XML 28 R155.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements (Details 1) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Condensed Consolidating Statements of Operations                      
NET SALES $ 755.8 $ 923.0 $ 937.0 $ 687.8 $ 762.0 $ 818.2 $ 872.1 $ 644.1 $ 3,303.6 $ 3,096.4 $ 2,847.5
COST OF GOODS SOLD                 2,470.0 2,204.6 2,059.4
Gross profit 189.7 231.1 247.6 165.2 220.0 232.8 264.7 174.3 833.6 891.8 788.1
OPERATING EXPENSES:                      
Selling, general and administrative expenses                 659.9 685.7 644.9
(Gains) losses and other expenses, net                 5.0 10.2 (6.6)
Restructuring charges 1.6 10.8 2.4 1.2 0.5 4.7 3.2 7.2 16.0 15.6 41.5
Goodwill impairment 7.6               7.6 0 0
Impairment of assets 7.0               7.0   6.4
Income from equity method investments                 (9.6) (10.1) (7.3)
Operational income from continuing operations                 147.7 190.4 109.2
INTEREST EXPENSE, net                 16.8 12.8 8.2
OTHER EXPENSE, net                 0.3 1.0 0.1
Income from continuing operations before income taxes                 130.6 176.6 100.9
(BENEFIT FROM) PROVISIONS FOR INCOME TAXES                 42.3 59.5 39.1
Income from continuing operations                 88.3 117.1 61.8
Loss from discontinued operations                 0 0.9 10.7
Net income 16.7 33.8 45.0 (7.2) 27.7 41.8 48.3 (1.6) 88.3 116.2 51.1
Parent [Member]
                     
Condensed Consolidating Statements of Operations                      
COST OF GOODS SOLD                 0.2 0.2 0.2
Gross profit                 (0.2) (0.2) (0.2)
OPERATING EXPENSES:                      
(Gains) losses and other expenses, net                 12.1 (0.6) (6.7)
Income from equity method investments                 (135.3) (138.8) (39.1)
Operational income from continuing operations                 123.0 139.2 45.6
INTEREST EXPENSE, net                 16.8 12.4 (0.8)
Income from continuing operations before income taxes                 106.2 126.8 46.4
(BENEFIT FROM) PROVISIONS FOR INCOME TAXES                 (9.8) (4.4) 0.2
Income from continuing operations                 116.0 131.2 46.2
Loss from discontinued operations                 0    
Net income                 116.0 131.2 46.2
Guarantor Subsidiaries [Member]
                     
Condensed Consolidating Statements of Operations                      
NET SALES                 2,542.8 2,128.0 1,939.1
COST OF GOODS SOLD                 1,948.3 1,545.8 1,440.8
Gross profit                 594.5 582.2 498.3
OPERATING EXPENSES:                      
Selling, general and administrative expenses                 479.2 480.3 453.0
(Gains) losses and other expenses, net                 0.8 6.5 (0.7)
Restructuring charges                 14.3 5.7 16.2
Goodwill impairment                 7.6    
Impairment of assets                 7.0    
Income from equity method investments                 (31.2) (11.8) 5.4
Operational income from continuing operations                 116.8 101.5 24.4
INTEREST EXPENSE, net                 (3.5) (3.0) 7.2
Income from continuing operations before income taxes                 120.3 104.5 17.2
(BENEFIT FROM) PROVISIONS FOR INCOME TAXES                 31.0 34.3 6.3
Income from continuing operations                 89.3 70.2 10.9
Loss from discontinued operations                 0    
Net income                 89.3 70.2 10.9
Non-Guarantor Subsidiaries [Member]
                     
Condensed Consolidating Statements of Operations                      
NET SALES                 960.1 1,220.8 1,147.1
COST OF GOODS SOLD                 722.2 907.8 857.2
Gross profit                 237.9 313.0 289.9
OPERATING EXPENSES:                      
Selling, general and administrative expenses                 180.7 205.4 191.8
(Gains) losses and other expenses, net                 (7.9) 4.3 0.8
Restructuring charges                 1.7 9.9 25.3
Impairment of assets                     6.4
Income from equity method investments                 (7.0) (10.1) (7.3)
Operational income from continuing operations                 70.4 103.5 72.9
INTEREST EXPENSE, net                 3.5 3.4 1.9
OTHER EXPENSE, net                 0.3 1.0 0.1
Income from continuing operations before income taxes                 66.6 99.1 70.9
(BENEFIT FROM) PROVISIONS FOR INCOME TAXES                 20.6 29.6 32.2
Income from continuing operations                 46.0 69.5 38.7
Loss from discontinued operations                   0.9 10.7
Net income                 46.0 68.6 28.0
Eliminations [Member]
                     
Condensed Consolidating Statements of Operations                      
NET SALES                 (199.3) (252.4) (238.7)
COST OF GOODS SOLD                 (200.7) (249.2) (238.8)
Gross profit                 1.4 (3.2) 0.1
OPERATING EXPENSES:                      
Selling, general and administrative expenses                     0.1
Income from equity method investments                 163.9 150.6 33.7
Operational income from continuing operations                 (162.5) (153.8) (33.7)
INTEREST EXPENSE, net                     (0.1)
Income from continuing operations before income taxes                 (162.5) (153.8) (33.6)
(BENEFIT FROM) PROVISIONS FOR INCOME TAXES                 0.5   0.4
Income from continuing operations                 (163.0) (153.8) (34.0)
Net income                 $ (163.0) $ (153.8) $ (34.0)