XML 20 R80.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Supplemental Guarantor and Parent Company Condensed Financial Information (Condensed Statements of Operations) (Details) (USD $)
In Millions
3 Months Ended 6 Months Ended
Jul. 01, 2011
Jul. 02, 2010
Jul. 01, 2011
Jul. 02, 2010
Customers $ 1,532.2 $ 1,208.6 $ 2,979.8 $ 2,306.6
Intercompany        
Net sales, Total 1,532.2 1,208.6 2,979.8 2,306.6
Cost of sales 1,357.6 1,063.9 2,638.2 2,024.3
Gross profit 174.6 144.7 341.6 282.3
Selling, general and administrative expenses 94.8 84.9 188.7 165.2
Operating Income 79.8 59.8 152.9 117.1
Other income (expense) (3.9) (3.0) 3.1 (39.5)
Interest expense (23.6) (18.8) (47.6) (37.8)
Interest income 2.0 1.1 4.0 2.2
Interest income (expense) total (21.6) (17.7) (43.6) (35.6)
Income before income taxes 54.3 39.1 112.4 42.0
Income tax (provision) benefit (17.2) (14.1) (36.6) (22.4)
Equity in net income of subsidiaries 1.0 0.3 1.4 0.6
Net income including non-controlling interest 38.1 25.3 77.2 20.2
Less: preferred stock dividends 0.1 0.1 0.2 0.2
Less: net income attributable to non-controlling interest 0.5 [1] 1.4 [1] 1.3 [1] 4.0 [1]
Net income applicable to Company common shareholders 37.5 23.8 75.7 16.0
Parent Company [Member]
       
Customers        
Intercompany 13.6 13.0 27.8 25.0
Net sales, Total 13.6 13.0 27.8 25.0
Cost of sales        
Gross profit 13.6 13.0 27.8 25.0
Selling, general and administrative expenses 10.7 10.3 22.0 19.4
Operating Income 2.9 2.7 5.8 5.6
Other income (expense)        
Interest expense (15.6) (15.3) (31.3) (30.6)
Interest income 17.3 20.8 36.8 40.8
Interest income (expense) total 1.7 5.5 5.5 10.2
Income before income taxes 4.6 8.2 11.3 15.8
Income tax (provision) benefit (1.7) (3.1) (4.2) (5.9)
Equity in net income of subsidiaries 34.7 18.8 68.8 6.3
Net income including non-controlling interest 37.6 23.9 75.9 16.2
Less: preferred stock dividends 0.1 0.1 0.2 0.2
Less: net income attributable to non-controlling interest        
Net income applicable to Company common shareholders 37.5 23.8 75.7 16.0
Guarantor Subsidiaries [Member]
       
Customers 554.0 435.2 1,082.4 833.6
Intercompany       0.3
Net sales, Total 554.0 435.2 1,082.4 833.9
Cost of sales 479.8 377.8 938.7 717.4
Gross profit 74.2 57.4 143.7 116.5
Selling, general and administrative expenses 36.6 35.3 74.1 70.2
Operating Income 37.6 22.1 69.6 46.3
Other income (expense) (0.4) (2.1) 0.6 (1.9)
Interest expense (17.9) (21.3) (38.0) (42.0)
Interest income 3.1 2.5 6.0 5.3
Interest income (expense) total (14.8) (18.8) (32.0) (36.7)
Income before income taxes 22.4 1.2 38.2 7.7
Income tax (provision) benefit (10.6) (1.7) (18.2) (2.0)
Equity in net income of subsidiaries 22.9 19.3 48.8 0.6
Net income including non-controlling interest 34.7 18.8 68.8 6.3
Less: preferred stock dividends        
Less: net income attributable to non-controlling interest        
Net income applicable to Company common shareholders 34.7 18.8 68.8 6.3
Non-Guarantor Subsidiaries [Member]
       
Customers 978.2 773.4 1,897.4 1,473.0
Intercompany 11.9 17.7 23.0 32.7
Net sales, Total 990.1 791.1 1,920.4 1,505.7
Cost of sales 889.7 703.8 1,722.5 1,339.9
Gross profit 100.4 87.3 197.9 165.8
Selling, general and administrative expenses 61.1 52.3 120.4 100.6
Operating Income 39.3 35.0 77.5 65.2
Other income (expense) (3.5) (0.9) 2.5 (37.6)
Interest expense (10.6) (5.6) (21.3) (11.4)
Interest income 2.1 1.2 4.2 2.3
Interest income (expense) total (8.5) (4.4) (17.1) (9.1)
Income before income taxes 27.3 29.7 62.9 18.5
Income tax (provision) benefit (4.9) (9.3) (14.2) (14.5)
Equity in net income of subsidiaries   (0.1)    
Net income including non-controlling interest 22.4 20.3 48.7 4.0
Less: preferred stock dividends        
Less: net income attributable to non-controlling interest 0.5 1.4 1.3 4.0
Net income applicable to Company common shareholders 21.9 18.9 47.4  
Eliminations [Member]
       
Customers        
Intercompany (25.5) (30.7) (50.8) (58.0)
Net sales, Total (25.5) (30.7) (50.8) (58.0)
Cost of sales (11.9) (17.7) (23.0) (33.0)
Gross profit (13.6) (13.0) (27.8) (25.0)
Selling, general and administrative expenses (13.6) (13.0) (27.8) (25.0)
Operating Income        
Other income (expense)        
Interest expense 20.5 23.4 43.0 46.2
Interest income (20.5) (23.4) (43.0) (46.2)
Interest income (expense) total        
Income before income taxes        
Income tax (provision) benefit        
Equity in net income of subsidiaries (56.6) (37.7) (116.2) (6.3)
Net income including non-controlling interest (56.6) (37.7) (116.2) (6.3)
Less: preferred stock dividends        
Less: net income attributable to non-controlling interest        
Net income applicable to Company common shareholders $ (56.6) $ (37.7) $ (116.2) $ (6.3)
[1] Net income before preferred stock dividend payments.