XML 41 R50.htm IDEA: XBRL DOCUMENT v2.4.1.9
GUARANTOR FINANCIAL INFORMATION Condensed Income Statement (Tables)
 12 Months Ended
Dec. 31, 2014
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Condensed Income Statement and Statement of Comprehensive Income [Table Text Block]

Condensed Consolidating Statements of Income and Comprehensive Income
Twelve Months Ended December 31, 2014
 
Products Corporation
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net Sales
$
1,001.1

 
$
356.8

 
$
771.5

 
$
(188.4
)
 
$
1,941.0

Cost of sales
430.5

 
146.9

 
279.3

 
(188.4
)
 
668.3

Gross profit
570.6

 
209.9

 
492.2

 
—

 
1,272.7

Selling, general and administrative expenses
466.6

 
133.3

 
399.8

 
—

 
999.7

Acquisition and integration costs
6.4

 
—

 
—

 
—

 
6.4

Restructuring charges and other, net
2.9

 
3.3

 
15.1

 
—

 
21.3

Operating income
94.7

 
73.3

 
77.3

 
—

 
245.3

Other expenses (income):


 


 


 


 


Intercompany interest, net
(8.0
)
 
(0.4
)
 
8.4

 
—

 
—

Interest expense
83.6

 
0.1

 
0.7

 
—

 
84.4

Amortization of debt issuance costs
5.5

 
—

 
—

 
—

 
5.5

Loss on extinguishment of debt, net
2.0

 
—

 
—

 
—

 
2.0

Foreign currency (gains) losses, net
(3.1
)
 
(0.1
)
 
28.2

 
—

 
25.0

Miscellaneous, net
(48.0
)
 
(8.2
)
 
57.4

 
—

 
1.2

Other expenses (income), net
32.0

 
(8.6
)
 
94.7

 
—

 
118.1

Income (loss) from continuing operations before income taxes
62.7

 
81.9

 
(17.4
)
 
—

 
127.2

Provision for income taxes
85.8

 
(8.4
)
 
3.8

 
—

 
81.2

(Loss) income from continuing operations
(23.1
)
 
90.3

 
(21.2
)
 
—

 
46.0

Income (loss) from discontinued operations, net of taxes
0.2

 
—

 
1.1

 
—

 
1.3

Equity in income of subsidiaries
70.2

 
1.5

 
—

 
(71.7
)
 
—

Net income (loss)
$
47.3

 
$
91.8

 
$
(20.1
)
 
$
(71.7
)
 
$
47.3

Other comprehensive (loss) income
(93.4
)
 
9.3

 
(15.8
)
 
6.5

 
(93.4
)
Total comprehensive (loss) income
$
(46.1
)
 
$
101.1

 
$
(35.9
)
 
$
(65.2
)
 
$
(46.1
)
Condensed Consolidating Statements of Income and Comprehensive Income
Twelve Months Ended December 31, 2013
 
Products Corporation
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net Sales
$
972.8

 
$
90.5

 
$
626.6

 
$
(195.2
)
 
$
1,494.7

Cost of sales
438.4

 
45.6

 
256.3

 
(195.2
)
 
545.1

Gross profit
534.4

 
44.9

 
370.3

 
—

 
949.6

Selling, general and administrative expenses
418.1

 
37.8

 
267.7

 
—

 
723.6

Acquisition and integration costs
24.2

 
—

 
1.2

 
—

 
25.4

Restructuring charges and other, net
—

 
0.4

 
3.1

 
—

 
3.5

Operating income
92.1

 
6.7

 
98.3

 
—

 
197.1

Other expenses (income):


 


 


 


 


Intercompany interest, net
(0.8
)
 
(0.6
)
 
6.2

 
—

 
4.8

Interest expense
72.9

 
0.3

 
0.6

 
—

 
73.8

Amortization of debt issuance costs
3.5

 
—

 
—

 
—

 
3.5

Loss on extinguishment of debt, net
29.7

 
—

 
—

 
—

 
29.7

Foreign currency losses (gains), net
3.2

 
1.3

 
(0.8
)
 
—

 
3.7

Miscellaneous, net
(2.4
)
 
(11.5
)
 
14.9

 
—

 
1.0

Other expenses (income), net
106.1

 
(10.5
)
 
20.9

 
—

 
116.5

(Loss) income from continuing operations before income taxes
(14.0
)
 
17.2

 
77.4

 
—

 
80.6

Provision for income taxes
39.9

 
0.3

 
8.4

 
—

 
48.6

(Loss) Income from continuing operations
(53.9
)
 
16.9

 
69.0

 
—

 
32.0

Income (loss) from discontinued operations, net of taxes
0.3

 
—

 
(30.7
)
 
—

 
(30.4
)
Equity in income of subsidiaries
55.2

 
24.6

 
—

 
(79.8
)
 
—

Net income (loss)
$
1.6

 
$
41.5

 
$
38.3

 
$
(79.8
)
 
$
1.6

Other comprehensive income (loss)
58.4

 
16.7

 
10.2

 
(26.9
)
 
58.4

Total comprehensive income (loss)
$
60.0

 
$
58.2

 
$
48.5

 
$
(106.7
)
 
$
60.0

Condensed Consolidating Statements of Income and Comprehensive Income
Twelve Months Ended December 31, 2012
 
Products Corporation
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net Sales
$
929.9

 
$
113.6

 
$
546.4

 
$
(193.5
)
 
$
1,396.4

Cost of sales
418.6

 
53.7

 
215.0

 
(193.5
)
 
493.8

Gross profit
511.3

 
59.9

 
331.4

 
—

 
902.6

Selling, general and administrative expenses
397.2

 
47.3

 
218.8

 
—

 
663.3

Restructuring charges and other, net
1.2

 
0.7

 
18.6

 
—

 
20.5

Operating income
112.9

 
11.9

 
94.0

 
—

 
218.8

Other expenses (income):


 


 


 


 


Intercompany interest, net
0.8

 
(0.8
)
 
6.2

 
—

 
6.2

Interest expense
78.4

 
0.3

 
0.4

 
—

 
79.1

Amortization of debt issuance costs
3.4

 
—

 
—

 
—

 
3.4

Foreign currency (gains) losses, net
(0.4
)
 
0.5

 
2.7

 
—

 
2.8

Miscellaneous, net
(70.1
)
 
6.8

 
64.5

 
—

 
1.2

Other expenses, net
12.1

 
6.8

 
73.8

 
—

 
92.7

Income from continuing operations before income taxes
100.8

 
5.1

 
20.2

 
—

 
126.1

Provision for income taxes
25.0

 
8.9

 
10.9

 
—

 
44.8

Income (loss) from continuing operations
75.8

 
(3.8
)
 
9.3

 
—

 
81.3

Income (loss) from discontinued operations, net of taxes
0.4

 
—

 
(10.5
)
 
—

 
(10.1
)
Equity in income of subsidiaries
$
(5.0
)
 
$
(11.9
)
 
$
—

 
$
16.9

 
$
—

Net income
71.2

 
(15.7
)
 
(1.2
)
 
16.9

 
71.2

Other comprehensive (loss) income
$
(7.3
)
 
$
10.6

 
$
12.8

 
$
(23.4
)
 
$
(7.3
)
Total comprehensive income (loss)
$
63.9

 
$
(5.1
)
 
$
11.6

 
$
(6.5
)
 
$
63.9