19. Condensed Consolidating Financial Data

The Company’s Senior Notes and Senior Subordinated Notes (see Note 9) are fully guaranteed, jointly and severally, by certain of the Company’s domestic subsidiaries (“Guarantor Subsidiaries”). The guarantees of the Guarantor Subsidiaries are subject to release only in certain limited circumstances. The Company’s non-United States subsidiaries and those domestic subsidiaries who are not guarantors (“Non-Guarantor Subsidiaries”) are not guaranteeing these notes. Presented below is the condensed consolidating financial data of the Company (“Parent”), the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries on a consolidated basis, using the equity method of accounting for subsidiaries, as of and for the years ended December 31, 2012, 2011 and 2011.

Condensed Consolidating Results of Operations


	Year Ended December 31, 2012
(in millions)	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
Net sales	$	—		$	4,293.8	$	3,106.2	$	(703.9	)	$	6,696.1
Costs and expenses		147.2			3,850.5		2,825.5		(703.9	)		6,119.3

Operating (loss) earnings		(147.2	)		443.3		280.7		—			576.8
Other expense, net		37.1			200.4		95.4		—			332.9
Equity in the income of subsidiaries		428.2			171.6		—		(599.8	)		—

Net income (loss)	$	243.9		$	414.5	$	185.3	$	(599.8	)	$	243.9

Comprehensive income (loss)	$	247.2		$	426.9	$	194.4	$	(621.3	)	$	247.2


	Year Ended December 31, 2011
(in millions)	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
Net sales	$	—		$	3,906.0	$	2,917.2	$	(143.3	)	$	6,679.9
Costs and expenses		95.6			3,507.9		2,696.8		(143.3	)		6,157.0

Operating (loss) earnings		(95.6	)		398.1		220.4		—			522.9
Other expense, net		61.4			224.8		32.0		—			318.2
Equity in the income of subsidiaries		361.7			182.8		—		(544.5	)		—

Net income (loss)	$	204.7		$	356.1	$	188.4	$	(544.5	)	$	204.7

Comprehensive income (loss)	$	172.8		$	314.5	$	170.4	$	(484.9	)	$	172.8


	Year Ended December 31, 2010
(in millions)	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
Net sales	$	—		$	3,689.1	$	2,452.5	$	(118.9	)	$	6,022.7
Costs and expenses		126.3			3,273.3		2,334.7		(118.9	)		5,615.4

Operating (loss) earnings		(126.3	)		415.8		117.8		—			407.3
Other expense, net		57.0			169.2		74.4		—			300.6
Equity in the income of subsidiaries		290.0			37.8		—		(327.8	)		—

Net income (loss)	$	106.7		$	284.4	$	43.4	$	(327.8	)	$	106.7

Comprehensive income (loss)	$	102.8		$	284.1	$	51.0	$	(335.1	)	$	102.8

Condensed Consolidating Balance Sheets


	As of December 31, 2012
(in millions)	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
Assets
Current assets	$	576.7	$	883.4	$	2,350.3	$	—		$	3,810.4
Investment in subsidiaries		5,895.6		1,832.6		—		(7,728.2	)		—
Non-current assets		3,068.8		6,568.1		4,793.6		(10,530.3	)		3,900.2

Total assets	$	9,541.1	$	9,284.1	$	7,143.9	$	(18,258.5	)	$	7,710.6

Liabilities and stockholders’ equity
Current liabilities	$	189.1	$	589.0	$	950.6	$	—		$	1,728.7
Non-current liabilities		7,592.4		3,047.6		4,112.6		(10,530.3	)		4,222.3
Stockholders’ equity		1,759.6		5,647.5		2,080.7		(7,728.2	)		1,759.6

Total liabilities and stockholders’ equity	$	9,541.1	$	9,284.1	$	7,143.9	$	(18,258.5	)	$	7,710.6


	As of December 31, 2011
(in millions)	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
Assets
Current assets	$	359.0	$	995.9	$	2,140.0	$	(1.4	)	$	3,493.5
Investment in subsidiaries		5,688.8		1,748.1		—		(7,436.9	)		—
Non-current assets		114.5		4,003.9		914.0		(1,409.2	)		3,623.2

Total assets	$	6,162.3	$	6,747.9	$	3,054.0	$	(8,847.5	)	$	7,116.7

Liabilities and stockholders’ equity
Current liabilities	$	260.8	$	589.0	$	614.1	$	(0.2	)	$	1,463.7
Non-current liabilities		3,989.5		507.0		654.9		(1,410.4	)		3,741.0
Stockholders’ equity		1,912.0		5,651.9		1,785.0		(7,436.9	)		1,912.0

Total liabilities and stockholders’ equity	$	6,162.3	$	6,747.9	$	3,054.0	$	(8,847.5	)	$	7,116.7

Condensed Consolidating Statements of Cash Flows


	Year Ended December 31, 2012
	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net cash provided by (used in) operating activities, net	$	(171.4	)	$	418.3		$	253.1		$	(19.7	)	$	480.3
Financing activities:
Net change in short-term debt		—			—			74.7			—			74.7
(Payments on) proceeds from intercompany transactions		409.6			(372.6	)		(56.7	)		19.7			—
Proceeds from issuance of long-term debt		800.0			0.5			2.0			—			802.5
Payments on long-term debt		(166.0	)		(0.4	)		(6.3	)		—			(172.7	)
Issuance (repurchase) of common stock, net		(557.9	)		—			—			—			(557.9	)
Excess tax benefits from stock-based compensation		43.0			—			—			—			43.0
Other		(24.4	)		—			(0.5	)		—			(24.9	)

