XML 150 R69.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 28, 2017
Sep. 29, 2016
Sep. 28, 2017
Sep. 29, 2016
Sep. 28, 2017
Dec. 31, 2016
Condensed Consolidating Statements of Operations [Abstract]            
Net revenues $ 1,748.2 $ 1,711.4 $ 5,268.4 $ 5,222.9    
Operating costs and expenses            
Cost of sales 1,478.5 1,439.4 4,738.3 4,470.4    
Selling, general and administrative 48.8 52.2 146.8 172.4    
Unusual or Infrequent Item, or Both, Net of Insurance Proceeds 0.0 0.0 19.9 0.0    
Research and development 9.5 5.4 21.2 15.9    
Total operating costs and expenses 1,536.8 1,497.0 4,926.2 4,658.7    
Operating income 211.4 214.4 342.2 564.2    
Interest expense and financing fee amortization (10.4) (12.2) (30.1) (47.5)    
Other expense, net 1.9 (0.3) 4.6 (8.7)    
Income (loss) before income taxes and equity in net loss of affiliates and subsidiaries 202.9 201.9 316.7 508.0    
Income tax provision (55.9) (57.3) (84.9) (147.8)    
Income (loss) Before Equity In Net Income (Loss) Of Affiliates and Subsidiaries 147.0 144.6 231.8 360.2    
Equity in net income of affiliate 0.2 0.5 0.3 1.3    
Equity in net income of subsidiaries 0.0   0.0      
Net income 147.2 145.1 232.1 361.5    
Total other comprehensive income (loss) 13.8 (8.5) 33.6 (42.9)    
Comprehensive Income, Net of Tax, Attributable to Parent 161.0 136.6 265.7 318.6    
Current assets            
Cash and cash equivalents 726.6 670.4 697.7 957.3 $ 726.6 $ 697.7
Restricted Cash and Cash Equivalents         3.2 0.0
Accounts receivable, net         851.7 660.5
Inventory         1,363.2 1,515.3
Other current assets         67.3 36.9
Total current assets         3,012.0 2,910.4
Property, plant and equipment, net         2,018.7 1,991.6
Pension assets         309.2 282.3
Other assets         197.3 220.9
Total assets         5,537.2 5,405.2
Current liabilities            
Accounts payable         762.1 579.7
Accrued expenses         258.3 216.2
Profit sharing         65.7 101.4
Current portion of long-term debt         27.9 26.7
Advance payments, short-term         131.0 199.3
Deferred revenue and other deferred credits, short-term         68.3 312.1
Deferred grant income liability - current         21.0 14.4
Other current liabilities         601.7 94.4
Total current liabilities         1,936.0 1,544.2
Long-term debt         1,060.9 1,060.0
Advance payments, long-term         255.6 342.0
Pension/OPEB obligation         40.3 43.9
Deferred grant income liability - non-current         44.9 63.4
Deferred revenue and other deferred credits         166.5 146.8
Other liabilities         273.6 276.1
Total equity         1,759.4 1,928.8
Total liabilities and equity         5,537.2 5,405.2
Operating activities            
Net cash (used in) operating activities 624.6 574.4 624.6 574.4    
Investing activities            
Purchase of property, plant and equipment (138.7) (156.8) (138.7) (156.8)    
Proceeds from Sales of Assets, Investing Activities 0.3     0.6    
Payments for (Proceeds from) Other Investing Activities       0.0    
Proceeds from sale of assets     0.3 0.6    
Net cash used in investing activities (138.4) (156.2) (138.4) (156.2)    
Proceeds from Issuance of Senior Long-term Debt     0.0 299.8    
Financing activities            
Principal payments of debt (2.3) (16.7) (2.3) (16.7)    
Repayments of Debt     12.5 0.0    
Repayments of Senior Debt   300.0 0.0 300.0    
Payments Related to Tax Withholding for Share-based Compensation (13.8) (15.2) (13.8) (15.2)    
Proceeds from Issuance of Long-term Debt   299.8        
Debt issuance and financing costs (0.9) (17.2) (0.9) (17.2)    
Proceeds from Other Debt 7.6   7.6 0.0    
Proceeds from (Payments for) Other Financing Activities 0.0 0.0        
Payments for Repurchase of Common Stock (402.1) (649.6) (402.1) (649.6)    
Proceeds from (Repayments of) Restricted Cash, Financing Activities (3.2)   (3.2) 0.0    
Proceeds from subsidiary (payments to Parent) to pay dividends 0.0          
Payments of Dividends (35.7)   (35.7) 0.0    
Excess tax benefit of share-based payment arrangements   (0.1) 0.0 (0.1)    
Net cash used in financing activities (462.9) (699.0) (462.9) (699.0)    
