XML 89 R78.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Condensed Financial Information (Condensed Statements Of Operations and Comprehensive Income (Loss)) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 29, 2017
Sep. 30, 2016
Sep. 29, 2017
Sep. 30, 2016
Net sales:        
Customers $ 994.0 $ 924.5 $ 2,855.3 $ 2,948.4
Intercompany 0.0 0.0 0.0 0.0
Net sales 994.0 924.5 2,855.3 2,948.4
Cost of sales 884.8 821.6 2,526.6 2,615.4
Gross profit 109.2 102.9 328.7 333.0
Selling, general and administrative expenses 108.4 86.1 326.9 238.0
Goodwill impairment charges 0.0 7.4 0.0 9.0
Intangible asset impairment charges 0.0 4.7 0.0 7.5
Operating income (loss) 0.8 4.7 1.8 78.5
Other income (expense) 10.7 (2.1) 17.9 4.7
Interest income (expense):        
Interest expense (19.2) (22.5) (59.3) (67.2)
Interest income 0.3 0.2 1.4 1.2
Interest income (expense), total (18.9) (22.3) (57.9) (66.0)
Income (loss) before income taxes (7.4) (19.7) (38.2) 17.2
Income tax (provision) benefit (6.8) 5.7 (32.3) (7.7)
Equity in net earnings of affiliated companies and subsidiaries 0.0 0.3 0.0 0.7
Net income (loss) including noncontrolling interest (14.2) (13.7) (70.5) 10.2
Less: net income (loss) attributable to noncontrolling interest 0.0 0.6 2.1 (0.6)
Net income (loss) attributable to Company common shareholders (14.2) (14.3) (72.6) 10.8
Comprehensive income (loss):        
Net income (loss) (14.2) (13.7) (70.5) 10.2
Currency translation gain (loss) 18.3 13.4 68.7 44.6
Defined benefit plan adjustments, net of tax 1.1 1.3 3.3 3.9
Comprehensive income (loss), net of tax 5.2 1.0 1.5 58.7
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.0 1.2 13.4 (0.1)
Comprehensive income (loss) attributable to Company common shareholders, net of tax 5.2 (0.2) (11.9) 58.8
Eliminations        
Net sales:        
Customers 0.0 0.0 0.0 0.0
Intercompany (107.6) (97.1) (323.2) (328.5)
Net sales (107.6) (97.1) (323.2) (328.5)
Cost of sales (89.4) (80.6) (270.2) (278.3)
Gross profit (18.2) (16.5) (53.0) (50.2)
Selling, general and administrative expenses (18.2) (16.5) (53.0) (50.2)
Goodwill impairment charges   0.0   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 13.8 15.5 42.3 45.4
Interest income (13.8) (15.5) (42.3) (45.4)
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 34.5 31.7 137.9 28.6
Net income (loss) including noncontrolling interest 34.5 31.7 137.9 28.6
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders 34.5 31.7 137.9 28.6
Comprehensive income (loss):        
Net income (loss) 34.5 31.7 137.9 28.6
Currency translation gain (loss) (34.8) (27.4) (101.2) (85.7)
Defined benefit plan adjustments, net of tax (0.6) (1.6) (2.1) (4.8)
Comprehensive income (loss), net of tax (0.9) 2.7 34.6 (61.9)
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 (0.9) 2.7 34.6 (61.9)
Parent | Reportable Legal Entities        
Net sales:        
Customers 0.0 0.0 0.0 0.0
Intercompany 18.2 16.5 53.0 50.2
Net sales 18.2 16.5 53.0 50.2
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 18.2 16.5 53.0 50.2
Selling, general and administrative expenses 15.9 13.7 41.7 45.3
Goodwill impairment charges   0.0   0.0
Intangible asset impairment charges   0.0   0.0
Operating income (loss) 2.3 2.8 11.3 4.9
Other income (expense) 0.0 0.0 0.0 0.0
Interest income (expense):        
Interest expense (14.3) (14.4) (43.1) (43.1)
Interest income 12.5 14.1 38.4 41.6
Interest income (expense), total (1.8) (0.3) (4.7) (1.5)
Income (loss) before income taxes 0.5 2.5 6.6 3.4
Income tax (provision) benefit (0.9) (1.1) (13.1) (2.1)
