XML 52 R68.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, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Net sales $ 2,142.2 $ 1,800.8 $ 5,849.1 $ 5,140.3
Cost of sales 1,468.9 1,277.6 4,059.4 3,660.1
Gross profit 673.3 523.2 1,789.7 1,480.2
Selling, general and administrative expenses 442.7 325.9 1,303.2 1,045.4
Restructuring Costs, net 0.5 3.0 3.1 4.4
Operating earnings (loss) 230.1 194.3 483.4 430.4
Interest expense, net 52.7 47.5 159.6 143.3
Loss on early extinguishment of debt     54.4 25.9
Income (loss) before taxes and equity earnings of subsidiaries 177.4 146.8 269.4 261.2
Income tax provision (benefit) 68.8 51.9 105.0 94.3
Net income (loss) 108.6 94.9 164.4 166.9
Other comprehensive income (loss), net of tax (53.5) 19.8 (50.3) (16.1)
Comprehensive income (loss) 55.1 114.7 114.1 150.8
Parent Company
       
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Selling, general and administrative expenses 28.6 31.6 93.4 110.0
Operating earnings (loss) (28.6) (31.6) (93.4) (110.0)
Interest expense, net 33.7 45.3 104.3 134.9
Loss on early extinguishment of debt     54.4 25.9
Income (loss) before taxes and equity earnings of subsidiaries (62.3) (76.9) (252.1) (270.8)
Income tax provision (benefit) (23.5) (26.7) (94.8) (99.3)
Equity earnings of subsidiaries 147.4 145.1 321.7 338.4
Net income (loss) 108.6 94.9 164.4 166.9
Other comprehensive income (loss), net of tax (53.5) 19.8 (50.3) (16.1)
Comprehensive income (loss) 55.1 114.7 114.1 150.8
Guarantor Subsidiaries
       
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Net sales 1,487.7 1,225.6 4,037.9 3,449.0
Cost of sales 1,057.5 928.9 2,914.9 2,611.8
Gross profit 430.2 296.7 1,123.0 837.2
Selling, general and administrative expenses 268.6 164.9 774.2 479.2
Restructuring Costs, net   1.6   2.3
Operating earnings (loss) 161.6 130.2 348.8 355.7
Interest expense, net 16.6 0.3 49.1 0.8
Income (loss) before taxes and equity earnings of subsidiaries 145.0 129.9 299.7 354.9
Income tax provision (benefit) 54.9 49.0 113.4 125.3
Equity earnings of subsidiaries 50.9 55.8 112.7 87.7
Net income (loss) 141.0 136.7 299.0 317.3
Other comprehensive income (loss), net of tax (92.7) 18.9 (86.0) (17.7)
Comprehensive income (loss) 48.3 155.6 213.0 299.6
Non-Guarantor Subsidiaries
       
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Net sales 873.8 815.4 2,428.4 2,271.9
Cost of sales 630.7 588.9 1,761.7 1,628.9
Gross profit 243.1 226.5 666.7 643.0
Selling, general and administrative expenses 145.5 129.4 435.6 456.2
Restructuring Costs, net 0.5 1.4 3.1 2.1
Operating earnings (loss) 97.1 95.7 228.0 184.7
Interest expense, net 2.4 1.9 6.2 7.6
Income (loss) before taxes and equity earnings of subsidiaries 94.7 93.8 221.8 177.1
Income tax provision (benefit) 37.4 29.6 86.4 68.3
Net income (loss) 57.3 64.2 135.4 108.8
Other comprehensive income (loss), net of tax (112.3) 25.6 (106.2) (19.8)
Comprehensive income (loss) (55.0) 89.8 29.2 89.0
Eliminations
       
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]        
Net sales (219.3) (240.2) (617.2) (580.6)
Cost of sales (219.3) (240.2) (617.2) (580.6)
Equity earnings of subsidiaries (198.3) (200.9) (434.4) (426.1)
Net income (loss) (198.3) (200.9) (434.4) (426.1)
Other comprehensive income (loss), net of tax 205.0 (44.5) 192.2 37.5
Comprehensive income (loss) $ 6.7 $ (245.4) $ (242.2) $ (388.6)