XML 124 R110.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Results of Operations (Detail) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Condensed Income Statements, Captions [Line Items]      
Net sales $ 8,603.9 $ 8,287.1 $ 7,355.9
Cost of sales 5,912.0 5,654.2 5,241.2
Gross profit 2,691.9 2,632.9 2,114.7
Selling, general and administrative expenses 2,021.3 1,960.0 1,519.8
Restructuring costs, net 12.1 7.7 22.0
Impairment of goodwill, intangibles and other assets 150.8 25.4  
Operating earnings (loss) 507.7 639.8 572.9
Interest expense, net 226.1 210.3 195.4
Loss on early extinguishment of debt   56.7 25.9
Income (loss) before taxes and equity earnings of subsidiaries 281.6 372.8 351.6
Income tax provision (benefit) 135.1 130.3 147.7
Net income (loss) 146.5 242.5 203.9
Other comprehensive income (loss), net of tax (181.4) (122.1) (5.2)
Comprehensive income (loss) (34.9) 120.4 198.7
Parent Company      
Condensed Income Statements, Captions [Line Items]      
Selling, general and administrative expenses 207.3 104.8 133.8
Restructuring costs, net 2.0    
Operating earnings (loss) (209.3) (104.8) (133.8)
Interest expense, net 174.2 171.9 199.3
Loss on early extinguishment of debt   56.7 25.9
Income (loss) before taxes and equity earnings of subsidiaries (383.5) (333.4) (359.0)
Income tax provision (benefit) (139.3) (126.1) (124.9)
Equity earnings of subsidiaries 390.7 449.8 438.0
Net income (loss) 146.5 242.5 203.9
Other comprehensive income (loss), net of tax (181.4) (122.1) (5.2)
Comprehensive income (loss) (34.9) 120.4 198.7
Guarantor Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Net sales 5,966.6 5,678.9 4,930.5
Cost of sales 4,212.6 4,064.8 3,732.3
Gross profit 1,754.0 1,614.1 1,198.2
Selling, general and administrative expenses 1,122.3 1,130.3 804.6
Restructuring costs, net 4.8   5.8
Impairment of goodwill, intangibles and other assets 126.6 23.2  
Operating earnings (loss) 500.3 460.6 387.8
Interest expense, net 38.2 31.3 (21.8)
Income (loss) before taxes and equity earnings of subsidiaries 462.1 429.3 409.6
Income tax provision (benefit) 198.7 162.4 165.9
Equity earnings of subsidiaries 89.1 156.1 145.0
Net income (loss) 352.5 423.0 388.7
Other comprehensive income (loss), net of tax (136.5) (160.9) (2.0)
Comprehensive income (loss) 216.0 262.1 386.7
Non-Guarantor Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Net sales 3,465.0 3,407.1 3,191.7
Cost of sales 2,527.1 2,388.3 2,275.2
Gross profit 937.9 1,018.8 916.5
Selling, general and administrative expenses 691.7 724.9 581.4
Restructuring costs, net 5.3 7.7 16.2
Impairment of goodwill, intangibles and other assets 24.2 2.2  
Operating earnings (loss) 216.7 284.0 318.9
Interest expense, net 13.7 7.1 17.9
Income (loss) before taxes and equity earnings of subsidiaries 203.0 276.9 301.0
Income tax provision (benefit) 75.7 94.0 106.7
Net income (loss) 127.3 182.9 194.3
Other comprehensive income (loss), net of tax (165.1) (191.8) (26.1)
Comprehensive income (loss) (37.8) (8.9) 168.2
Eliminations      
Condensed Income Statements, Captions [Line Items]      
Net sales (827.7) (798.9) (766.3)
Cost of sales (827.7) (798.9) (766.3)
Equity earnings of subsidiaries (479.8) (605.9) (583.0)
Net income (loss) (479.8) (605.9) (583.0)
Other comprehensive income (loss), net of tax 301.6 352.7 28.1
Comprehensive income (loss) $ (178.2) $ (253.2) $ (554.9)