XML 56 R40.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor Information (Tables)
12 Months Ended
Dec. 31, 2012
Supplemental Guarantor Information [Abstract]  
Schedule of Condensed Cash Flow Statement [Table Text Block]
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2012
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net cash (used in) provided by operating activities
$

 
$
(204.3
)
 
$
514.2

 
$
1.3

 
$

 
$
6.2

 
$
317.4

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(27.0
)
 
(14.0
)
 
(0.4
)
 

 

 
(41.4
)
Premium payments on interest rate cap agreements

 
(0.3
)
 

 

 

 

 
(0.3
)
Net cash used in investing activities

 
(27.3
)
 
(14.0
)
 
(0.4
)
 

 

 
(41.7
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings under revolving credit facility

 
289.0

 

 

 

 

 
289.0

Repayments of borrowings under revolving credit facility

 
(289.0
)
 

 

 

 

 
(289.0
)
Repayments of long-term debt

 
(201.0
)
 

 

 

 

 
(201.0
)
Proceeds from issuance of long-term debt

 
135.7

 

 

 

 

 
135.7

Payments to extinguish long-term debt

 
(243.2
)
 

 

 

 

 
(243.2
)
Payment of debt financing costs

 
(2.1
)
 

 

 

 

 
(2.1
)
Net change in accounts payable-inventory financing

 

 
(29.5
)
 

 

 

 
(29.5
)
Advances to/from affiliates

 
486.0

 
(486.5
)
 
0.5

 

 

 

Other financing activities

 
2.1

 

 

 

 

 
2.1

Net cash provided by (used in) financing activities

 
177.5

 
(516.0
)
 
0.5

 

 

 
(338.0
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 
0.3

 

 

 
0.3

Net (decrease) increase in cash and cash equivalents

 
(54.1
)
 
(15.8
)
 
1.7

 

 
6.2

 
(62.0
)
Cash and cash equivalents – beginning of period

 
102.1

 
15.8

 
8.1

 

 
(26.1
)
 
99.9

Cash and cash equivalents – end of period
$

 
$
48.0

 
$

 
$
9.8

 
$

 
$
(19.9
)
 
$
37.9

Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2010
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net cash (used in) provided by operating activities
$

 
$
(245.6
)
 
$
665.2

 
$
4.4

 
$

 
$
(0.3
)
 
$
423.7

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(31.4
)
 
(9.9
)
 
(0.2
)
 

 

 
(41.5
)
Cash settlements on interest rate swap agreements

 
(78.2
)
 

 

 

 

 
(78.2
)
Premium payments on interest rate cap agreements

 
(5.9
)
 

 

 

 

 
(5.9
)
Other investing activities

 
0.2

 

 

 

 

 
0.2

Net cash used in investing activities

 
(115.3
)
 
(9.9
)
 
(0.2
)
 

 

 
(125.4
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings under revolving credit facility

 
770.8

 

 

 

 

 
770.8

Repayments of borrowings under revolving credit facility

 
(1,074.1
)
 

 

 

 

 
(1,074.1
)
Repayments of long-term debt

 
(16.5
)
 

 

 

 

 
(16.5
)
Proceeds from issuance of long-term debt

 
500.0

 

 

 

 

 
500.0

Payments to extinguish long-term debt

 
(500.0
)
 
(18.6
)
 

 

 

 
(518.6
)
Payment of debt financing costs

 
(14.3
)
 

 

 

 

 
(14.3
)
Net change in accounts payable - inventory financing

 

 
3.2

 

 

 

 
3.2

Advances to/from affiliates

 
640.8

 
(639.2
)
 
(1.6
)
 

 

 

Other financing activities

 
(0.5
)
 
(0.1
)
 

 

 

 
(0.6
)
Net cash provided by (used in) financing activities

 
306.2

 
(654.7
)
 
(1.6
)
 

 

 
(350.1
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 
0.4

 

 

 
0.4

Net (decrease) increase in cash and cash equivalents

 
(54.7
)
 
0.6

 
3.0

 

 
(0.3
)
 
(51.4
)
Cash and cash equivalents – beginning of period

 
87.6

 
0.5

 
7.0

 

 
(7.1
)
 
88.0

Cash and cash equivalents – end of period
$

 
$
32.9

 
$
1.1

 
$
10.0

 
$

 
$
(7.4
)
 
$
36.6

Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2011
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net cash (used in) provided by operating activities
$

 
$
(93.8
)
 
$
327.5

 
$
(0.3
)
 
$

 
$
(18.7
)
 