Effect of exchange rate changes on cash and cash equivalents 5.6 (6.1) 5.6 (6.1)    
Net decrease in cash and cash equivalents for the period 28.9 (286.9) 28.9 (286.9)    
Cash and cash equivalents, beginning of period     697.7 957.3    
Cash and cash equivalents, end of period 726.6 670.4 726.6 670.4    
Consolidation, Eliminations [Member]            
Condensed Consolidating Statements of Operations [Abstract]            
Net revenues (136.6) (146.6) (458.1) (473.3)    
Operating costs and expenses            
Cost of sales (136.6) (146.6) (458.1) (473.3)    
Unusual or Infrequent Item, or Both, Net of Insurance Proceeds     0.0      
Total operating costs and expenses (136.6) (146.6) (458.1) (473.3)    
Interest expense and financing fee amortization 1.4 1.8 4.5 5.7    
Other expense, net (1.4) (1.8) (4.5) (5.7)    
Equity in net income of affiliate (0.2) (0.5) (0.3) (1.3)    
Equity in net income of subsidiaries (167.8) (157.4) (314.7) (408.7)    
Net income (168.0) (157.9) (315.0) (410.0)    
Total other comprehensive income (loss) (28.1) 26.2 (68.6) 87.4    
Comprehensive Income, Net of Tax, Attributable to Parent (196.1) (131.7) (383.6) (322.6)    
Current assets            
Restricted Cash and Cash Equivalents         0.0  
Accounts receivable, net         (355.6) (373.9)
Total current assets         (355.6) (373.9)
Investment in subsidiary         (2,436.4) (2,473.2)
Other assets         (257.4) (279.4)
Total assets         (3,049.4) (3,126.5)
Current liabilities            
Accounts payable         (355.6) (373.9)
Total current liabilities         (355.6) (373.9)
Long-term debt         (156.8) (199.4)
Other liabilities         (100.6) (80.0)
Total equity         (2,436.4) (2,473.2)
Total liabilities and equity         (3,049.4) (3,126.5)
Investing activities            
Proceeds from Sales of Assets, Investing Activities 0.0     0.0    
Payments for (Proceeds from) Other Investing Activities       0.0    
Financing activities            
Repayments of Debt     0.0      
Repayments of Senior Debt   0.0        
Payments Related to Tax Withholding for Share-based Compensation 0.0 0.0        
Debt issuance and financing costs 0.0          
Proceeds from Other Debt 0.0          
Proceeds from (Payments for) Other Financing Activities 0.0 0.0        
Payments for Repurchase of Common Stock   0.0        
Proceeds from (Repayments of) Restricted Cash, Financing Activities 0.0          
Proceeds from subsidiary (payments to Parent) to pay dividends 0.0          
Payments of Dividends 0.0          
Excess tax benefit of share-based payment arrangements   0.0        
Parent Company [Member]            
Operating costs and expenses            
Selling, general and administrative 3.9 2.2 8.8 6.0    
Unusual or Infrequent Item, or Both, Net of Insurance Proceeds     0.0      
Total operating costs and expenses 3.9 2.2 8.8 6.0    
Operating income (3.9) (2.2) (8.8) (6.0)    
Income (loss) before income taxes and equity in net loss of affiliates and subsidiaries (3.9) (2.2) (8.8) (6.0)    
Income tax provision 0.8 0.6 2.7 1.8    
Income (loss) Before Equity In Net Income (Loss) Of Affiliates and Subsidiaries (3.1) (1.6) (6.1) (4.2)    
Equity in net income of affiliate 0.2 0.5 0.3 1.3    
Equity in net income of subsidiaries 150.1 146.2 237.9 364.4    
Net income 147.2 145.1 232.1 361.5    
Total other comprehensive income (loss) 13.8 (8.5) 33.6 (42.9)    
Comprehensive Income, Net of Tax, Attributable to Parent 161.0 136.6 265.7 318.6    
Current assets            
Restricted Cash and Cash Equivalents         0.0  
Investment in subsidiary         1,759.4 1,928.8
Total assets         1,759.4 1,928.8
Current liabilities            
Total equity         1,759.4 1,928.8
Total liabilities and equity         1,759.4 1,928.8
Investing activities            
Proceeds from Sales of Assets, Investing Activities 0.0     0.0    
Payments for (Proceeds from) Other Investing Activities       0.0    
Financing activities            
Repayments of Debt     0.0      
Repayments of Senior Debt   0.0        
Payments Related to Tax Withholding for Share-based Compensation 0.0 0.0        
