XML 86 R84.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information Consolidating Statements of Operations (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Supplemental Guarantor Information [Line Items]                      
Net Sales $ 2,713.3 $ 2,864.3 $ 2,779.3 $ 2,411.7 $ 2,601.0 $ 2,623.3 $ 2,584.7 $ 2,319.2 $ 10,768.6 $ 10,128.2 $ 9,602.4
Cost of sales                 9,008.3 8,458.6 8,018.9
Gross Profit 448.3 458.4 451.6 402.0 425.4 432.7 426.9 384.6 1,760.3 1,669.6 1,583.5
Selling and administrative expenses                 1,120.9 1,029.5 990.1
Advertising expense                 130.8 129.5 122.7
Income (loss) from operations 142.0 92.9 [1] 153.6 120.1 130.9 139.7 136.4 103.6 508.6 510.6 470.7
Interest (expense) income, net                 (250.1) (307.4) (324.2)
Net (loss) gain on extinguishments of long-term debt                 (64.0) (17.2) (118.9)
Other income, net                 1.0 0.1 0.7
Income (loss) before income taxes                 195.5 186.1 28.3
Income tax benefit (expense)                 (62.7) (67.1) (11.2)
Net income (loss) 60.0 (2.2) [1] 46.7 28.3 33.3 38.0 36.8 10.9 132.8 119.0 17.1
Parent Guarantor [Member]
                     
Supplemental Guarantor Information [Line Items]                      
Net Sales                 0 0 0
Cost of sales                 0 0 0
Gross Profit                 0 0 0
Selling and administrative expenses                 24.4 0 0
Advertising expense                 0 0 0
Income (loss) from operations                 (24.4) 0 0
Interest (expense) income, net                 0 0 0
Net (loss) gain on extinguishments of long-term debt                 0 0 0
Management fee                 0 0 0
Other income, net                 0 0 0
Income (loss) before income taxes                 (24.4) 0 0
Income tax benefit (expense)                 9.2 0 0
(Loss) income before equity in earnings (loss) of subsidiaries                 (15.2) 0 0
Equity in earnings (loss) of subsidiaries                 148.0 119.0 17.1
Net income (loss)                 132.8 119.0 17.1
Subsidiary Issuer [Member]
                     
Supplemental Guarantor Information [Line Items]                      
Net Sales                 0 0 0
Cost of sales                 0 0 0
Gross Profit                 0 0 0
Selling and administrative expenses                 103.9 103.7 111.7
Advertising expense                 0 0 0
Income (loss) from operations                 (103.9) (103.7) (111.7)
Interest (expense) income, net                 (250.6) (308.0) (324.5)
Net (loss) gain on extinguishments of long-term debt                 (64.0) (17.2) (118.9)
Management fee                 4.3 3.8 9.2
Other income, net                 (0.5) 0 0.4
Income (loss) before income taxes                 (414.7) (425.1) (545.5)
Income tax benefit (expense)                 142.2 210.6 215.1
(Loss) income before equity in earnings (loss) of subsidiaries                 (272.5) (214.5) (330.4)
Equity in earnings (loss) of subsidiaries                 420.5 333.5 347.5
Net income (loss)                 148.0 119.0 17.1
Guarantor Subsidiaries [Member]
                     
Supplemental Guarantor Information [Line Items]                      
Net Sales                 10,293.3 9,683.0 9,222.4
Cost of sales                 8,592.1 8,071.5 7,688.8
Gross Profit                 1,701.2 1,611.5 1,533.6
Selling and administrative expenses                 957.3 891.6 849.2
Advertising expense                 126.8 125.1 119.0
Income (loss) from operations                 617.1 594.8 565.4
Interest (expense) income, net                 0.2 0.4 0.2
Net (loss) gain on extinguishments of long-term debt                 0 0 0
Management fee                 0 0 0
Other income, net                 1.2 0.2 0.5
Income (loss) before income taxes                 618.5 595.4 566.1
Income tax benefit (expense)                 (209.5) (272.6) (222.4)
(Loss) income before equity in earnings (loss) of subsidiaries                 409.0 322.8 343.7
Equity in earnings (loss) of subsidiaries                 0 0 0
Net income (loss)                 409.0 322.8 343.7
Non-Guarantor Subsidiaries [Member]
                     
