XML 51 R68.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Results of Operations (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Income Statements, Captions [Line Items]        
Net sales $ 2,256.3 $ 2,142.2 $ 5,993.5 $ 5,849.1
Cost of sales 1,562.8 1,468.9 4,192.0 4,059.4
Gross profit 693.5 673.3 1,801.5 1,789.7
Selling, general and administrative expenses 443.3 442.7 1,388.0 1,303.2
Restructuring costs, net 0.5 0.5 5.0 3.1
Operating earnings (loss) 249.7 230.1 408.5 483.4
Interest expense, net 57.2 52.7 162.0 159.6
Loss on early extinguishment of debt       54.4
Income (loss) before taxes and equity earnings of subsidiaries 192.5 177.4 246.5 269.4
Income tax provision (benefit) 72.3 68.8 95.9 105.0
Net income (loss) 120.2 108.6 150.6 164.4
Other comprehensive income (loss), net of tax (71.8) (53.5) (152.9) (50.3)
Comprehensive income (loss) 48.4 55.1 (2.3) 114.1
Parent Company        
Condensed Income Statements, Captions [Line Items]        
Selling, general and administrative expenses 32.6 28.6 118.3 93.4
Restructuring costs, net     2.0  
Operating earnings (loss) (32.6) (28.6) (120.3) (93.4)
Interest expense, net 36.3 33.7 104.1 104.3
Loss on early extinguishment of debt       54.4
Income (loss) before taxes and equity earnings of subsidiaries (68.9) (62.3) (224.4) (252.1)
Income tax provision (benefit) (26.0) (23.5) (84.9) (94.8)
Equity earnings of subsidiaries 163.1 147.4 290.1 321.7
Net income (loss) 120.2 108.6 150.6 164.4
Other comprehensive income (loss), net of tax (71.8) (53.5) (152.9) (50.3)
Comprehensive income (loss) 48.4 55.1 (2.3) 114.1
Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net sales 1,560.9 1,487.7 4,245.0 4,037.9
Cost of sales 1,101.6 1,057.5 3,045.5 2,914.9
Gross profit 459.3 430.2 1,199.5 1,123.0
Selling, general and administrative expenses 211.7 268.6 774.5 774.2
Restructuring costs, net     1.5  
Operating earnings (loss) 247.6 161.6 423.5 348.8
Interest expense, net 16.5 16.6 49.0 49.1
Income (loss) before taxes and equity earnings of subsidiaries 231.1 145.0 374.5 299.7
Income tax provision (benefit) 87.4 54.9 141.7 113.4
Equity earnings of subsidiaries 24.8 50.9 57.4 112.7
Net income (loss) 168.5 141.0 290.2 299.0
Other comprehensive income (loss), net of tax (56.9) (92.7) (95.3) (86.0)
Comprehensive income (loss) 111.6 48.3 194.9 213.0
Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net sales 938.6 873.8 2,375.4 2,428.4
Cost of sales 704.4 630.7 1,773.4 1,761.7
Gross profit 234.2 243.1 602.0 666.7
Selling, general and administrative expenses 199.0 145.5 495.2 435.6
Restructuring costs, net 0.5 0.5 1.5 3.1
Operating earnings (loss) 34.7 97.1 105.3 228.0
Interest expense, net 4.4 2.4 8.9 6.2
Income (loss) before taxes and equity earnings of subsidiaries 30.3 94.7 96.4 221.8
Income tax provision (benefit) 10.9 37.4 39.1 86.4
Net income (loss) 19.4 57.3 57.3 135.4
Other comprehensive income (loss), net of tax (69.8) (112.3) (132.3) (106.2)
Comprehensive income (loss) (50.4) (55.0) (75.0) 29.2
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net sales (243.2) (219.3) (626.9) (617.2)
Cost of sales (243.2) (219.3) (626.9) (617.2)
Equity earnings of subsidiaries (187.9) (198.3) (347.5) (434.4)
Net income (loss) (187.9) (198.3) (347.5) (434.4)
Other comprehensive income (loss), net of tax 126.7 205.0 227.6 192.2
Comprehensive income (loss) $ (61.2) $ 6.7 $ (119.9) $ (242.2)