XML 18 R79.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATING FINANCIAL STATEMENTS (Details 2) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
CONSOLIDATED STATEMENT OF INCOME      
Net sales $ 6,504.6 $ 4,418.2 $ 3,858.4
Cost of goods sold (5,544.3) (3,815.3) (3,561.4)
Gross profit 960.3 602.9 297.0
Selling, general and administrative expenses (879.1) (676.7) (698.7)
Income (loss) from operations 81.2 (73.8) (401.7)
Interest income 14.3 9.8 4.9
Interest expense (134.9) (145.4) (119.4)
Income (loss) from subsidiaries 0 0 0
Loss on early extinguishment of debt (7.7) (1.4) (3.3)
Other income (expense) - net 131.6 (27.5) (4.3)
Income (loss) from continuing operations before income taxes 84.5 (238.3) (523.8)
(Provision for) benefit from income taxes (50.4) 26.8 117.4
Income (loss) from continuing operations 34.1 (211.5) (406.4)
Income (Loss) from discontinued operations - net of tax 5.8 (15.3) 21.7
Gain (loss) on disposition of discontinued operations - net of tax 0.8 589.3 (12.6)
Net income (loss) 40.7 362.5 (397.3)
Net loss (income) from Continuing Operations Attributable to Noncontrolling Interest 4.5 (4.0) (1.1)
Net income (loss) attributable to Terex Corporation 45.2 358.5 (398.4)
Comprehensive Income (Loss) (186.1) 427.0 (277.8)
Comprehensive loss (income) attributable to noncontrolling interest 5.4 (4.1) (2.3)
Comprehensive income (loss) attributable to Terex Corporation (180.7) 422.9 (280.1)
Terex Corporation
     
CONSOLIDATED STATEMENT OF INCOME      
Net sales 336.9 218.9 135.8
Cost of goods sold (301.2) (200.8) (143.1)
Gross profit 35.7 18.1 (7.3)
Selling, general and administrative expenses (23.5) (79.4) (63.7)
Income (loss) from operations 12.2 (61.3) (71.0)
Interest income 161.5 56.2 159.0
Interest expense (302.9) (323.0) (294.8)
Income (loss) from subsidiaries 75.8 440.9 (231.6)
Loss on early extinguishment of debt (7.7) (1.4) (3.3)
Other income (expense) - net 92.7 (1.6) (6.5)
Income (loss) from continuing operations before income taxes 31.6 109.8 (448.2)
(Provision for) benefit from income taxes 15.9 119.2 78.0
Income (loss) from continuing operations 47.5 229.0 (370.2)
Income (Loss) from discontinued operations - net of tax 0 (3.5) (17.4)
Gain (loss) on disposition of discontinued operations - net of tax (2.3) 133.0 (10.8)
Net income (loss) 45.2 358.5 (398.4)
Net loss (income) from Continuing Operations Attributable to Noncontrolling Interest 0 0 0
Net income (loss) attributable to Terex Corporation 45.2 358.5 (398.4)
Comprehensive Income (Loss) (180.7) 422.9 (280.1)
Comprehensive loss (income) attributable to noncontrolling interest 0 0 0
Comprehensive income (loss) attributable to Terex Corporation (180.7) 422.9 (280.1)
Wholly-owned Guarantors
     