$
214.7

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(33.4
)
 
(10.6
)
 
(1.7
)
 

 

 
(45.7
)
Cash settlements on interest rate swap agreements

 
(6.6
)
 

 

 

 

 
(6.6
)
Premium payments on interest rate cap agreements

 
(3.7
)
 

 

 

 

 
(3.7
)
Net cash used in investing activities

 
(43.7
)
 
(10.6
)
 
(1.7
)
 

 

 
(56.0
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings under revolving credit facility

 
1,295.0

 

 

 

 

 
1,295.0

Repayments of borrowings under revolving credit facility

 
(1,483.2
)
 

 

 

 

 
(1,483.2
)
Repayments of long-term debt

 
(132.0
)
 

 

 

 

 
(132.0
)
Proceeds from issuance of long-term debt

 
1,175.0

 

 

 

 

 
1,175.0

Payments to extinguish long-term debt

 
(1,175.0
)
 

 

 

 

 
(1,175.0
)
Payment of debt financing costs

 
(26.3
)
 

 

 

 

 
(26.3
)
Net change in accounts payable-inventory financing

 

 
250.5

 

 

 

 
250.5

Advances to/from affiliates

 
552.6

 
(552.7
)
 
0.1

 

 

 

Other financing activities

 
0.6

 

 

 

 

 
0.6

Net cash provided by (used in) financing activities

 
206.7

 
(302.2
)
 
0.1

 

 

 
(95.4
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 
69.2

 
14.7

 
(1.9
)
 

 
(18.7
)
 
63.3

Cash and cash equivalents – beginning of period

 
32.9

 
1.1

 
10.0

 

 
(7.4
)
 
36.6

Cash and cash equivalents – end of period
$

 
$
102.1

 
$
15.8

 
$
8.1

 
$

 
$
(26.1
)
 
$
99.9

Schedule of Condensed Comprehensive Income (Loss) [Table Text Block]
Condensed Consolidating Statement of Comprehensive Income (Loss)
Year Ended December 31, 2012
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Comprehensive income
$
121.5

 
$
121.5

 
$
322.8

 
$
13.2

 
$

 
$
(457.5
)
 
$
121.5

Condensed Consolidating Statement of Comprehensive Income (Loss)
Year Ended December 31, 2010
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Comprehensive (loss) income
$
(10.1
)
 
$
(10.1
)
 
$
338.9

 
$
13.6

 
$

 
$
(342.4
)
 
$
(10.1
)
Condensed Consolidating Statement of Comprehensive Income (Loss)
Year Ended December 31, 2011
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Comprehensive income
$
17.2

 
$
17.2

 
$
343.7

 
$
2.0

 
$

 
$
(362.9
)
 
$
17.2

Schedule of Condensed Balance Sheet [Table Text Block]
Condensed Consolidating Balance Sheet
December 31, 2011
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
102.1

 
$
15.8

 
$
8.1

 
$

 
$
(26.1
)
 
$
99.9

Accounts receivable, net

 

 
1,197.9

 
57.0

 

 

 
1,254.9

Merchandise inventory

 

 
318.0

 
3.7

 

 

 
321.7

Miscellaneous receivables

 
47.3

 
93.3

 
3.0

 

 

 
143.6

Deferred income taxes

 
19.5

 
5.0

 
0.1

 

 

 
24.6

Prepaid expenses and other

 
11.0

 
23.5

 
0.2

 

 

 
34.7

Total current assets

 
179.9

 
1,653.5

 
72.1

 

 
(26.1
)
 
1,879.4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property and equipment, net

 
80.9

 
70.6

 
2.8

 

 

 
154.3

Goodwill

 
749.4

 
1,428.4

 
30.6

 

 

 
2,208.4

Other intangible assets, net

 
366.0

 
1,261.0

 
9.0

 

 

 
1,636.0

Deferred financing costs, net

 
68.5

 

 

 

 

 
68.5

Other assets
6.0

 
1.5

 
1.4

 
0.1

 

 
(6.0
)
 
3.0

Investment in and advances to subsidiaries
(13.3
)
 
3,038.7

 

 

 

 
(3,025.4
)
 

Total assets
$
(7.3
)
 
$
4,484.9

 
$
4,414.9

 
$
114.6

 
$

 
$
(3,057.5
)
 
$
5,949.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ (Deficit) Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable-trade
$

 
$
17.6

 
$
503.7

 
$
22.6

 
$

 
$
(26.1
)
 
$
517.8

Accounts payable-inventory financing

 

 
278.7

 

 

 

