XML 29 R75.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, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Condensed Consolidating Statements of Operations        
Net sales $ 960.7 $ 913.1 $ 1,656.1 $ 1,581.5
Cost of goods sold 698.1 659.1 1,225.4 1,165.5
Gross profit 262.6 254.0 430.7 416.0
Operating Expenses:        
Selling, general and administrative expenses 148.9 151.3 284.5 287.0
Losses (gains) and other expenses, net (1.0) 2.1 1.4 3.2
Restructuring charges 0.2 2.4 0.3 2.9
Income from equity method investments (4.6) (4.2) (8.5) (7.4)
Operational income from continuing operations 119.1 102.4 153.0 130.3
Interest expense, net 3.7 3.6 7.0 7.0
Other expense (income), net 0 (0.2) 0 (0.1)
Income from continuing operations before income taxes 115.4 99.0 146.0 123.4
Provision for income taxes 40.8 34.7 51.5 43.3
Income from continuing operations 74.6 64.3 94.5 80.1
Net loss from discontinued operations 0.7 0 0.7 7.8
Net income 73.9 64.3 93.8 72.3
Other comprehensive (loss) income 10.2 (31.5) 10.2 (80.8)
Comprehensive income (loss) 84.1 32.8 104.0 (8.5)
Parent [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 0 0 0 0
Cost of goods sold 0 0.1 0 0.1
Gross profit 0 (0.1) 0 (0.1)
Operating Expenses:        
Selling, general and administrative expenses 0 0 0 0
Losses (gains) and other expenses, net (1.1) 2.0 (0.2) 2.4
Restructuring charges 0 0 0 0
Income from equity method investments (75.5) (63.7) (97.9) (71.6)
Operational income from continuing operations 76.6 61.6 98.1 69.1
Interest expense, net 3.5 3.7 6.5 7.0
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes 73.1 57.9 91.6 62.1
Provision for income taxes (0.8) (2.0) (2.2) (3.3)
Income from continuing operations 73.9 59.9 93.8 65.4
Net loss from discontinued operations 0 0 0 0
Net income 73.9 59.9 93.8 65.4
Other comprehensive (loss) income 10.2 (4.2) 10.2 (7.6)
Comprehensive income (loss) 84.1 55.7 104.0 57.8
Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 793.6 795.4 1,352.8 1,316.1
Cost of goods sold 583.0 575.0 1,016.3 979.4
Gross profit 210.6 220.4 336.5 336.7
Operating Expenses:        
Selling, general and administrative expenses 131.2 117.6 235.5 220.3
Losses (gains) and other expenses, net 0.3 (0.3) 1.1 0.1
Restructuring charges 0.1 1.2 0.1 1.5
Income from equity method investments (12.1) 6.5 (14.6) 8.9
Operational income from continuing operations 91.1 95.4 114.4 105.9
Interest expense, net (0.9) (0.6) (1.5) (1.1)
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes 92.0 96.0 115.9 107.0
Provision for income taxes 28.1 35.3 35.9 40.1
Income from continuing operations 63.9 60.7 80.0 66.9
Net loss from discontinued operations 0 (25.4) 0 (17.6)
Net income 63.9 86.1 80.0 84.5
Other comprehensive (loss) income 1.6 0.3 4.9 1.1
Comprehensive income (loss) 65.5 86.4 84.9 85.6
Non-Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net sales 210.4 208.2 393.0 397.7
Cost of goods sold 157.0 169.9 296.4 313.2
Gross profit 53.4 38.3 96.6 84.5
Operating Expenses:        
Selling, general and administrative expenses 17.7 33.7 49.0 66.7
Losses (gains) and other expenses, net (0.2) 0.4 0.5 0.7
Restructuring charges 0.1 1.2 0.2 1.4
Income from equity method investments (4.0) (3.4) (7.1) (6.2)
Operational income from continuing operations 39.8 6.4 54.0 21.9
Interest expense, net 1.1 0.5 2.0 1.1
Other expense (income), net 0 (0.2) 0 (0.1)
Income from continuing operations before income taxes 38.7 6.1 52.0 20.9
Provision for income taxes 13.9 3.1 18.6 8.4
Income from continuing operations 24.8 3.0 33.4 12.5
Net loss from discontinued operations 0.7 25.4 0.7 25.4
Net income 24.1 (22.4) 32.7 (12.9)
Other comprehensive (loss) income 4.1 38.7 5.4 (7.3)
Comprehensive income (loss) 28.2 16.3 38.1 (20.2)
Eliminations [Member]
       
Condensed Consolidating Statements of Operations        
Net sales (43.3) (90.5) (89.7) (132.3)
Cost of goods sold (41.9) (85.9) (87.3) (127.2)
Gross profit (1.4) (4.6) (2.4) (5.1)
Operating Expenses:        
Selling, general and administrative expenses 0 0 0 0
Losses (gains) and other expenses, net 0 0    0
Restructuring charges 0 0 0 0
Income from equity method investments 87.0 56.4 111.1 61.5
Operational income from continuing operations (88.4) (61.0) (113.5) (66.6)
Interest expense, net 0 0 0 0
Other expense (income), net 0 0 0 0
Income from continuing operations before income taxes (88.4) (61.0) (113.5) (66.6)
Provision for income taxes (0.4) (1.7) (0.8) (1.9)
Income from continuing operations (88.0) (59.3) (112.7) (64.7)
Net loss from discontinued operations 0 0 0 0
Net income (88.0) (59.3) (112.7) (64.7)
Other comprehensive (loss) income (5.7) (66.3) (10.3) (67.0)
Comprehensive income (loss) $ (93.7) $ (125.6) $ (123.0) $ (131.7)