XML 68 R64.htm IDEA: XBRL DOCUMENT v2.4.0.6
GUARANTOR FINANCIAL STATEMENTS: (Details 4) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 16.9 $ 89.7
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation and amortization 67.0 65.8
Deferred financing costs amortization 2.6 1.3
Loss on early extinguishment/modification of debt 17.6 9.7
Foreign exchange loss on financing activities, net 15.3 1.0
Fair value adjustment of derivatives (0.9) 0.4
Stock-based compensation 3.3 2.9
Deferred income taxes (2.5) 5.1
Asset write-downs and other 0.1 11.4
Excess tax benefits from stock-based payment arrangements (1.4) (0.7)
Changes in assets and liabilities, net of the effect of foreign currency translation and acquisitions:    
Accounts receivable (91.5) (71.6)
Inventories (9.1) (93.9)
Prepaid expenses and other assets (10.2) (3.0)
Accounts payable 8.5 (4.2)
Income taxes payable (2.2) 16.3
Accrued expenses and other liabilities 35.3 17.4
Net cash provided by operating activities of continuing operations 48.8 47.6
Net cash (used in) provided by operating activities of discontinued operations   (1.9)
Net cash provided by operating activities 48.8 45.7
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures, net (67.6) [1] (74.2) [1]
Acquisitions   (0.2)
Proceeds on sale of assets 0.2 1.3
Net cash used in investing activities (67.4) (73.1)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Issuance of common stock, net of fees 4.7 4.5
Excess tax benefits from stock-based payment arrangements 1.4 0.7
Payments of long-term debt (526.7) (539.7)
Proceeds from long term debt 6.5 355.1
Deferred financing costs   (7.7)
Fees related to early extinguishment/modification of debt (0.6) (6.7)
Purchase of noncontrolling interest 130.3  
Distributions to noncontrolling shareholders (0.1)  
Dividend distributions to shareholders (31.1)  
Share repurchases (89.4)  
Net cash used in financing activities (765.6) (193.8)
Effect of exchange rate changes on cash and cash equivalents 1.7 (2.4)
Net decrease in cash and cash equivalents (782.5) (223.6)
Cash and cash equivalents, beginning of period 1,273.6 321.5
Cash and cash equivalents, end of period 491.1 97.9
Supplemental disclosures of cash flow information:    
Government grants received 1.5 4.3
Parent company
   
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income 18.9 75.8
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Equity in undistributed earnings of subsidiaries (18.9) (75.8)
Changes in assets and liabilities, net of the effect of foreign currency translation and acquisitions:    
Accrued expenses and other liabilities   (0.1)
Intercompany operating activities, net 115.8  
Net cash provided by operating activities of continuing operations   (0.1)
Net cash provided by operating activities 115.8 (0.1)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Issuance of common stock, net of fees 4.7 4.5
Dividend distributions to shareholders (31.1)  
Net cash used in financing activities (115.8) 4.5
Net decrease in cash and cash equivalents   4.4
Cash and cash equivalents, beginning of period   42.7
Cash and cash equivalents, end of period   47.1
Issuer
   
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income 18.9 75.8
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Equity in undistributed earnings of subsidiaries (29.9) (75.5)
Deferred financing costs amortization 0.7 0.1
Loss on early extinguishment/modification of debt   0.3
Foreign exchange loss on financing activities, net 13.3  
Deferred income taxes (3.7) 0.5
Changes in assets and liabilities, net of the effect of foreign currency translation and acquisitions:    
Prepaid expenses and other assets (0.1) (0.1)
Income taxes payable (4.2) (0.3)
Accrued expenses and other liabilities 13.3 (6.9)
Intercompany operating activities, net (130.3) (3.8)
Net cash provided by operating activities of continuing operations   (9.9)
Net cash provided by operating activities (122.0) (9.9)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payments of long-term debt (13.1) (538.4)
Proceeds from long term debt   350.0
Deferred financing costs   (7.7)
Fees related to early extinguishment/modification of debt   (6.7)
Purchase of noncontrolling interest 1.0  
Intercompany financing related activity (417.8) 209.7
Net cash used in financing activities (431.9) 6.9
Effect of exchange rate changes on cash and cash equivalents (0.8) 3.0
Net decrease in cash and cash equivalents (554.7)  
Cash and cash equivalents, beginning of period 665.3  
Cash and cash equivalents, end of period 110.6  
Guarantor Subsidiaries
   