 
278.7

Current maturities of long-term debt

 
201.0

 

 

 

 

 
201.0

Deferred revenue

 

 
27.8

 

 

 

 
27.8

Accrued expenses

 
162.5

 
146.2

 
7.3

 

 

 
316.0

Total current liabilities

 
381.1

 
956.4

 
29.9

 

 
(26.1
)
 
1,341.3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Long-term liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt

 
3,865.0

 

 

 

 

 
3,865.0

Deferred income taxes

 
199.3

 
496.9

 
1.8

 

 
(6.0
)
 
692.0

Accrued interest

 
13.0

 

 

 

 

 
13.0

Other liabilities

 
39.8

 
4.3

 
1.5

 

 

 
45.6

Total long-term liabilities

 
4,117.1

 
501.2

 
3.3

 

 
(6.0
)
 
4,615.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders’ (deficit) equity
(7.3
)
 
(13.3
)
 
2,957.3

 
81.4

 

 
(3,025.4
)
 
(7.3
)
Total liabilities and shareholders’ (deficit) equity
$
(7.3
)
 
$
4,484.9

 
$
4,414.9

 
$
114.6

 
$

 
$
(3,057.5
)
 
$
5,949.6

Condensed Consolidating Balance Sheet
December 31, 2012
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
48.0

 
$

 
$
9.8

 
$

 
$
(19.9
)
 
$
37.9

Accounts receivable, net

 

 
1,197.8

 
67.3

 

 

 
1,265.1

Merchandise inventory

 

 
313.2

 
1.4

 

 

 
314.6

Miscellaneous receivables

 
61.7

 
82.0

 
4.8

 

 

 
148.5

Deferred income taxes

 
8.7

 
5.5

 
(0.1
)
 

 

 
14.1

Prepaid expenses and other

 
10.1

 
24.4

 
0.1

 

 

 
34.6

Total current assets

 
128.5

 
1,622.9

 
83.3

 

 
(19.9
)
 
1,814.8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property and equipment, net

 
73.9

 
66.2

 
2.6

 

 

 
142.7

Goodwill

 
749.4

 
1,428.5

 
31.4

 

 

 
2,209.3

Other intangible assets, net

 
348.6

 
1,121.7

 
8.2

 

 

 
1,478.5

Deferred financing costs, net

 
53.2

 

 

 

 

 
53.2

Other assets
5.4

 
1.1

 
0.4

 
0.6

 

 
(5.9
)
 
1.6

Investment in and advances to subsidiaries
131.1

 
2,946.0

 

 

 

 
(3,077.1
)
 

Total assets
$
136.5

 
$
4,300.7

 
$
4,239.7

 
$
126.1

 
$

 
$
(3,102.9
)
 
$
5,700.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable-trade
$

 
$
16.5

 
$
500.3

 
$
21.7

 
$

 
$
(19.9
)
 
$
518.6

Accounts payable-inventory financing

 

 
249.2

 

 

 

 
249.2

Current maturities of long-term debt

 
40.0

 

 

 

 

 
40.0

Deferred revenue

 

 
37.9

 

 

 

 
37.9

Accrued expenses

 
139.3

 
157.4

 
5.9

 

 

 
302.6

Total current liabilities

 
195.8

 
944.8

 
27.6

 

 
(19.9
)
 
1,148.3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Long-term liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt

 
3,731.0

 

 

 

 

 
3,731.0

Deferred income taxes

 
188.1

 
440.0

 
1.7

 

 
(5.5
)
 
624.3

Accrued interest

 
8.0

 

 

 

 

 
8.0

Other liabilities

 
46.7

 
4.0

 
1.7

 

 
(0.4
)
 
52.0

Total long-term liabilities

 
3,973.8

 
444.0

 
3.4

 

 
(5.9
)
 
4,415.3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders’ equity
136.5

 
131.1

 
2,850.9

 
95.1

 

 
(3,077.1
)
 
136.5

Total liabilities and shareholders' equity
$
136.5

 
$
4,300.7

 
$
4,239.7

 
$
126.1

 
$

 
$
(3,102.9
)
 
5,700.1

Schedule of Condensed Income Statement [Table Text Block]
Consolidating Statement of Operations
Year Ended December 31, 2012
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net sales
$

 
$

 
$
9,683.0

 
$
445.2

 
$

 
$

 
$
10,128.2

Cost of sales

 

 
8,071.5

 
387.1

 

 

 
8,458.6

Gross profit

 

 
1,611.5

 
58.1

 

 

 
1,669.6

Selling and administrative expenses

 
103.7

 
891.6

 
34.2

 

