XML 25 R76.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Net sales $ 1,527.6 $ 1,174.0
Cost of sales 815.8 649.0
Gross margin 711.8 525.0
Selling, general and administrative expenses 33.8 31.0
Restructuring and integration costs   2.1
Other operating - net 22.3 (31.0)
Total other operating costs and expenses 56.1 2.1
Equity in earnings of operating affiliates 15.5 11.5
Operating earnings 671.2 534.4
Interest expense 30.9 52.1
Interest income (0.4) (0.3)
Other non-operating - net (0.1) (0.3)
Earnings before income taxes and equity in earnings (loss) of non-operating affiliates 640.8 482.9
Income tax provision 206.8 158.8
Equity in earnings (loss) of non-operating affiliates - net of taxes (2.3) 8.5
Net earnings 431.7 332.6
Less: Net earnings attributable to noncontrolling interest 63.3 50.6
Net earnings attributable to common stockholders 368.4 282.0
Parent
   
Selling, general and administrative expenses 0.5 0.5
Total other operating costs and expenses 0.5 0.5
Operating earnings (0.5) (0.5)
Net (earnings) loss of wholly-owned subsidiaries (368.8) (282.4)
Earnings before income taxes and equity in earnings (loss) of non-operating affiliates 368.3 281.9
Income tax provision (0.1) (0.1)
Net earnings 368.4 282.0
Net earnings attributable to common stockholders 368.4 282.0
CFI
   
Net sales 915.9 631.2
Cost of sales 520.7 359.5
Gross margin 395.2 271.7
Selling, general and administrative expenses 26.8 22.3
Restructuring and integration costs   1.1
Other operating - net 7.2 (31.0)
Total other operating costs and expenses 34.0 (7.6)
Equity in earnings of operating affiliates 4.4 (0.4)
Operating earnings 365.6 278.9
Interest expense 28.2 51.2
Interest income (0.2) (0.3)
Net (earnings) loss of wholly-owned subsidiaries (151.5) (144.5)
Other non-operating - net 0.2  
Earnings before income taxes and equity in earnings (loss) of non-operating affiliates 488.9 372.5
Income tax provision 120.1 90.1
Net earnings 368.8 282.4
Net earnings attributable to common stockholders 368.8 282.4
Guarantor Subsidiaries
   
Net sales 473.7 442.1
Cost of sales 353.1 347.9
Gross margin 120.6 94.2
Selling, general and administrative expenses 1.0 3.5
Restructuring and integration costs   1.0
Other operating - net 3.0  
Total other operating costs and expenses 4.0 4.5
Equity in earnings of operating affiliates 3.0 1.0
Operating earnings 119.6 90.7
Interest expense 2.2 0.4
Interest income 4.0 4.4
Net (earnings) loss of wholly-owned subsidiaries (133.9) (143.1)
Other non-operating - net (0.3) (0.3)
Earnings before income taxes and equity in earnings (loss) of non-operating affiliates 247.6 229.3
Income tax provision 81.2 67.1
Net earnings 166.4 162.2
Less: Net earnings attributable to noncontrolling interest 15.7 18.2
Net earnings attributable to common stockholders 150.7 144.0
Non-Guarantor Subsidiaries
   
Net sales 453.1 408.5
Cost of sales 170.5 189.1
Gross margin 282.6 219.4
Selling, general and administrative expenses 5.5 4.7
Other operating - net 12.1  
Total other operating costs and expenses 17.6 4.7
Equity in earnings of operating affiliates 8.1 10.9
Operating earnings 273.1 225.6
Interest expense 0.6 0.6
Interest income (4.3) (4.5)
Earnings before income taxes and equity in earnings (loss) of non-operating affiliates 276.8 229.5
Income tax provision 5.6 1.7
Equity in earnings (loss) of non-operating affiliates - net of taxes (2.3) 8.5
Net earnings 268.9 236.3
Less: Net earnings attributable to noncontrolling interest 134.2 92.7
Net earnings attributable to common stockholders 134.7 143.6
Elimination
   
Net sales (315.1) (307.8)
Cost of sales (228.5) (247.5)
Gross margin (86.6) (60.3)
Operating earnings (86.6) (60.3)
Interest expense (0.1) (0.1)
Interest income 0.1 0.1
Net (earnings) loss of wholly-owned subsidiaries 654.2 570.0
Earnings before income taxes and equity in earnings (loss) of non-operating affiliates (740.8) (630.3)
Net earnings (740.8) (630.3)
Less: Net earnings attributable to noncontrolling interest (86.6) (60.3)
Net earnings attributable to common stockholders $ (654.2) $ (570.0)