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income 18.3 20.3
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Equity in undistributed earnings of subsidiaries (13.9) (8.7)
Depreciation and amortization 12.1 13.0
Deferred financing costs amortization 0.3 0.2
Loss on early extinguishment/modification of debt   3.4
Foreign exchange loss on financing activities, net 0.2 0.2
Bad debt provision (0.1)  
Stock-based compensation 1.9 1.6
Deferred income taxes (0.2) (0.2)
Asset write-downs and other   1.1
Changes in assets and liabilities, net of the effect of foreign currency translation and acquisitions:    
Accounts receivable (12.5) (8.8)
Inventories (11.3) (11.9)
Prepaid expenses and other assets 1.1 (10.4)
Accounts payable (2.7) (2.1)
Income taxes payable 3.9 1.3
Accrued expenses and other liabilities 1.6 (17.0)
Intercompany operating activities, net 174.3 (0.8)
Net cash provided by operating activities of continuing operations   (18.8)
Net cash (used in) provided by operating activities of discontinued operations   (1.9)
Net cash provided by operating activities 173.0 (20.7)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures, net (9.7) (28.7)
Proceeds on sale of assets 0.1  
Net cash used in investing activities (9.6) (28.7)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Intercompany financing related activity   13.4
Net cash used in financing activities   13.4
Effect of exchange rate changes on cash and cash equivalents   (0.2)
Net decrease in cash and cash equivalents 163.4 (36.2)
Cash and cash equivalents, beginning of period 299.3 30.1
Cash and cash equivalents, end of period 462.7 (6.1)
Non-Guarantor Subsidiaries
   
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income 42.7 153.6
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Equity in undistributed earnings of subsidiaries (18.9) (75.8)
Depreciation and amortization 54.9 52.8
Deferred financing costs amortization 1.6 1.0
Loss on early extinguishment/modification of debt 17.6 6.0
Foreign exchange loss on financing activities, net 1.8 0.8
Fair value adjustment of derivatives (0.9) 0.4
Bad debt provision 0.1  
Stock-based compensation 1.4 1.3
Deferred income taxes 1.6 4.8
Asset write-downs and other 0.1 10.3
Excess tax benefits from stock-based payment arrangements (1.4) (0.7)
Changes in assets and liabilities, net of the effect of foreign currency translation and acquisitions:    
Accounts receivable (79.0) (62.8)
Inventories 1.7 (82.0)
Prepaid expenses and other assets (11.2) 7.5
Accounts payable 11.2 (2.1)
Income taxes payable (1.9) 15.3
Accrued expenses and other liabilities 20.4 41.4
Intercompany operating activities, net (17.8) 4.6
Net cash provided by operating activities of continuing operations   76.4
Net cash provided by operating activities 24.0 76.4
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures, net (57.9) (45.5)
Acquisitions   (0.2)
Proceeds on sale of assets 0.1 1.3
Net cash used in investing activities (57.8) (44.4)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Excess tax benefits from stock-based payment arrangements 1.4 0.7
Payments of long-term debt (513.6) (1.3)
Proceeds from long term debt 6.5 5.1
Fees related to early extinguishment/modification of debt (0.6)  
Purchase of noncontrolling interest 129.3  
Distributions to noncontrolling shareholders (0.1)  
Intercompany financing related activity 417.8 (223.1)
Net cash used in financing activities (217.9) (218.6)
Effect of exchange rate changes on cash and cash equivalents 2.5 (5.2)
Net decrease in cash and cash equivalents (249.2) (191.8)
Cash and cash equivalents, beginning of period 1,258.1 248.7
Cash and cash equivalents, end of period 1,008.9 56.9
Consolidating Adjustments
   
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (81.9) (235.8)
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Equity in undistributed earnings of subsidiaries 81.6 235.8
Deferred income taxes (0.2)  
Changes in assets and liabilities, net of the effect of foreign currency translation and acquisitions:    
Inventories 0.5  
Intercompany operating activities, net (142.0)  
Net cash provided by operating activities (142.0)  
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net decrease in cash and cash equivalents (142.0)  
Cash and cash equivalents, beginning of period (949.1)  
Cash and cash equivalents, end of period $ (1,091.1)  
[1] Net of government grants of $1.5 million and $4.3 million for the three months ended March 31, 2013 and 2012, respectively.