 

 
1,029.5

Advertising expense

 

 
125.1

 
4.4

 

 

 
129.5

(Loss) income from operations

 
(103.7
)
 
594.8

 
19.5

 

 

 
510.6

Interest (expense) income, net

 
(308.0
)
 
0.4

 
0.2

 

 

 
(307.4
)
Net loss on extinguishments of long-term debt

 
(17.2
)
 

 

 

 

 
(17.2
)
Management fee

 
3.8

 

 
(3.8
)
 

 

 

Other income (expense), net

 

 
0.2

 
(0.1
)
 

 

 
0.1

(Loss) income before income taxes

 
(425.1
)
 
595.4

 
15.8

 

 

 
186.1

Income tax benefit (expense)

 
210.6

 
(272.6
)
 
(5.1
)
 

 

 
(67.1
)
(Loss) income before equity in earnings of subsidiaries

 
(214.5
)
 
322.8

 
10.7

 

 

 
119.0

Equity in earnings of subsidiaries
119.0

 
333.5

 

 

 

 
(452.5
)
 

Net income
$
119.0

 
$
119.0

 
$
322.8

 
$
10.7

 
$

 
$
(452.5
)
 
$
119.0

Consolidating Statement of Operations
Year Ended December 31, 2010
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net sales
$

 
$

 
$
8,504.7

 
$
296.5

 
$

 
$

 
$
8,801.2

Cost of sales

 

 
7,152.3

 
258.1

 

 

 
7,410.4

Gross profit

 

 
1,352.4

 
38.4

 

 

 
1,390.8

Selling and administrative expenses

 
110.8

 
798.3

 
23.0

 

 

 
932.1

Advertising expense

 

 
102.5

 
3.5

 

 

 
106.0

(Loss) income from operations

 
(110.8
)
 
451.6

 
11.9

 

 

 
352.7

Interest (expense) income, net

 
(393.2
)
 
1.3

 

 

 

 
(391.9
)
(Loss) gain on extinguishments of long-term debt

 
(7.9
)
 
9.9

 

 

 

 
2.0

Other income (expense), net

 
8.6

 
(8.2
)
 
(0.2
)
 

 

 
0.2

(Loss) income before income taxes

 
(503.3
)
 
454.6

 
11.7

 

 

 
(37.0
)
Income tax benefit (expense)

 
125.5

 
(115.7
)
 
(2.0
)
 

 

 
7.8

(Loss) income before equity in (loss) earnings of subsidiaries

 
(377.8
)
 
338.9

 
9.7

 

 

 
(29.2
)
Equity in (loss) earnings of subsidiaries
(29.2
)
 
348.6

 

 

 

 
(319.4
)
 

Net (loss) income
$
(29.2
)
 
$
(29.2
)
 
$
338.9

 
$
9.7

 
$

 
$
(319.4
)
 
$
(29.2
)
Consolidating Statement of Operations
Year Ended December 31, 2011
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net sales
$

 
$

 
$
9,222.4

 
$
380.0

 
$

 
$

 
$
9,602.4

Cost of sales

 

 
7,688.8

 
330.1

 

 

 
8,018.9

Gross profit

 

 
1,533.6

 
49.9

 

 

 
1,583.5

Selling and administrative expenses

 
111.7

 
849.2

 
29.2

 

 

 
990.1

Advertising expense

 

 
119.0

 
3.7

 

 

 
122.7

(Loss) income from operations

 
(111.7
)
 
565.4

 
17.0

 

 

 
470.7

Interest (expense) income, net

 
(324.5
)
 
0.2

 
0.1

 

 

 
(324.2
)
Net loss on extinguishments of long-term debt

 
(118.9
)
 

 

 

 

 
(118.9
)
Management fee

 
9.2

 

 
(9.2
)
 

 

 

Other income (expense), net

 
0.4

 
0.5

 
(0.2
)
 

 

 
0.7

(Loss) income before income taxes

 
(545.5
)
 
566.1

 
7.7

 

 

 
28.3

Income tax benefit (expense)

 
215.1

 
(222.4
)
 
(3.9
)
 

 

 
(11.2
)
(Loss) income before equity in earnings of subsidiaries

 
(330.4
)
 
343.7

 
3.8

 

 

 
17.1

Equity in earnings of subsidiaries
17.1

 
347.5

 

 

 

 
(364.6
)
 

Net income
$
17.1

 
$
17.1

 
$
343.7

 
$
3.8

 
$

 
$
(364.6
)
 
$
17.1