XML 32 R64.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Results of Operations (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Net sales $ 1,800.8 $ 1,705.9 $ 5,140.3 $ 4,876.9
Cost of sales 1,277.6 1,204.9 3,660.1 3,459.9
Gross profit 523.2 501.0 1,480.2 1,417.0
Selling, general and administrative expenses 325.9 322.9 1,045.4 961.0
Reorganization costs, net 3.0 9.3 4.4 9.3
Operating earnings 194.3 168.8 430.4 446.7
Interest expense, net 47.5 46.1 143.3 135.8
Loss on early extinguishment of debt     25.9  
Income (loss) before taxes and equity earnings of subsidiaries 146.8 122.7 261.2 310.9
Income tax provision (benefit) 51.9 45.8 94.3 115.7
Net income 94.9 76.9 166.9 195.2
Other comprehensive income (loss), net of tax 19.8 22.0 (16.1) 5.8
Comprehensive income 114.7 98.9 150.8 201.0
Parent Company
       
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Selling, general and administrative expenses 31.6 33.1 110.0 93.8
Reorganization costs, net   7.7   7.7
Operating earnings (31.6) (40.8) (110.0) (101.5)
Interest expense, net 45.3 44.7 134.9 132.8
Loss on early extinguishment of debt     25.9  
Income (loss) before taxes and equity earnings of subsidiaries (76.9) (85.5) (270.8) (234.3)
Income tax provision (benefit) (26.7) (30.8) (99.3) (83.5)
Equity earnings of subsidiaries 145.1 131.6 338.4 346.0
Net income 94.9 76.9 166.9 195.2
Other comprehensive income (loss), net of tax 19.8 22.0 (16.1) 5.8
Comprehensive income 114.7 98.9 150.8 201.0
Guarantor Subsidiaries
       
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Net sales 1,225.6 1,132.5 3,449.0 3,275.8
Cost of sales 928.9 857.5 2,611.8 2,474.5
Gross profit 296.7 275.0 837.2 801.3
Selling, general and administrative expenses 164.9 156.7 479.2 482.8
Reorganization costs, net 1.6 (0.8) 2.3 (0.8)
Operating earnings 130.2 119.1 355.7 319.3
Interest expense, net 0.3 (13.0) 0.8 (12.4)
Income (loss) before taxes and equity earnings of subsidiaries 129.9 132.1 354.9 331.7
Income tax provision (benefit) 49.0 50.9 125.3 129.4
Equity earnings of subsidiaries 55.8 42.1 87.7 124.9
Net income 136.7 123.3 317.3 327.2
Other comprehensive income (loss), net of tax 18.9 27.4 (17.7) 14.7
Comprehensive income 155.6 150.7 299.6 341.9
Non-Guarantor Subsidiaries
       
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Net sales 815.4 776.6 2,271.9 2,141.6
Cost of sales 588.9 550.6 1,628.9 1,525.9
Gross profit 226.5 226.0 643.0 615.7
Selling, general and administrative expenses 129.4 133.1 456.2 384.4
Reorganization costs, net 1.4 2.4 2.1 2.4
Operating earnings 95.7 90.5 184.7 228.9
Interest expense, net 1.9 14.4 7.6 15.4
Income (loss) before taxes and equity earnings of subsidiaries 93.8 76.1 177.1 213.5
Income tax provision (benefit) 29.6 25.7 68.3 69.8
Net income 64.2 50.4 108.8 143.7
Other comprehensive income (loss), net of tax 25.6 29.5 (19.8) 6.2
Comprehensive income 89.8 79.9 89.0 149.9
Eliminations
       
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Net sales (240.2) (203.2) (580.6) (540.5)
Cost of sales (240.2) (203.2) (580.6) (540.5)
Equity earnings of subsidiaries (200.9) (173.7) (426.1) (470.9)
Net income (200.9) (173.7) (426.1) (470.9)
Other comprehensive income (loss), net of tax (44.5) (56.9) 37.5 (20.9)
Comprehensive income $ (245.4) $ (230.6) $ (388.6) $ (491.8)