XML 31 R75.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Net sales $ 1,359.4 $ 1,403.8 $ 4,622.6 $ 4,379.5
Cost of sales 657.4 765.8 2,165.5 2,349.1
Gross margin 702.0 638.0 2,457.1 2,030.4
Selling, general and administrative expenses 36.5 30.5 111.6 93.2
Restructuring and integration costs   0.8   4.2
Other operating - net 8.6 39.4 41.7 12.3
Total other operating costs and expenses 45.1 70.7 153.3 109.7
Equity in (loss) earnings of operating affiliates 10.2 15.0 39.5 40.7
Operating earnings 667.1 582.3 2,343.3 1,961.4
Interest expense 28.7 32.1 104.9 115.0
Interest income (1.6) (0.3) (2.0) (1.5)
Other non-operating - net (0.2) (0.1) (0.9) (0.6)
Earnings before income taxes and equity in earnings of non-operating affiliates 640.2 550.6 2,241.3 1,848.5
Income tax provision (benefit) 206.0 184.9 722.0 624.7
Equity in (loss) earnings of non-operating affiliates-net of taxes 23.9 16.7 48.8 35.0
Net earnings 458.1 382.4 1,568.1 1,258.8
Less: Net earnings attributable to noncontrolling interest 54.8 51.5 190.1 158.5
Net earnings attributable to common stockholders 403.3 330.9 1,378.0 1,100.3
Parent | Condensed Consolidating Financial Information Relating to Senior Notes
       
Selling, general and administrative expenses 0.5 0.9 2.0 2.4
Total other operating costs and expenses 0.5 0.9 2.0 2.4
Operating earnings (0.5) (0.9) (2.0) (2.4)
Net (earnings) of wholly-owned subsidiaries (403.5) (331.4) (1,379.3) (1,101.8)
Earnings before income taxes and equity in earnings of non-operating affiliates 403.0 330.5 1,377.3 1,099.4
Income tax provision (benefit) (0.3) (0.4) (0.7) (0.9)
Net earnings 403.3 330.9 1,378.0 1,100.3
Net earnings attributable to common stockholders 403.3 330.9 1,378.0 1,100.3
Parent | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Selling, general and administrative expenses 0.5 0.9 2.0 2.4
Total other operating costs and expenses 0.5 0.9 2.0 2.4
Operating earnings (0.5) (0.9) (2.0) (2.4)
Net (earnings) of wholly-owned subsidiaries (403.5) (331.4) (1,379.3) (1,101.8)
Earnings before income taxes and equity in earnings of non-operating affiliates 403.0 330.5 1,377.3 1,099.4
Income tax provision (benefit) (0.3) (0.4) (0.7) (0.9)
Net earnings 403.3 330.9 1,378.0 1,100.3
Net earnings attributable to common stockholders 403.3 330.9 1,378.0 1,100.3
CFI | Condensed Consolidating Financial Information Relating to Senior Notes
       
Net sales 766.8 787.6 2,738.4 2,523.3
Cost of sales 372.6 445.7 1,329.5 1,379.7
Gross margin 394.2 341.9 1,408.9 1,143.6
Selling, general and administrative expenses 30.5 23.9 92.2 72.7
Restructuring and integration costs   0.2   2.2
Other operating - net 5.4 4.4 21.2 (25.3)
Total other operating costs and expenses 35.9 28.5 113.4 49.6
Equity in (loss) earnings of operating affiliates 0.4 (3.1) 1.5 (0.7)
Operating earnings 358.7 310.3 1,297.0 1,093.3
Interest expense 27.1 28.6 98.1 108.6
Interest income (0.4) (0.1) (0.8) (0.6)
Net (earnings) of wholly-owned subsidiaries (191.1) (143.5) (604.1) (476.9)
Other non-operating - net (0.1) (0.1) 0.1 (0.1)
Earnings before income taxes and equity in earnings of non-operating affiliates 523.2 425.4 1,803.7 1,462.3
Income tax provision (benefit) 119.7 94.0 424.3 360.5
Equity in (loss) earnings of non-operating affiliates-net of taxes     (0.1)  
Net earnings 403.5 331.4 1,379.3 1,101.8
Net earnings attributable to common stockholders 403.5 331.4 1,379.3 1,101.8
CFI | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Net sales 766.8 787.6 2,738.4 2,523.3
Cost of sales 372.6 445.7 1,329.5 1,379.7
Gross margin 394.2 341.9 1,408.9 1,143.6
Selling, general and administrative expenses 30.5 23.9 92.2 72.7
Restructuring and integration costs   0.2   2.2
Other operating - net 5.4 4.4 21.2 (25.3)
Total other operating costs and expenses 35.9 28.5 113.4 49.6
Equity in (loss) earnings of operating affiliates 0.4 (3.1) 1.5 (0.7)
Operating earnings 358.7 310.3 1,297.0 1,093.3
Interest expense 27.1 28.6 98.1 108.6
Interest income (0.4) (0.1) (0.8) (0.6)
Net (earnings) of wholly-owned subsidiaries (191.1) (143.5) (604.1) (476.9)
Other non-operating - net (0.1) (0.1) 0.1 (0.1)
Earnings before income taxes and equity in earnings of non-operating affiliates 523.2 425.4 1,803.7 1,462.3
Income tax provision (benefit) 119.7 94.0 424.3 360.5
Equity in (loss) earnings of non-operating affiliates-net of taxes     (0.1)  
Net earnings 403.5 331.4 1,379.3 1,101.8
Net earnings attributable to common stockholders 403.5 331.4 1,379.3 1,101.8
Subsidiaries | Condensed Consolidating Financial Information Relating to Senior Notes
       
