XML 80 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATING FINANCIAL STATEMENTS - Comprehensive Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net sales $ 1,297.7 $ 1,442.9 $ 2,412.0 $ 2,598.7
Cost of goods sold (1,055.6) (1,140.7) (1,988.2) (2,095.2)
Gross profit 242.1 302.2 423.8 503.5
Selling, general and administrative expenses (168.7) (166.1) (339.1) (329.1)
Income (loss) from operations 73.4 136.1 84.7 174.4
Interest income 1.1 0.9 2.3 1.8
Interest expense (25.5) (27.9) (50.2) (56.8)
Loss on early extinguishment of debt (0.4) 0.0 (0.4) 0.0
Income (loss) from subsidiaries 0.0 0.0 0.0 0.0
Other income (expense) – net (6.1) (3.4) (12.0) (6.3)
Income (loss) from continuing operations before income taxes 42.5 105.7 24.4 113.1
(Provision for) benefit from income taxes 67.1 (29.8) 63.2 (38.9)
Income (loss) from continuing operations 109.6 75.9 87.6 74.2
Income (loss) from discontinued operations – net of tax (45.1) 10.4 (97.5) 10.6
Gain (loss) on disposition of discontinued operations – net of tax 0.1 (0.4) 3.5 2.7
Net income (loss) 64.6 85.9 (6.4) 87.5
Net loss (income) from continuing operations attributable to noncontrolling interest 0.0 0.0 0.0 0.1
Net loss (income) from discontinued operations attributable to noncontrolling interest 0.5 (1.1) 0.7 (1.8)
Net income (loss) attributable to Terex Corporation 65.1 84.8 (5.7) 85.8
Comprehensive Income (Loss) (0.5) 166.8 (13.1) (31.4)
Comprehensive loss (income) Attributable to Noncontrolling Interest 0.8 (1.1) 0.9 (1.7)
Comprehensive income (loss) attributable to Terex Corporation 0.3 165.7 (12.2) (33.1)
Terex Corporation        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net sales 1.5 4.6 2.2 5.5
Cost of goods sold (1.3) (3.9) (1.9) (4.2)
Gross profit 0.2 0.7 0.3 1.3
Selling, general and administrative expenses (11.0) (8.3) (18.2) (6.5)
Income (loss) from operations (10.8) (7.6) (17.9) (5.2)
Interest income 25.1 25.6 49.3 52.7
Interest expense (37.3) (39.5) (74.1) (80.4)
Loss on early extinguishment of debt 0.0   0.0  
Income (loss) from subsidiaries 141.6 102.7 152.8 114.3
Other income (expense) – net (15.9) (16.1) (33.8) (25.9)
Income (loss) from continuing operations before income taxes 102.7 65.1 76.3 55.5
(Provision for) benefit from income taxes 6.9 10.8 11.3 18.7
Income (loss) from continuing operations 109.6 75.9 87.6 74.2
Income (loss) from discontinued operations – net of tax (45.2) 10.4 (97.5) 10.6
Gain (loss) on disposition of discontinued operations – net of tax 0.0 0.0 0.5 0.0
Net income (loss) 64.4 86.3 (9.4) 84.8
Net loss (income) from continuing operations attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net loss (income) from discontinued operations attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Terex Corporation 64.4 86.3 (9.4) 84.8
Comprehensive Income (Loss) 0.3 165.7 (12.2) (33.1)
Comprehensive loss (income) Attributable to Noncontrolling Interest 0.0 0.0 0.0 0.0
Comprehensive income (loss) attributable to Terex Corporation 0.3 165.7 (12.2) (33.1)
Wholly-owned Guarantors        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net sales 762.6 887.8 1,424.0 1,598.9
Cost of goods sold (645.8) (710.6) (1,216.8) (1,317.2)
Gross profit 116.8 177.2 207.2 281.7
Selling, general and administrative expenses (62.6) (64.6) (134.2) (134.8)
Income (loss) from operations 54.2 112.6 73.0 146.9
Interest income 17.2 17.2 34.3 34.2
Interest expense (2.4) (1.6) (4.4) (2.7)
Loss on early extinguishment of debt 0.0   0.0  
Income (loss) from subsidiaries 4.7 (0.7) 10.3 (2.4)
Other income (expense) – net 7.4 4.6 16.3 (3.9)
Income (loss) from continuing operations before income taxes 81.1 132.1 129.5 172.1
(Provision for) benefit from income taxes (7.7) (37.4) (12.9) (46.2)
