XML 20 R73.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financial Statements (Details 1) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Condensed Consolidating Statements of Operations        
Net sales $ 992.5 $ 960.7 $ 1,678.3 $ 1,656.1
Cost of goods sold 709.1 698.1 1,231.9 1,225.4
Gross profit 283.4 262.6 446.4 430.7
Operating Expenses:        
Selling, general and administrative expenses 152.9 148.9 286.2 284.5
Losses (gains) and other expenses, net 3.3 (1.0) 8.9 1.4
Restructuring charges 1.8 0.2 2.1 0.3
Income from equity method investments (5.5) (4.6) (8.8) (8.5)
Operational income from continuing operations 130.9 119.1 158.0 153.0
Interest expense, net 6.4 3.7 12.2 7.0
Other expense (income), net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 124.5 115.4 145.8 146.0
Provision for income taxes 42.9 40.8 50.2 51.5
Income from continuing operations 81.6 74.6 95.6 94.5
Net loss from discontinued operations 0.4 0.7 0.5 0.7
Net income 81.2 73.9 95.1 93.8
Other comprehensive (loss) income (0.2) 10.2 (25.4) 10.2
Comprehensive income 81.0 84.1 69.7 104.0
Parent [Member]        
Condensed Consolidating Statements of Operations        
Net sales 0.0 0.0 0.0 0.0
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Operating Expenses:        
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Losses (gains) and other expenses, net 0.4 (1.1) 0.5 (0.2)
Restructuring charges 0.0 0.0 0.0 0.0
Income from equity method investments (85.6) (75.5) (103.1) (97.9)
Operational income from continuing operations 85.2 76.6 102.6 98.1
Interest expense, net 6.2 3.5 11.7 6.5
Other expense (income), net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 79.0 73.1 90.9 91.6
Provision for income taxes (2.2) (0.8) (4.2) (2.2)
Income from continuing operations 81.2 73.9 95.1 93.8
Net loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 81.2 73.9 95.1 93.8
Other comprehensive (loss) income 0.3 10.2 1.3 10.2
Comprehensive income 81.5 84.1 96.4 104.0
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 864.6 793.6 1,440.7 1,352.8
Cost of goods sold 617.2 583.0 1,060.8 1,016.3
Gross profit 247.4 210.6 379.9 336.5
Operating Expenses:        
Selling, general and administrative expenses 130.1 131.2 238.0 235.5
Losses (gains) and other expenses, net 1.1 0.3 5.0 1.1
Restructuring charges (0.5) 0.1 (0.4) 0.1
Income from equity method investments 0.2 (12.1) 2.6 (14.6)
Operational income from continuing operations 116.5 91.1 134.7 114.4
Interest expense, net (0.6) (0.9) (1.1) (1.5)
Other expense (income), net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 117.1 92.0 135.8 115.9
Provision for income taxes 40.4 28.1 48.2 35.9
Income from continuing operations 76.7 63.9 87.6 80.0
Net loss from discontinued operations 0.0 0.0 0.0 0.0
Net income 76.7 63.9 87.6 80.0
Other comprehensive (loss) income (1.3) 1.6 (5.2) 4.9
Comprehensive income 75.4 65.5 82.4 84.9
Non-Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net sales 181.7 210.4 335.5 393.0
Cost of goods sold 145.1 157.0 268.0 296.4
Gross profit 36.6 53.4 67.5 96.6
Operating Expenses:        
Selling, general and administrative expenses 22.8 17.7 48.2 49.0
Losses (gains) and other expenses, net 1.8 (0.2) 3.5 0.5
Restructuring charges 2.3 0.1 2.5 0.2
Income from equity method investments (4.5) (4.0) (7.3) (7.1)
Operational income from continuing operations 14.2 39.8 20.6 54.0
Interest expense, net 0.8 1.1 1.6 2.0
Other expense (income), net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 13.4 38.7 19.0 52.0
Provision for income taxes 5.0 13.9 6.6 18.6
Income from continuing operations 8.4 24.8 12.4 33.4
Net loss from discontinued operations 0.4 0.7 0.5 0.7
Net income 8.0 24.1 11.9 32.7
Other comprehensive (loss) income 0.5 4.1 (20.1) 5.4
Comprehensive income 8.5 28.2 (8.2) 38.1
Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net sales (53.8) (43.3) (97.9) (89.7)
Cost of goods sold (53.2) (41.9) (96.9) (87.3)
Gross profit (0.6) (1.4) (1.0) (2.4)
Operating Expenses:        
Selling, general and administrative expenses 0.0 0.0 0.0 $ 0.0
Losses (gains) and other expenses, net 0.0 0.0 (0.1)  
Restructuring charges 0.0 0.0 0.0 $ 0.0
Income from equity method investments 84.4 87.0 99.0 111.1
Operational income from continuing operations (85.0) (88.4) (99.9) (113.5)
Interest expense, net 0.0 0.0 0.0 0.0
Other expense (income), net 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes (85.0) (88.4) (99.9) (113.5)
Provision for income taxes (0.3) (0.4) (0.4) (0.8)
Income from continuing operations (84.7) (88.0) (99.5) (112.7)
Net loss from discontinued operations 0.0 0.0 0.0 0.0
Net income (84.7) (88.0) (99.5) (112.7)
Other comprehensive (loss) income 0.3 (5.7) (1.4) (10.3)
Comprehensive income $ (84.4) $ (93.7) $ (100.9) $ (123.0)