Net cash provided by (used in) financing activities		504.3			(372.5	)		13.2			19.7			164.7

Investing activities:
Additions to property, plant and equipment		(5.2	)		(65.9	)		(83.4	)		—			(154.5	)
Acquisition of business, net of cash acquired		(104.2	)		(5.5	)		(176.6	)		—			(286.3	)
Intercompany investing activities, net		—			—			—			—			—
Other		1.3			4.2			7.8			—			13.3

Net cash used in investing activities		(108.1	)		(67.2	)		(252.2	)		—			(427.5	)

Effect of exchange rate changes on cash		—			—			8.3			—			8.3

Net increase in cash and cash equivalents		224.8			(21.4	)		22.4			—			225.8
Cash and cash equivalents at beginning of year		335.4			23.8			449.1			—			808.3

Cash and cash equivalents at end of year	$	560.2		$	2.4		$	471.5		$	—		$	1,034.1


	Year Ended December 31, 2011
	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net cash provided by (used in) operating activities, net	$	(121.7	)	$	422.9		$	148.5		$	(22.6	)	$	427.1
Financing activities:
Net change in short-term debt		—			—			1.0			—			1.0
(Payments on) proceeds from intercompany transactions		370.7			(313.5	)		(75.5	)		18.3			—
Proceeds from issuance of long-term debt		1,025.0			—			—			—			1,025.0
Payments on long-term debt		(1,110.6	)		—			—			—			(1,110.6	)
Issuance (repurchase) of common stock, net		(80.8	)		—			—			—			(80.8	)
Other		(31.3	)		—			—			—			(31.3	)

Net cash provided by (used in) financing activities		173.0			(313.5	)		(74.5	)		18.3			(196.7	)

Investing activities:
Additions to property, plant and equipment		(2.1	)		(108.5	)		(16.3	)		—			(126.9	)
Acquisition of business, net of cash acquired		(0.9	)		(12.5	)		(1.0	)		—			(14.4	)
Intercompany investing activities, net		—			(4.3	)		—			4.3			—
Other		—			24.2			4.0			—			28.2

Net cash used in investing activities		(3.0	)		(101.1	)		(13.3	)		4.3			(113.1	)

Effect of exchange rate changes on cash		—			—			(4.4	)		—			(4.4	)

Net increase in cash and cash equivalents		48.3			8.3			56.3			—			112.9
Cash and cash equivalents at beginning of year		287.1			15.5			392.8			—			695.4

Cash and cash equivalents at end of year	$	335.4		$	23.8		$	449.1		$	—		$	808.3


	Year Ended December 31, 2010
	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net cash provided by (used in) operating activities, net	$	(196.8	)	$	425.2		$	71.0		$	(10.4	)	$	289.0
Financing activities:
Net change in short-term debt		—			50.0			6.2			—			56.2
(Payments on) proceeds from intercompany transactions		239.2			(306.8	)		340.6			(273.0	)		—
Proceeds from issuance of long-term debt		786.1			—			—			—			786.1
Payments on long-term debt		(260.9	)		—			—			—			(260.9	)
Issuance (repurchase) of common stock, net		(42.8	)		—			—			—			(42.8	)
Other		(58.4	)		—			—			—			(58.4	)

Net cash provided by (used in) financing activities		663.2			(256.8	)		346.8			(273.0	)		480.2

Investing activities:
Additions to property, plant and equipment		(27.0	)		(91.9	)		(18.6	)		—			(137.5	)
Acquisition of business, net of cash acquired		(398.5	)		(73.8	)		(283.2	)		—			(755.5	)
Intercompany investing activities, net		(282.4	)		(1.0	)		—			283.4			—
Other		(9.3	)		—			19.2			—			9.9

Net cash used in investing activities		(717.2	)		(166.7	)		(282.6	)		283.4			(883.1	)

Effect of exchange rate changes on cash		—			—			(18.1	)		—			(18.1	)

Net increase in cash and cash equivalents		(250.8	)		1.7			117.1			—			(132.0	)
Cash and cash equivalents at beginning of year		537.9			13.8			275.7			—			827.4

Cash and cash equivalents at end of year	$	287.1		$	15.5		$	392.8		$	—		$	695.4

The condensed consolidating statements of cash flows in the condensed consolidating financial data for 2011 and 2010, were revised to correct the classification of intercompany investing and financing activities. The effect of the revisions, which the Company determined were not material to the related financial statements, on the previously reported amounts are as follows:


(in millions)	Parent			Guarantor			Non-Guarantor			Elimination			Consolidated
	Increase/(Decrease)
*Condensed Consolidating Statements of Cash Flows*
Net cash provided by (used in) operating activities, net
2011	$	7.1		$	15.5		$	—		$	(22.6	)	$	—
2010		—			10.4			—			(10.4	)		—
Net cash provided by (used in) financing activities
2011		(7.1	)		(11.2	)		—			18.3			—
2010		—			(9.4	)		282.4			(273.0	)		—
Net cash used in investing activities
2011		—			(4.3	)		—			4.3			—
2010		—			(1.0	)		(282.4	)		283.4			—

The revisions also had no impact on the consolidated balance sheets, consolidated statements of operations, consolidated statements of comprehensive income, consolidated statements of cash flows or consolidated statements of changes in stockholders’ equity for any of those periods. The revisions are fully reflected in the condensed consolidating financial data for 2012 and will have no impact on the consolidated financial statements as of and for the year ended December 31, 2012.