XML 93 R79.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Condensed Financial Information (Condensed Statements Of Operations and Comprehensive Income (Loss)) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jul. 01, 2016
Jun. 30, 2017
Jul. 01, 2016
Net sales:        
Customers $ 943.1 $ 1,021.2 $ 1,861.3 $ 2,023.9
Intercompany 0.0 0.0 0.0 0.0
Net sales 943.1 1,021.2 1,861.3 2,023.9
Cost of sales 842.2 902.0 1,641.8 1,793.8
Gross profit 100.9 119.2 219.5 230.1
Selling, general and administrative expenses 123.7 63.4 218.5 151.9
Goodwill impairment charges 0.0 0.0 0.0 1.6
Intangible asset impairment charges 0.0 2.5 0.0 2.8
Operating income (loss) (22.8) 53.3 1.0 73.8
Other income (expense) (7.8) 8.0 7.2 6.8
Interest income (expense):        
Interest expense (19.4) (22.8) (40.1) (44.7)
Interest income 0.5 0.5 1.1 1.0
Interest income (expense), total (18.9) (22.3) (39.0) (43.7)
Income (loss) before income taxes (49.5) 39.0 (30.8) 36.9
Income tax (provision) benefit (19.2) (11.0) (25.5) (13.4)
Equity in net earnings of affiliated companies and subsidiaries 0.0 0.3 0.0 0.4
Net income (loss) including noncontrolling interest (68.7) 28.3 (56.3) 23.9
Less: net income (loss) attributable to noncontrolling interest 2.1 (1.5) 2.1 (1.2)
Net income (loss) attributable to Company common shareholders (70.8) 29.8 (58.4) 25.1
Comprehensive income (loss):        
Net income (loss) (68.7) 28.3 (56.3) 23.9
Currency translation gain (loss) 41.8 (0.3) 50.4 31.2
Defined benefit plan adjustments, net of tax 1.4 1.3 2.2 2.6
Comprehensive income (loss), net of tax (25.5) 29.3 (3.7) 57.7
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 13.5 (1.8) 13.4 (1.3)
Comprehensive income (loss) attributable to Company common shareholders, net of tax (39.0) 31.1 (17.1) 59.0
Eliminations        
Net sales:        
Customers 0.0 0.0 0.0 0.0
Intercompany (98.1) (104.5) (215.6) (231.4)
Net sales (98.1) (104.5) (215.6) (231.4)
Cost of sales (81.5) (87.9) (180.8) (197.7)
Gross profit (16.6) (16.6) (34.8) (33.7)
Selling, general and administrative expenses (16.6) (16.6) (34.8) (33.7)
Goodwill impairment charges       0.0
Intangible asset impairment charges   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 income (expense):        
Interest expense 14.0 15.0 28.5 29.9
Interest income (14.0) (15.0) (28.5) (29.9)
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 118.2 (8.5) 103.4 (3.1)
Net income (loss) including noncontrolling interest 118.2 (8.5) 103.4 (3.1)
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders 118.2 (8.5) 103.4 (3.1)
Comprehensive income (loss):        
Net income (loss) 118.2 (8.5) 103.4 (3.1)
Currency translation gain (loss) (49.6) (0.4) (66.4) (58.3)
Defined benefit plan adjustments, net of tax (0.3) (1.6) (1.5) (3.2)
Comprehensive income (loss), net of tax 68.3 (10.5) 35.5 (64.6)
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 68.3 (10.5) 35.5 (64.6)
Parent        
Net sales:        
Customers 0.0 0.0 0.0 0.0
Intercompany 16.6 16.6 34.8 33.7
Net sales 16.6 16.6 34.8 33.7
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 16.6 16.6 34.8 33.7
Selling, general and administrative expenses 17.8 12.9 25.8 31.6
Goodwill impairment charges       0.0
Intangible asset impairment charges   0.0   0.0
Operating income (loss) (1.2) 3.7 9.0 2.1
Other income (expense) 0.0 0.0 0.0 0.0
Interest income (expense):        
Interest expense (14.5) (14.4) (28.8) (28.7)
Interest income 12.7 13.7 25.9 27.5
Interest income (expense), total (1.8) (0.7) (2.9) (1.2)
Income (loss) before income taxes (3.0) 3.0 6.1 0.9
