XML 92 R80.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Condensed Financial Information (Condensed Statements Of Operations and Comprehensive Income (Loss)) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Oct. 02, 2015
Sep. 30, 2016
Oct. 02, 2015
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers $ 924.5 $ 1,096.4 $ 2,948.4 $ 3,561.6
Intercompany 0.0 0.0 0.0 0.0
Net sales 924.5 1,096.4 2,948.4 3,561.6
Cost of sales 821.6 981.1 2,615.4 3,194.1
Gross profit 102.9 115.3 333.0 367.5
Selling, general and administrative expenses 86.1 90.5 238.0 311.0
Goodwill impairment charges 7.4 0.0 9.0 3.2
Intangible asset impairment charges 4.7 0.0 7.5 1.7
Operating income (loss) 4.7 24.8 78.5 51.6
Other income (expense) (2.1) (28.9) 4.7 (61.9)
Interest expense (22.5) (23.2) (67.2) (74.2)
Interest income 0.2 0.7 1.2 2.2
Interest income (expense), total (22.3) (22.5) (66.0) (72.0)
Income (loss) before income taxes (19.7) (26.6) 17.2 (82.3)
Income tax (provision) benefit 5.7 (5.3) (7.7) 0.9
Equity in net earnings of affiliated companies and subsidiaries 0.3 0.1 0.7 0.3
Net income (loss) including noncontrolling interest (13.7) (31.8) 10.2 (81.1)
Less: net income (loss) attributable to noncontrolling interest 0.6 (2.8) (0.6) (7.1)
Net income (loss) attributable to Company common shareholders (14.3) (29.0) 10.8 (74.0)
Comprehensive income (loss):        
Net income (loss) (13.7) (31.8) 10.2 (81.1)
Currency translation gain (loss) 13.4 (19.4) 44.6 (77.6)
Defined benefit plan adjustments, net of tax 1.3 1.8 3.9 6.6
Comprehensive income (loss), net of tax 1.0 (49.4) 58.7 (152.1)
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 1.2 (6.3) (0.1) (15.0)
Comprehensive income (loss) attributable to Company common shareholders, net of tax (0.2) (43.1) 58.8 (137.1)
Eliminations [Member]        
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers 0.0 0.0 0.0 0.0
Intercompany (97.1) (110.0) (328.5) (353.6)
Net sales (97.1) (110.0) (328.5) (353.6)
Cost of sales (80.6) (91.5) (278.3) (296.9)
Gross profit (16.5) (18.5) (50.2) (56.7)
Selling, general and administrative expenses (16.5) (18.5) (50.2) (56.7)
Goodwill impairment charges 0.0   0.0 0.0
Intangible asset impairment charges 0.0   0.0 0.0
Operating income (loss) 0.0 0.0 0.0 0.0
Other income (expense) 0.0 0.0 0.0 0.0
Interest expense 15.5 15.5 45.4 48.4
Interest income (15.5) (15.5) (45.4) (48.4)
Interest income (expense), total 0.0 0.0 0.0 0.0
Income (loss) before income taxes 0.0 0.0 0.0 0.0
Income tax (provision) benefit 0.0 0.0 0.0 0.0
Equity in net earnings of affiliated companies and subsidiaries 31.7 57.1 28.6 173.7
Net income (loss) including noncontrolling interest 31.7 57.1 28.6 173.7
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders 31.7 57.1 28.6 173.7
Comprehensive income (loss):        
Net income (loss) 31.7 57.1 28.6 173.7
Currency translation gain (loss) (27.4) 32.2 (85.7) 117.8
Defined benefit plan adjustments, net of tax (1.6) (2.4) (4.8) (9.6)
Comprehensive income (loss), net of tax 2.7 86.9 (61.9) 281.9
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.0 0.0 0.0 0.0
Comprehensive income (loss) attributable to Company common shareholders, net of tax 2.7 86.9 (61.9) 281.9
Parent [Member]        
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers 0.0 0.0 0.0 0.0
Intercompany 16.5 18.5 50.2 56.7
Net sales 16.5 18.5 50.2 56.7
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 16.5 18.5 50.2 56.7
Selling, general and administrative expenses 13.7 18.3 45.3 54.8
Goodwill impairment charges 0.0   0.0 0.0
Intangible asset impairment charges 0.0   0.0 0.0
Operating income (loss) 2.8 0.2 4.9 1.9
Other income (expense) 0.0 0.0 0.0 0.7
Interest expense (14.4) (14.3) (43.1) (44.1)
Interest income 14.1 13.8 41.6 42.4
Interest income (expense), total (0.3) (0.5) (1.5) (1.7)
Income (loss) before income taxes 2.5 (0.3) 3.4 0.9