CONSOLIDATED STATEMENT OF INCOME      
Net sales 2,340.8 1,619.2 1,200.0
Cost of goods sold (2,044.0) (1,439.4) (1,200.7)
Gross profit 296.8 179.8 (0.7)
Selling, general and administrative expenses (226.2) (187.6) (213.8)
Income (loss) from operations 70.6 (7.8) (214.5)
Interest income 201.0 193.1 178.1
Interest expense (74.3) (77.3) (76.5)
Income (loss) from subsidiaries (7.3) (3.9) (20.3)
Loss on early extinguishment of debt 0 0 0
Other income (expense) - net (13.8) 17.6 6.0
Income (loss) from continuing operations before income taxes 176.2 121.7 (127.2)
(Provision for) benefit from income taxes (66.1) (45.2) 38.5
Income (loss) from continuing operations 110.1 76.5 (88.7)
Income (Loss) from discontinued operations - net of tax 0 (2.3) (2.6)
Gain (loss) on disposition of discontinued operations - net of tax 0 76.9 (1.8)
Net income (loss) 110.1 151.1 (93.1)
Net loss (income) from Continuing Operations Attributable to Noncontrolling Interest 0 0 (0.5)
Net income (loss) attributable to Terex Corporation 110.1 151.1 (93.6)
Comprehensive Income (Loss) 139.5 152.0 (84.9)
Comprehensive loss (income) attributable to noncontrolling interest 0 0 (0.5)
Comprehensive income (loss) attributable to Terex Corporation 139.5 152.0 (85.4)
Non-guarantor Subsidiaries
     
CONSOLIDATED STATEMENT OF INCOME      
Net sales 4,654.9 3,141.4 2,806.0
Cost of goods sold (4,027.1) (2,736.4) (2,501.0)
Gross profit 627.8 405.0 305.0
Selling, general and administrative expenses (629.4) (409.7) (421.2)
Income (loss) from operations (1.6) (4.7) (116.2)
Interest income 15.7 28.0 37.1
Interest expense (121.6) (12.6) (117.4)
Income (loss) from subsidiaries 0 0 0
Loss on early extinguishment of debt 0 0 0
Other income (expense) - net 52.7 (43.5) (3.8)
Income (loss) from continuing operations before income taxes (54.8) (32.8) (200.3)
(Provision for) benefit from income taxes (0.2) (47.2) 0.9
Income (loss) from continuing operations (55.0) (80.0) (199.4)
Income (Loss) from discontinued operations - net of tax 5.8 (9.5) 41.7
Gain (loss) on disposition of discontinued operations - net of tax 3.1 379.4 0
Net income (loss) (46.1) 289.9 (157.7)
Net loss (income) from Continuing Operations Attributable to Noncontrolling Interest 4.5 (4.0) (0.6)
Net income (loss) attributable to Terex Corporation (41.6) 285.9 (158.3)
Comprehensive Income (Loss) (106.1) 295.3 (103.2)
Comprehensive loss (income) attributable to noncontrolling interest 5.4 (4.1) (1.8)
Comprehensive income (loss) attributable to Terex Corporation (100.7) 291.2 (105.0)
Intercompany Eliminations
     
CONSOLIDATED STATEMENT OF INCOME      
Net sales (828.0) (561.3) (283.4)
Cost of goods sold 828.0 561.3 283.4
Gross profit 0 0 0
Selling, general and administrative expenses 0 0 0
Income (loss) from operations 0 0 0
Interest income (363.9) (267.5) (369.3)
Interest expense 363.9 267.5 369.3
Income (loss) from subsidiaries (68.5) (437.0) 251.9
Loss on early extinguishment of debt 0 0 0
Other income (expense) - net 0 0 0
Income (loss) from continuing operations before income taxes (68.5) (437.0) 251.9
(Provision for) benefit from income taxes 0 0 0
Income (loss) from continuing operations (68.5) (437.0) 251.9
Income (Loss) from discontinued operations - net of tax 0 0 0
Gain (loss) on disposition of discontinued operations - net of tax 0 0 0
Net income (loss) (68.5) (437.0) 251.9
Net loss (income) from Continuing Operations Attributable to Noncontrolling Interest 0 0 0
Net income (loss) attributable to Terex Corporation (68.5) (437.0) 251.9
Comprehensive Income (Loss) (38.8) (443.2) 190.4
Comprehensive loss (income) attributable to noncontrolling interest 0 0 0
Comprehensive income (loss) attributable to Terex Corporation $ (38.8) $ (443.2) $ 190.4