Income tax (provision) benefit (7.8) (1.1) (12.2) (1.0)
Equity in net earnings of affiliated companies and subsidiaries (60.0) 27.9 (52.3) 25.2
Net income (loss) including noncontrolling interest (70.8) 29.8 (58.4) 25.1
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders (70.8) 29.8 (58.4) 25.1
Comprehensive income (loss):        
Net income (loss) (70.8) 29.8 (58.4) 25.1
Currency translation gain (loss) 31.1 0.0 39.8 31.3
Defined benefit plan adjustments, net of tax 0.7 1.3 1.5 2.6
Comprehensive income (loss), net of tax (39.0) 31.1 (17.1) 59.0
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 (39.0) 31.1 (17.1) 59.0
Guarantor Subsidiaries        
Net sales:        
Customers 489.1 453.2 956.0 900.4
Intercompany 40.8 51.2 89.4 118.2
Net sales 529.9 504.4 1,045.4 1,018.6
Cost of sales 471.7 442.5 915.7 896.4
Gross profit 58.2 61.9 129.7 122.2
Selling, general and administrative expenses 42.8 (3.6) 106.6 41.3
Goodwill impairment charges       0.0
Intangible asset impairment charges   0.0   0.3
Operating income (loss) 15.4 65.5 23.1 80.6
Other income (expense) (1.2) (0.5) 1.6 (0.3)
Interest income (expense):        
Interest expense (15.0) (15.9) (30.0) (32.1)
Interest income 1.3 1.4 2.6 2.6
Interest income (expense), total (13.7) (14.5) (27.4) (29.5)
Income (loss) before income taxes 0.5 50.5 (2.7) 50.8
Income tax (provision) benefit (2.3) (3.4) 1.5 (3.8)
Equity in net earnings of affiliated companies and subsidiaries (58.2) (19.2) (51.1) (21.8)
Net income (loss) including noncontrolling interest (60.0) 27.9 (52.3) 25.2
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders (60.0) 27.9 (52.3) 25.2
Comprehensive income (loss):        
Net income (loss) (60.0) 27.9 (52.3) 25.2
Currency translation gain (loss) 31.1 0.0 39.8 31.3
Defined benefit plan adjustments, net of tax 0.7 1.3 1.5 2.6
Comprehensive income (loss), net of tax (28.2) 29.2 (11.0) 59.1
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 (28.2) 29.2 (11.0) 59.1
Non-Guarantor Subsidiaries        
Net sales:        
Customers 454.0 568.0 905.3 1,123.5
Intercompany 40.7 36.7 91.4 79.5
Net sales 494.7 604.7 996.7 1,203.0
Cost of sales 452.0 547.4 906.9 1,095.1
Gross profit 42.7 57.3 89.8 107.9
Selling, general and administrative expenses 79.7 70.7 120.9 112.7
Goodwill impairment charges       1.6
Intangible asset impairment charges   2.5   2.5
Operating income (loss) (37.0) (15.9) (31.1) (8.9)
Other income (expense) (6.6) 8.5 5.6 7.1
Interest income (expense):        
Interest expense (3.9) (7.5) (9.8) (13.8)
Interest income 0.5 0.4 1.1 0.8
Interest income (expense), total (3.4) (7.1) (8.7) (13.0)
Income (loss) before income taxes (47.0) (14.5) (34.2) (14.8)
Income tax (provision) benefit (9.1) (6.5) (14.8) (8.6)
Equity in net earnings of affiliated companies and subsidiaries 0.0 0.1 0.0 0.1
Net income (loss) including noncontrolling interest (56.1) (20.9) (49.0) (23.3)
Less: net income (loss) attributable to noncontrolling interest 2.1 (1.5) 2.1 (1.2)
Net income (loss) attributable to Company common shareholders (58.2) (19.4) (51.1) (22.1)
Comprehensive income (loss):        
Net income (loss) (56.1) (20.9) (49.0) (23.3)
Currency translation gain (loss) 29.2 0.1 37.2 26.9
Defined benefit plan adjustments, net of tax 0.3 0.3 0.7 0.6
Comprehensive income (loss), net of tax (26.6) (20.5) (11.1) 4.2
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 13.5 (1.8) 13.4 (1.3)
Comprehensive income (loss) attributable to Company common shareholders, net of tax $ (40.1) $ (18.7) $ (24.5) $ 5.5