Debt issuance and financing costs 0.0          
Proceeds from Other Debt 0.0          
Proceeds from (Payments for) Other Financing Activities 402.1 649.6        
Payments for Repurchase of Common Stock (402.1) (649.6)        
Proceeds from (Repayments of) Restricted Cash, Financing Activities 0.0          
Proceeds from subsidiary (payments to Parent) to pay dividends 35.7          
Payments of Dividends (35.7)          
Excess tax benefit of share-based payment arrangements   0.0        
Non-Guarantor Subsidiaries [Member]            
Condensed Consolidating Statements of Operations [Abstract]            
Net revenues 311.8 308.7 1,025.4 984.5    
Operating costs and expenses            
Cost of sales 284.0 287.2 913.5 896.7    
Selling, general and administrative 3.6 3.4 10.7 12.0    
Unusual or Infrequent Item, or Both, Net of Insurance Proceeds     0.0      
Research and development 0.7 0.4 1.8 1.5    
Total operating costs and expenses 288.3 291.0 926.0 910.2    
Operating income 23.5 17.7 99.4 74.3    
Interest expense and financing fee amortization (1.3) (1.9) (4.5) (6.0)    
Other expense, net (0.7) (2.5) (0.7) (14.5)    
Income (loss) before income taxes and equity in net loss of affiliates and subsidiaries 21.5 13.3 94.2 53.8    
Income tax provision (3.7) (2.1) (17.4) (9.5)    
Income (loss) Before Equity In Net Income (Loss) Of Affiliates and Subsidiaries 17.8 11.2 76.8 44.3    
Equity in net income of affiliate 0.2 0.5 0.3 1.3    
Net income 18.0 11.7 77.1 45.6    
Total other comprehensive income (loss) 14.3 (17.7) 35.0 (44.5)    
Comprehensive Income, Net of Tax, Attributable to Parent 32.3 (6.0) 112.1 1.1    
Current assets            
Cash and cash equivalents 38.8 61.0 17.6 63.1 38.8 17.6
Restricted Cash and Cash Equivalents         0.0  
Accounts receivable, net         330.4 249.4
Inventory         438.1 456.5
Other current assets         3.6 7.9
Total current assets         810.9 731.4
Property, plant and equipment, net         519.3 529.3
Pension assets         15.4 14.2
Other assets         121.1 101.4
Total assets         1,466.7 1,376.3
Current liabilities            
Accounts payable         431.8 426.6
Accrued expenses         26.5 23.4
Profit sharing         2.7 4.2
Current portion of long-term debt         0.8 1.6
Deferred revenue and other deferred credits, short-term         1.5 1.3
Deferred grant income liability - current         21.0 14.4
Other current liabilities         4.5 0.2
Total current liabilities         488.8 471.7
Long-term debt         165.3 206.9
Deferred grant income liability - non-current         44.9 63.4
Deferred revenue and other deferred credits         2.9 3.4
Other liabilities         7.9 6.6
Total equity         756.9 624.3
Total liabilities and equity         1,466.7 1,376.3
Operating activities            
Net cash (used in) operating activities 98.9 93.1        
Investing activities            
Purchase of property, plant and equipment (16.6) (35.4)        
Proceeds from Sales of Assets, Investing Activities 0.0     0.0    
Payments for (Proceeds from) Other Investing Activities       (0.4)    
Net cash used in investing activities (16.6) (35.8)        
Financing activities            
Principal payments of debt (1.6) (2.3)        
Repayments of Debt     0.0      
Repayments of Senior Debt   0.0        
Collection on (repayment of) intercompany debt (65.1) (51.0)        
Payments Related to Tax Withholding for Share-based Compensation 0.0 0.0        
Debt issuance and financing costs 0.0          
Proceeds from Other Debt 0.0          
Proceeds from (Payments for) Other Financing Activities 0.0 0.0        
Payments for Repurchase of Common Stock   0.0        
Proceeds from (Repayments of) Restricted Cash, Financing Activities 0.0          
Proceeds from subsidiary (payments to Parent) to pay dividends 0.0          
Payments of Dividends 0.0          
Excess tax benefit of share-based payment arrangements   0.0        
Net cash used in financing activities (66.7) (53.3)        
Effect of exchange rate changes on cash and cash equivalents 5.6 (6.1)        
Net decrease in cash and cash equivalents for the period 21.2 (2.1)        