Net sales 715.1 747.6 2,271.1 2,239.6
Cost of sales 320.5 369.3 941.2 1,130.9
Gross margin 394.6 378.3 1,329.9 1,108.7
Selling, general and administrative expenses 5.5 5.7 17.4 18.1
Restructuring and integration costs   0.6   2.0
Other operating - net 3.2 35.0 20.5 37.6
Total other operating costs and expenses 8.7 41.3 37.9 57.7
Equity in (loss) earnings of operating affiliates 9.8 18.1 38.0 41.4
Operating earnings 395.7 355.1 1,330.0 1,092.4
Interest expense 2.2 3.5 7.8 6.6
Interest income (1.8) (0.2) (2.2) (1.1)
Other non-operating - net (0.1)   (1.0) (0.5)
Earnings before income taxes and equity in earnings of non-operating affiliates 395.4 351.8 1,325.4 1,087.4
Income tax provision (benefit) 86.6 91.3 298.4 265.1
Equity in (loss) earnings of non-operating affiliates-net of taxes 23.9 16.7 48.9 35.0
Net earnings 332.7 277.2 1,075.9 857.3
Less: Net earnings attributable to noncontrolling interest 141.6 133.6 471.8 380.4
Net earnings attributable to common stockholders 191.1 143.6 604.1 476.9
Guarantor Subsidiaries | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Net sales 458.4 494.1 1,442.1 1,480.7
Cost of sales 349.4 373.1 1,045.9 1,132.2
Gross margin 109.0 121.0 396.2 348.5
Selling, general and administrative expenses 0.9 1.1 3.3 4.7
Restructuring and integration costs   0.6   2.0
Other operating - net 0.1 34.5 2.8 36.8
Total other operating costs and expenses 1.0 36.2 6.1 43.5
Equity in (loss) earnings of operating affiliates 2.2 0.4 7.3 2.0
Operating earnings 110.2 85.2 397.4 307.0
Interest expense 2.0 2.9 6.4 4.7
Interest income 3.9 4.2 12.3 12.9
Net (earnings) of wholly-owned subsidiaries (178.0) (170.0) (542.7) (486.9)
Other non-operating - net (0.1) (0.1) (1.0) (0.5)
Earnings before income taxes and equity in earnings of non-operating affiliates 282.4 248.2 922.4 776.8
Income tax provision (benefit) 73.3 91.6 265.1 256.2
Net earnings 209.1 156.6 657.3 520.6
Less: Net earnings attributable to noncontrolling interest 17.3 16.5 52.5 51.5
Net earnings attributable to common stockholders 191.8 140.1 604.8 469.1
Non-Guarantor Subsidiaries | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Net sales 438.5 456.5 1,402.7 1,356.0
Cost of sales 152.9 199.3 469.0 595.8
Gross margin 285.6 257.2 933.7 760.2
Selling, general and administrative expenses 4.6 4.6 14.1 13.4
Other operating - net 3.1 0.5 17.7 0.8
Total other operating costs and expenses 7.7 5.1 31.8 14.2
Equity in (loss) earnings of operating affiliates 7.6 17.7 30.7 39.4
Operating earnings 285.5 269.8 932.6 785.4
Interest expense 0.2 0.6 1.4 1.9
Interest income (5.7) (4.4) (14.5) (14.0)
Other non-operating - net   0.1    
Earnings before income taxes and equity in earnings of non-operating affiliates 291.0 273.5 945.7 797.5
Income tax provision (benefit) 13.3 (0.3) 33.3 8.9
Equity in (loss) earnings of non-operating affiliates-net of taxes 23.9 16.7 48.9 35.0
Net earnings 301.6 290.5 961.3 823.6
Less: Net earnings attributable to noncontrolling interest 124.3 117.1 419.3 328.9
Net earnings attributable to common stockholders 177.3 173.4 542.0 494.7
Eliminations | Condensed Consolidating Financial Information Relating to Senior Notes
       
Net sales (122.5) (131.4) (386.9) (383.4)
Cost of sales (35.7) (49.2) (105.2) (161.5)
Gross margin (86.8) (82.2) (281.7) (221.9)
Operating earnings (86.8) (82.2) (281.7) (221.9)
Interest expense (0.6)   (1.0) (0.2)
Interest income 0.6   1.0 0.2
Net (earnings) of wholly-owned subsidiaries 594.6 474.9 1,983.4 1,578.7
Earnings before income taxes and equity in earnings of non-operating affiliates (681.4) (557.1) (2,265.1) (1,800.6)
Net earnings (681.4) (557.1) (2,265.1) (1,800.6)
Less: Net earnings attributable to noncontrolling interest (86.8) (82.1) (281.7) (221.9)
Net earnings attributable to common stockholders (594.6) (475.0) (1,983.4) (1,578.7)
Eliminations | Condensed Consolidating Financial Information Relating to Shelf Registration Statement
       
Net sales (304.3) (334.4) (960.6) (980.5)
Cost of sales (217.5) (252.3) (678.9) (758.6)
Gross margin (86.8) (82.1) (281.7) (221.9)
Operating earnings (86.8) (82.1) (281.7) (221.9)
Interest expense (0.6)   (1.0) (0.2)
Interest income 0.6   1.0 0.2
Net (earnings) of wholly-owned subsidiaries 772.6 644.9 2,526.1 2,065.6
Earnings before income taxes and equity in earnings of non-operating affiliates (859.4) (727.0) (2,807.8) (2,287.5)
Net earnings (859.4) (727.0) (2,807.8) (2,287.5)
Less: Net earnings attributable to noncontrolling interest (86.8) (82.1) (281.7) (221.9)
Net earnings attributable to common stockholders $ (772.6) $ (644.9) $ (2,526.1) $ (2,065.6)