Income (loss) from continuing operations 73.4 94.7 116.6 125.9
Income (loss) from discontinued operations – net of tax (5.4) 0.9 (3.1) 1.3
Gain (loss) on disposition of discontinued operations – net of tax 0.0 0.0 0.0 0.0
Net income (loss) 68.0 95.6 113.5 127.2
Net loss (income) from continuing operations attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net loss (income) from discontinued operations attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Terex Corporation 68.0 95.6 113.5 127.2
Comprehensive Income (Loss) 68.1 96.0 113.9 127.3
Comprehensive loss (income) Attributable to Noncontrolling Interest 0.0 0.0 0.0 0.0
Comprehensive income (loss) attributable to Terex Corporation 68.1 96.0 113.9 127.3
Non-guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net sales 783.5 810.5 1,456.6 1,468.4
Cost of goods sold (653.6) (686.2) (1,233.0) (1,247.9)
Gross profit 129.9 124.3 223.6 220.5
Selling, general and administrative expenses (99.9) (93.2) (194.0) (187.8)
Income (loss) from operations 30.0 31.1 29.6 32.7
Interest income 0.5 0.0 1.3 0.9
Interest expense (27.5) (28.7) (54.3) (59.7)
Loss on early extinguishment of debt (0.4)   (0.4)  
Income (loss) from subsidiaries (2.1) 0.9 (5.4) 0.5
Other income (expense) – net 2.4 8.1 5.5 23.5
Income (loss) from continuing operations before income taxes 2.9 11.4 (23.7) (2.1)
(Provision for) benefit from income taxes 67.9 (3.2) 64.8 (11.4)
Income (loss) from continuing operations 70.8 8.2 41.1 (13.5)
Income (loss) from discontinued operations – net of tax (45.3) 10.3 (98.1) 10.4
Gain (loss) on disposition of discontinued operations – net of tax 0.1 (0.4) 3.0 2.7
Net income (loss) 25.6 18.1 (54.0) (0.4)
Net loss (income) from continuing operations attributable to noncontrolling interest 0.0 0.0 0.0 0.1
Net loss (income) from discontinued operations attributable to noncontrolling interest 0.5 (1.1) 0.7 (1.8)
Net income (loss) attributable to Terex Corporation 26.1 17.0 (53.3) (2.1)
Comprehensive Income (Loss) 38.5 32.6 12.8 (123.6)
Comprehensive loss (income) Attributable to Noncontrolling Interest 0.8 (1.1) 0.9 (1.7)
Comprehensive income (loss) attributable to Terex Corporation 39.3 31.5 13.7 (125.3)
Intercompany Eliminations        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net sales (249.9) (260.0) (470.8) (474.1)
Cost of goods sold 245.1 260.0 463.5 474.1
Gross profit (4.8) 0.0 (7.3) 0.0
Selling, general and administrative expenses 4.8 0.0 7.3 0.0
Income (loss) from operations 0.0 0.0 0.0 0.0
Interest income (41.7) (41.9) (82.6) (86.0)
Interest expense 41.7 41.9 82.6 86.0
Loss on early extinguishment of debt 0.0   0.0  
Income (loss) from subsidiaries (144.2) (102.9) (157.7) (112.4)
Other income (expense) – net 0.0 0.0 0.0 0.0
Income (loss) from continuing operations before income taxes (144.2) (102.9) (157.7) (112.4)
(Provision for) benefit from income taxes 0.0 0.0 0.0 0.0
Income (loss) from continuing operations (144.2) (102.9) (157.7) (112.4)
Income (loss) from discontinued operations – net of tax 50.8 (11.2) 101.2 (11.7)
Gain (loss) on disposition of discontinued operations – net of tax 0.0 0.0 0.0 0.0
Net income (loss) (93.4) (114.1) (56.5) (124.1)
Net loss (income) from continuing operations attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net loss (income) from discontinued operations attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income (loss) attributable to Terex Corporation (93.4) (114.1) (56.5) (124.1)
Comprehensive Income (Loss) (107.4) (127.5) (127.6) (2.0)
Comprehensive loss (income) Attributable to Noncontrolling Interest 0.0 0.0 0.0 0.0
Comprehensive income (loss) attributable to Terex Corporation $ (107.4) $ (127.5) $ (127.6) $ (2.0)