlling interest, net of tax   (0.1)   (0.1)
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   0.5   2.1
Eliminations [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers 0 0 0 0
Intercompany (158.8) (109.7) (318.2) (194.0)
Net sales, total (158.8) (109.7) (318.2) (194.0)
Cost of sales (143.1) (88.1) (288.7) (165.1)
Gross profit (15.7) (21.6) (29.5) (28.9)
Selling, general and administrative expenses (15.7) (21.6) (29.5) (28.9)
Operating income 0 0 0 0
Other income (expense) 0 0 0 0
Interest expense 30.6 26.0 60.2 52.1
Interest income (30.6) (26.0) (60.2) (52.1)
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 (9.1) (6.2) 93.8 (46.5)
Net income (loss) including non-controlling interest (9.1) (6.2) 93.8 (46.5)
Less: preferred stock dividends 0 0 0 0
Less: net income (loss) attributable to non-controlling interest 0 0 0 0
Net income (loss) attributable to Company common shareholders (9.1) (6.2) 93.8 (46.5)
Comprehensive income (loss):        
Net income (loss) including non-controlling interest (9.1) (6.2) 93.8 (46.5)
Currency translation gain (loss) 70.3 96.0 69.4 27.6
Defined benefit plan adjustments, net of tax (1.1) 4.4 (4.1) 4.2
Change in fair value of derivatives, net of tax (0.9) 5.6 (0.2) (3.7)
Comprehensive income (loss), net of tax 59.2 99.8 158.9 (18.4)
Comprehensive income (loss) attributable to non-controlling interest, net of tax 0 0 0 0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax 59.2 99.8 158.9 (18.4)
Eliminations [Member] | As Originally Filed [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   (33.1)   (52.0)
Net sales, total   (33.1)   (52.0)
Cost of sales   (11.5)   (23.1)
Gross profit   (21.6)   (28.9)
Selling, general and administrative expenses   (21.6)   (28.9)
Operating income   0   0
Other income (expense)   0   0
Interest expense   25.3   50.7
Interest income   (25.3)   (50.7)
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   (14.5)   (54.9)
Net income (loss) including non-controlling interest   (14.5)   (54.9)
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   (14.5)   (54.9)
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   (14.5)   (54.9)
Currency translation gain (loss)   0   0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   (14.5)   (54.9)
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   (14.5)   (54.9)
Eliminations [Member] | Effect of Restatement 1 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   0   0
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   6.0   10.4
Net income (loss) including non-controlling interest   6.0   10.4
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   6.0   10.4
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   6.0   10.4
Currency translation gain (loss)   0   0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   6.0   10.4
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   6.0   10.4
Eliminations [Member] | Effect of Recast [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   (76.6)   (142.0)
Net sales, total   (76.6)   (142.0)
Cost of sales   (76.6)   (142.0)
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0.7   1.4
Interest income   (0.7)   (1.4)
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   0.1   0.2
Net income (loss) including non-controlling interest   0.1   0.2
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   0.1   0.2
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   0.1   0.2
Currency translation gain (loss)   0   0
Defined benefit plan adjustments, net of tax   0   0
Change in fair value of derivatives, net of tax   0   0
Comprehensive income (loss), net of tax   0.1   0.2
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   0.1   0.2
Eliminations [Member] | Effect of Restatement 2 [Member]
       
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers   0   0
Intercompany   0   0
Net sales, total   0   0
Cost of sales   0   0
Gross profit   0   0
Selling, general and administrative expenses   0   0
Operating income   0   0
Other income (expense)   0   0
Interest expense   0   0
Interest income   0   0
Interest income (expense), total   0   0
Income (loss) before income taxes   0   0
Income tax (provision) benefit   0   0
Equity in net income of subsidiaries and affiliated companies   2.2   (2.2)
Net income (loss) including non-controlling interest   2.2   (2.2)
Less: preferred stock dividends   0   0
Less: net income (loss) attributable to non-controlling interest   0   0
Net income (loss) attributable to Company common shareholders   2.2   (2.2)
Comprehensive income (loss):        
Net income (loss) including non-controlling interest   2.2   (2.2)
Currency translation gain (loss)   96.0   27.6
Defined benefit plan adjustments, net of tax   4.4   4.2
Change in fair value of derivatives, net of tax   5.6   (3.7)
Comprehensive income (loss), net of tax   108.2   25.9
Comprehensive income (loss) attributable to non-controlling interest, net of tax   0   0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax   $ 108.2   $ 25.9
[1] See Note 23 - Restatement of Condensed Consolidated Financial Statements
[2] Numerator