XML 118 R77.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 1) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Condensed Consolidating Statements of Operations        
Net sales $ 913.1 $ 840.4 $ 1,581.5 $ 1,454.8
Cost of goods sold 659.1 632.3 1,165.5 1,105.8
Gross profit 254.0 208.1 416.0 349.0
Operating Expenses:        
Selling, general and administrative expenses 151.3 130.7 287.0 253.9
Losses and other expenses, net 2.1 1.4 3.2 0
Restructuring charges 2.4 0.1 2.9 2.7
Income from equity method investments (4.2) (3.9) (7.4) (6.3)
Operational income from continuing operations 102.4 79.8 130.3 98.7
Interest expense, net 3.6 4.3 7.0 9.0
Other expense (income), net (0.2) 0.1 (0.1) 0.1
Income from continuing operations before income taxes 99.0 75.4 123.4 89.6
Provision for income taxes 34.7 25.9 43.3 30.8
Income from continuing operations 64.3 49.5 80.1 58.8
Net loss from discontinued operations 0 4.8 7.8 20.2
Net income 64.3 44.7 72.3 38.6
Other comprehensive (loss) income (31.5) (25.0) (80.8) (2.5)
Parent [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 0 0 0 0
Cost of goods sold 0.1 0.1 0.1 0.1
Gross profit (0.1) (0.1) (0.1) (0.1)
Operating Expenses:        
Selling, general and administrative expenses 0 0 0 0
Losses and other expenses, net 2.0 (0.6) 2.4 (2.2)
Restructuring charges 0 0 0 0
Income from equity method investments (63.7) (50.3) (71.6) (43.5)
Operational income from continuing operations 61.6 50.8 69.1 45.6
Interest expense, net 3.7 4.4 7.0 8.8
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes 57.9 46.4 62.1 36.8
Provision for income taxes (2.0) (1.4) (3.3) (2.4)
Income from continuing operations 59.9 47.8 65.4 39.2
Net loss from discontinued operations 0 0 0 0
Net income 59.9 47.8 65.4 39.2
Other comprehensive (loss) income (4.2) (4.5) (7.6) 2.3
Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 795.4 688.0 1,316.1 1,160.0
Cost of goods sold 575.0 526.1 979.4 902.0
Gross profit 220.4 161.9 336.7 258.0
Operating Expenses:        
Selling, general and administrative expenses 117.6 98.9 220.3 187.3
Losses and other expenses, net (0.3) 1.3 0.1 0.6
Restructuring charges 1.2 (0.1) 1.5 2.5
Income from equity method investments 6.5 (3.7) 8.9 (1.6)
Operational income from continuing operations 95.4 65.5 105.9 69.2
Interest expense, net (0.6) (0.7) (1.1) (1.2)
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes 96.0 66.2 107.0 70.4
Provision for income taxes 35.3 22.4 40.1 25.0
Income from continuing operations 60.7 43.8 66.9 45.4
Net loss from discontinued operations (25.4) 2.9 (17.6) 13.7
Net income 86.1 40.9 84.5 31.7
Other comprehensive (loss) income 0.3 (2.9) 1.1 (0.2)
Non-Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 208.2 206.4 397.7 395.9
Cost of goods sold 169.9 160.0 313.2 304.5
Gross profit 38.3 46.4 84.5 91.4
Operating Expenses:        
Selling, general and administrative expenses 33.7 31.7 66.7 66.5
Losses and other expenses, net 0.4 0.6 0.7 1.5
Restructuring charges 1.2 0.2 1.4 0.2
Income from equity method investments (3.4) (3.1) (6.2) (5.0)
Operational income from continuing operations 6.4 17.0 21.9 28.2
Interest expense, net 0.5 0.6 1.1 1.4
Other expense (income), net (0.2) 0.1 (0.1) 0.1
Income from continuing operations before income taxes 6.1 16.3 20.9 26.7
Provision for income taxes 3.1 3.9 8.4 6.7
Income from continuing operations 3.0 12.4 12.5 20.0
Net loss from discontinued operations 25.4 1.9 25.4 6.5
Net income (22.4) 10.5 (12.9) 13.5
Other comprehensive (loss) income 38.7 (21.1) (7.3) (9.0)
Eliminations [Member]
       
Condensed Consolidating Statements of Operations        
Net sales (90.5) (54.0) (132.3) (101.1)
Cost of goods sold (85.9) (53.9) (127.2) (100.8)
Gross profit (4.6) (0.1) (5.1) (0.3)
Operating Expenses:        
Selling, general and administrative expenses 0 0.1 0 0.1
Losses and other expenses, net 0 0.1 0 0.1
Restructuring charges 0 0 0 0
Income from equity method investments 56.4 53.2 61.5 43.8
Operational income from continuing operations (61.0) (53.5) (66.6) (44.3)
Interest expense, net 0 0 0 0
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes (61.0) (53.5) (66.6) (44.3)
Provision for income taxes (1.7) 1.0 (1.9) 1.5
Income from continuing operations (59.3) (54.5) (64.7) (45.8)
Net loss from discontinued operations 0 0 0 0
Net income (59.3) (54.5) (64.7) (45.8)
Other comprehensive (loss) income $ (66.3) $ 3.5 $ (67.0) $ 4.4