XML 99 R88.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
Mar. 30, 2018
Mar. 31, 2017
Net sales:    
Customers $ 1,020.5 $ 918.2
Intercompany 0.0 0.0
Net sales 1,020.5 918.2
Cost of sales 914.8 799.2
Gross profit 105.7 119.0
Selling, general and administrative expenses 71.4 94.8
Operating income 34.3 24.2
Other income (expense) (15.6) 14.6
Interest income (expense):    
Interest expense (19.2) (20.7)
Interest income 0.9 0.6
Interest income (expense), total (18.3) (20.1)
Income (loss) before income taxes 0.4 18.7
Income tax (provision) benefit (4.6) (6.3)
Equity in net earnings of affiliated companies and subsidiaries 0.0 0.0
Net income (loss) including noncontrolling interest (4.2) 12.4
Less: net income (loss) attributable to noncontrolling interest 0.1 0.0
Net income (loss) attributable to Company common shareholders (4.3) 12.4
Comprehensive income (loss):    
Net income (loss) (4.2) 12.4
Currency translation gain (loss) 2.9 8.6
Defined benefit plan adjustments, net of tax 0.8 0.8
Comprehensive income (loss), net of tax (0.5) 21.8
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.1 (0.1)
Comprehensive income (loss) attributable to Company common shareholders, net of tax (0.6) 21.9
Reportable Legal Entities | Parent    
Net sales:    
Customers 0.0 0.0
Intercompany 16.7 18.2
Net sales 16.7 18.2
Cost of sales 0.0 0.0
Gross profit 16.7 18.2
Selling, general and administrative expenses 8.3 8.0
Operating income 8.4 10.2
Other income (expense) 0.0 0.0
Interest income (expense):    
Interest expense (14.1) (14.3)
Interest income 12.4 13.2
Interest income (expense), total (1.7) (1.1)
Income (loss) before income taxes 6.7 9.1
Income tax (provision) benefit (1.0) (4.4)
Equity in net earnings of affiliated companies and subsidiaries (10.0) 7.7
Net income (loss) including noncontrolling interest (4.3) 12.4
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0
Net income (loss) attributable to Company common shareholders (4.3) 12.4
Comprehensive income (loss):    
Net income (loss) (4.3) 12.4
Currency translation gain (loss) 2.9 8.7
Defined benefit plan adjustments, net of tax 0.8 0.8
Comprehensive income (loss), net of tax (0.6) 21.9
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.0 0.0
Comprehensive income (loss) attributable to Company common shareholders, net of tax (0.6) 21.9
Reportable Legal Entities | Guarantor Subsidiaries    
Net sales:    
Customers 500.4 466.9
Intercompany 54.9 48.6
Net sales 555.3 515.5
Cost of sales 504.9 444.3
Gross profit 50.4 71.2
Selling, general and administrative expenses 45.8 63.8
Operating income 4.6 7.4
Other income (expense) (1.5) 3.1
Interest income (expense):    
Interest expense (15.4) (15.0)
Interest income 1.3 1.3
Interest income (expense), total (14.1) (13.7)
Income (loss) before income taxes (11.0) (3.2)
Income tax (provision) benefit (1.4) 3.8
Equity in net earnings of affiliated companies and subsidiaries 2.4 7.1
Net income (loss) including noncontrolling interest (10.0) 7.7
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0
Net income (loss) attributable to Company common shareholders (10.0) 7.7
Comprehensive income (loss):    
Net income (loss) (10.0) 7.7
Currency translation gain (loss) 2.9 8.7
Defined benefit plan adjustments, net of tax 0.8 0.8
Comprehensive income (loss), net of tax (6.3) 17.2
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.0 0.0
Comprehensive income (loss) attributable to Company common shareholders, net of tax (6.3) 17.2
Reportable Legal Entities | Non-Guarantor Subsidiaries    
Net sales:    
Customers 520.1 451.3
Intercompany 48.5 50.7
Net sales 568.6 502.0
Cost of sales 513.3 454.2
Gross profit 55.3 47.8
Selling, general and administrative expenses 34.0 41.2
Operating income 21.3 6.6
Other income (expense) (14.1) 11.5
Interest income (expense):    
Interest expense (3.4) (5.9)
Interest income 0.9 0.6
Interest income (expense), total (2.5) (5.3)
Income (loss) before income taxes 4.7 12.8
Income tax (provision) benefit (2.2) (5.7)
Equity in net earnings of affiliated companies and subsidiaries 0.0 0.0
Net income (loss) including noncontrolling interest 2.5 7.1
Less: net income (loss) attributable to noncontrolling interest 0.1 0.0
Net income (loss) attributable to Company common shareholders 2.4 7.1
Comprehensive income (loss):    
Net income (loss) 2.5 7.1
Currency translation gain (loss) 5.0 8.0
Defined benefit plan adjustments, net of tax 0.3 0.4
Comprehensive income (loss), net of tax 7.8 15.5
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.1 (0.1)
Comprehensive income (loss) attributable to Company common shareholders, net of tax 7.7 15.6
Eliminations    
Net sales:    
Customers 0.0 0.0
Intercompany (120.1) (117.5)
Net sales (120.1) (117.5)
Cost of sales (103.4) (99.3)
Gross profit (16.7) (18.2)
Selling, general and administrative expenses (16.7) (18.2)
Operating income 0.0 0.0
Other income (expense) 0.0 0.0
Interest income (expense):    
Interest expense 13.7 14.5
Interest income (13.7) (14.5)
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 earnings of affiliated companies and subsidiaries 7.6 (14.8)
Net income (loss) including noncontrolling interest 7.6 (14.8)
Less: net income (loss) attributable to noncontrolling interest 0.0 0.0
Net income (loss) attributable to Company common shareholders 7.6 (14.8)
Comprehensive income (loss):    
Net income (loss) 7.6 (14.8)
Currency translation gain (loss) (7.9) (16.8)
Defined benefit plan adjustments, net of tax (1.1) (1.2)
Comprehensive income (loss), net of tax (1.4) (32.8)
Comprehensive income (loss) attributable to noncontrolling interest, net of tax 0.0 0.0
Comprehensive income (loss) attributable to Company common shareholders, net of tax $ (1.4) $ (32.8)