Equity in net earnings of affiliated companies and subsidiaries (13.8) (15.7) (66.1) 9.5
Net income (loss) including noncontrolling interest (14.2) (14.3) (72.6) 10.8
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders (14.2) (14.3) (72.6) 10.8
Comprehensive income (loss):        
Net income (loss) (14.2) (14.3) (72.6) 10.8
Currency translation gain (loss) 18.7 12.8 58.5 44.1
Defined benefit plan adjustments, net of tax 0.7 1.3 2.2 3.9
Comprehensive income (loss), net of tax 5.2 (0.2) (11.9) 58.8
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 5.2 (0.2) (11.9) 58.8
Guarantor Subsidiaries | Reportable Legal Entities        
Net sales:        
Customers 490.9 422.1 1,446.9 1,322.5
Intercompany 46.3 44.6 135.7 162.8
Net sales 537.2 466.7 1,582.6 1,485.3
Cost of sales 477.0 405.9 1,392.7 1,302.3
Gross profit 60.2 60.8 189.9 183.0
Selling, general and administrative expenses 41.0 45.5 147.6 86.8
Goodwill impairment charges   7.4   7.4
Intangible asset impairment charges   4.7   5.0
Operating income (loss) 19.2 3.2 42.3 83.8
Other income (expense) 1.8 0.2 3.4 (0.1)
Interest income (expense):        
Interest expense (14.7) (15.9) (44.7) (48.0)
Interest income 1.3 1.2 3.9 3.8
Interest income (expense), total (13.4) (14.7) (40.8) (44.2)
Income (loss) before income taxes 7.6 (11.3) 4.9 39.5
Income tax (provision) benefit (0.7) 11.4 0.8 7.6
Equity in net earnings of affiliated companies and subsidiaries (20.7) (15.8) (71.8) (37.6)
Net income (loss) including noncontrolling interest (13.8) (15.7) (66.1) 9.5
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Company common shareholders (13.8) (15.7) (66.1) 9.5
Comprehensive income (loss):        
Net income (loss) (13.8) (15.7) (66.1) 9.5
Currency translation gain (loss) 18.7 12.8 58.5 44.1
Defined benefit plan adjustments, net of tax 0.7 1.3 2.2 3.9
Comprehensive income (loss), net of tax 5.6 (1.6) (5.4) 57.5
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 5.6 (1.6) (5.4) 57.5
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Net sales:        
Customers 503.1 502.4 1,408.4 1,625.9
Intercompany 43.1 36.0 134.5 115.5
Net sales 546.2 538.4 1,542.9 1,741.4
Cost of sales 497.2 496.3 1,404.1 1,591.4
Gross profit 49.0 42.1 138.8 150.0
Selling, general and administrative expenses 69.7 43.4 190.6 156.1
Goodwill impairment charges   0.0   1.6
Intangible asset impairment charges   0.0   2.5
Operating income (loss) (20.7) (1.3) (51.8) (10.2)
Other income (expense) 8.9 (2.3) 14.5 4.8
Interest income (expense):        
Interest expense (4.0) (7.7) (13.8) (21.5)
Interest income 0.3 0.4 1.4 1.2
Interest income (expense), total (3.7) (7.3) (12.4) (20.3)
Income (loss) before income taxes (15.5) (10.9) (49.7) (25.7)
Income tax (provision) benefit (5.2) (4.6) (20.0) (13.2)
Equity in net earnings of affiliated companies and subsidiaries 0.0 0.1 0.0 0.2
Net income (loss) including noncontrolling interest (20.7) (15.4) (69.7) (38.7)
Less: net income (loss) attributable to noncontrolling interest 0.0 0.6 2.1 (0.6)
Net income (loss) attributable to Company common shareholders (20.7) (16.0) (71.8) (38.1)
Comprehensive income (loss):        
Net income (loss) (20.7) (15.4) (69.7) (38.7)
Currency translation gain (loss) 15.7 15.2 52.9 42.1
Defined benefit plan adjustments, net of tax 0.3 0.3 1.0 0.9
Comprehensive income (loss), net of tax (4.7) 0.1 (15.8) 4.3
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.0 1.2 13.4 (0.1)
Comprehensive income (loss) attributable to Company common shareholders, net of tax $ (4.7) $ (1.1) $ (29.2) $ 4.4