Income tax (provision) benefit (1.1) (1.2) (2.1) (2.0)
Equity in net earnings of affiliated companies and subsidiaries (15.7) (27.5) 9.5 (72.9)
Net income (loss) including noncontrolling interest (14.3) (29.0) 10.8 (74.0)
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders (14.3) (29.0) 10.8 (74.0)
Comprehensive income (loss):        
Net income (loss) (14.3) (29.0) 10.8 (74.0)
Currency translation gain (loss) 12.8 (16.2) 44.1 (70.0)
Defined benefit plan adjustments, net of tax 1.3 1.8 3.9 6.6
Comprehensive income (loss), net of tax (0.2) (43.4) 58.8 (137.4)
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.0 0.0 0.0 0.0
Comprehensive income (loss) attributable to Company common shareholders, net of tax (0.2) (43.4) 58.8 (137.4)
Guarantor Subsidiaries [Member]        
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers 422.1 477.4 1,322.5 1,520.9
Intercompany 44.6 54.4 162.8 179.1
Net sales 466.7 531.8 1,485.3 1,700.0
Cost of sales 405.9 468.3 1,302.3 1,495.2
Gross profit 60.8 63.5 183.0 204.8
Selling, general and administrative expenses 45.5 48.3 86.8 137.2
Goodwill impairment charges 7.4   7.4 0.0
Intangible asset impairment charges 4.7   5.0 0.0
Operating income (loss) 3.2 15.2 83.8 67.6
Other income (expense) 0.2 (3.2) (0.1) (7.2)
Interest expense (15.9) (16.3) (48.0) (49.9)
Interest income 1.2 1.8 3.8 6.1
Interest income (expense), total (14.7) (14.5) (44.2) (43.8)
Income (loss) before income taxes (11.3) (2.5) 39.5 16.6
Income tax (provision) benefit 11.4 4.5 7.6 11.1
Equity in net earnings of affiliated companies and subsidiaries (15.8) (29.5) (37.6) (100.6)
Net income (loss) including noncontrolling interest (15.7) (27.5) 9.5 (72.9)
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders (15.7) (27.5) 9.5 (72.9)
Comprehensive income (loss):        
Net income (loss) (15.7) (27.5) 9.5 (72.9)
Currency translation gain (loss) 12.8 (16.2) 44.1 (70.0)
Defined benefit plan adjustments, net of tax 1.3 1.8 3.9 6.6
Comprehensive income (loss), net of tax (1.6) (41.9) 57.5 (136.3)
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.0 0.0 0.0 0.0
Comprehensive income (loss) attributable to Company common shareholders, net of tax (1.6) (41.9) 57.5 (136.3)
Non-Guarantor Subsidiaries [Member]        
Schedule of Statements Of Operations and Comprehensive Income (Loss) [Line Items]        
Customers 502.4 619.0 1,625.9 2,040.7
Intercompany 36.0 37.1 115.5 117.8
Net sales 538.4 656.1 1,741.4 2,158.5
Cost of sales 496.3 604.3 1,591.4 1,995.8
Gross profit 42.1 51.8 150.0 162.7
Selling, general and administrative expenses 43.4 42.4 156.1 175.7
Goodwill impairment charges 0.0   1.6 3.2
Intangible asset impairment charges 0.0   2.5 1.7
Operating income (loss) (1.3) 9.4 (10.2) (17.9)
Other income (expense) (2.3) (25.7) 4.8 (55.4)
Interest expense (7.7) (8.1) (21.5) (28.6)
Interest income 0.4 0.6 1.2 2.1
Interest income (expense), total (7.3) (7.5) (20.3) (26.5)
Income (loss) before income taxes (10.9) (23.8) (25.7) (99.8)
Income tax (provision) benefit (4.6) (8.6) (13.2) (8.2)
Equity in net earnings of affiliated companies and subsidiaries 0.1 0.0 0.2 0.1
Net income (loss) including noncontrolling interest (15.4) (32.4) (38.7) (107.9)
Less: net income (loss) attributable to noncontrolling interest 0.6 (2.8) (0.6) (7.1)
Net income (loss) attributable to Company common shareholders (16.0) (29.6) (38.1) (100.8)
Comprehensive income (loss):        
Net income (loss) (15.4) (32.4) (38.7) (107.9)
Currency translation gain (loss) 15.2 (19.2) 42.1 (55.4)
Defined benefit plan adjustments, net of tax 0.3 0.6 0.9 3.0
Comprehensive income (loss), net of tax 0.1 (51.0) 4.3 (160.3)
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 1.2 (6.3) (0.1) (15.0)
Comprehensive income (loss) attributable to Company common shareholders, net of tax $ (1.1) $ (44.7) $ 4.4 $ (145.3)