Cash and cash equivalents, beginning of period     17.6 63.1    
Cash and cash equivalents, end of period 38.8 61.0 38.8 61.0    
Subsidiary Issuer [Member]            
Condensed Consolidating Statements of Operations [Abstract]            
Net revenues 1,573.0 1,549.3 4,701.1 4,711.7    
Operating costs and expenses            
Cost of sales 1,331.1 1,298.8 4,282.9 4,047.0    
Selling, general and administrative 41.3 46.6 127.3 154.4    
Unusual or Infrequent Item, or Both, Net of Insurance Proceeds     19.9      
Research and development 8.8 5.0 19.4 14.4    
Total operating costs and expenses 1,381.2 1,350.4 4,449.5 4,215.8    
Operating income 191.8 198.9 251.6 495.9    
Interest expense and financing fee amortization (10.5) (12.1) (30.1) (47.2)    
Other expense, net 4.0 4.0 9.8 11.5    
Income (loss) before income taxes and equity in net loss of affiliates and subsidiaries 185.3 190.8 231.3 460.2    
Income tax provision (53.0) (55.8) (70.2) (140.1)    
Income (loss) Before Equity In Net Income (Loss) Of Affiliates and Subsidiaries 132.3 135.0 161.1 320.1    
Equity in net income of subsidiaries 17.7 11.2 76.8 44.3    
Net income 150.0 146.2 237.9 364.4    
Total other comprehensive income (loss) 13.8 (8.5) 33.6 (42.9)    
Comprehensive Income, Net of Tax, Attributable to Parent 163.8 137.7 271.5 321.5    
Current assets            
Cash and cash equivalents 687.8 609.4 680.1 894.2 687.8 680.1
Restricted Cash and Cash Equivalents         3.2  
Accounts receivable, net         876.9 785.0
Inventory         925.1 1,058.8
Other current assets         63.7 29.0
Total current assets         2,556.7 2,552.9
Property, plant and equipment, net         1,499.4 1,462.3
Pension assets         293.8 268.1
Investment in subsidiary         677.0 544.4
Other assets         333.6 398.9
Total assets         5,360.5 5,226.6
Current liabilities            
Accounts payable         685.9 527.0
Accrued expenses         231.8 192.8
Profit sharing         63.0 97.2
Current portion of long-term debt         27.1 25.1
Advance payments, short-term         131.0 199.3
Deferred revenue and other deferred credits, short-term         66.8 310.8
Other current liabilities         597.2 94.2
Total current liabilities         1,802.8 1,446.4
Long-term debt         1,052.4 1,052.5
Advance payments, long-term         255.6 342.0
Pension/OPEB obligation         40.3 43.9
Deferred revenue and other deferred credits         163.6 143.4
Other liabilities         366.3 349.5
Total equity         1,679.5 1,848.9
Total liabilities and equity         $ 5,360.5 $ 5,226.6
Operating activities            
Net cash (used in) operating activities 525.7 481.3        
Investing activities            
Purchase of property, plant and equipment (122.1) (121.4)        
Proceeds from Sales of Assets, Investing Activities 0.3     0.6    
Payments for (Proceeds from) Other Investing Activities       0.4    
Net cash used in investing activities (121.8) (120.4)        
Financing activities            
Principal payments of debt (0.7) (14.4)        
Repayments of Debt     (12.5)      
Repayments of Senior Debt   (300.0)        
Collection on (repayment of) intercompany debt 65.1 51.0        
Payments Related to Tax Withholding for Share-based Compensation (13.8) (15.2)        
Proceeds from Issuance of Long-term Debt   299.8        
Debt issuance and financing costs (0.9) (17.2)        
Proceeds from Other Debt 7.6          
Proceeds from (Payments for) Other Financing Activities (402.1) (649.6)        
Payments for Repurchase of Common Stock 0.0 0.0        
Proceeds from (Repayments of) Restricted Cash, Financing Activities (3.2)          
Proceeds from subsidiary (payments to Parent) to pay dividends (35.7)          
Payments of Dividends          
Excess tax benefit of share-based payment arrangements   (0.1)        
Net cash used in financing activities (396.2) (645.7)        
Net decrease in cash and cash equivalents for the period 7.7 (284.8)        
Cash and cash equivalents, beginning of period     680.1 894.2    
Cash and cash equivalents, end of period $ 687.8 $ 609.4 $ 687.8 $ 609.4