Supplemental Guarantor Information [Line Items]                      
Net Sales                 475.3 445.2 380.0
Cost of sales                 416.2 387.1 330.1
Gross Profit                 59.1 58.1 49.9
Selling and administrative expenses                 35.3 34.2 29.2
Advertising expense                 4.0 4.4 3.7
Income (loss) from operations                 19.8 19.5 17.0
Interest (expense) income, net                 0.3 0.2 0.1
Net (loss) gain on extinguishments of long-term debt                 0 0 0
Management fee                 (4.3) (3.8) (9.2)
Other income, net                 0.3 (0.1) (0.2)
Income (loss) before income taxes                 16.1 15.8 7.7
Income tax benefit (expense)                 (4.6) (5.1) (3.9)
(Loss) income before equity in earnings (loss) of subsidiaries                 11.5 10.7 3.8
Equity in earnings (loss) of subsidiaries                 0 0 0
Net income (loss)                 11.5 10.7 3.8
Co-Issuer [Member]
                     
Supplemental Guarantor Information [Line Items]                      
Net Sales                 0 0 0
Cost of sales                 0 0 0
Gross Profit                 0 0 0
Selling and administrative expenses                 0 0 0
Advertising expense                 0 0 0
Income (loss) from operations                 0 0 0
Interest (expense) income, net                 0 0 0
Net (loss) gain on extinguishments of long-term debt                 0 0 0
Management fee                 0 0 0
Other income, net                 0 0 0
Income (loss) before income taxes                 0 0 0
Income tax benefit (expense)                 0 0 0
(Loss) income before equity in earnings (loss) of subsidiaries                 0 0 0
Equity in earnings (loss) of subsidiaries                 0 0 0
Net income (loss)                 0 0 0
Consolidating Adjustments [Member]
                     
Supplemental Guarantor Information [Line Items]                      
Net Sales                 0 0 0
Cost of sales                 0 0 0
Gross Profit                 0 0 0
Selling and administrative expenses                 0 0 0
Advertising expense                 0 0 0
Income (loss) from operations                 0 0 0
Interest (expense) income, net                 0 0 0
Net (loss) gain on extinguishments of long-term debt                 0 0 0
Management fee                 0 0 0
Other income, net                 0 0 0
Income (loss) before income taxes                 0 0 0
Income tax benefit (expense)                 0 0 0
(Loss) income before equity in earnings (loss) of subsidiaries                 0 0 0
Equity in earnings (loss) of subsidiaries                 (568.5) (452.5) (364.6)
Net income (loss)                 (568.5) (452.5) (364.6)
Consolidated [Member]
                     
Supplemental Guarantor Information [Line Items]                      
Net Sales                 10,768.6 10,128.2 9,602.4
Cost of sales                 9,008.3 8,458.6 8,018.9
Gross Profit                 1,760.3 1,669.6 1,583.5
Selling and administrative expenses                 1,120.9 1,029.5 990.1
Advertising expense                 130.8 129.5 122.7
Income (loss) from operations                 508.6 510.6 470.7
Interest (expense) income, net                 (250.1) (307.4) (324.2)
Net (loss) gain on extinguishments of long-term debt                 (64.0) (17.2) (118.9)
Management fee                 0 0 0
Other income, net                 1.0 0.1 0.7
Income (loss) before income taxes                 195.5 186.1 28.3
Income tax benefit (expense)                 (62.7) (67.1) (11.2)
(Loss) income before equity in earnings (loss) of subsidiaries                 132.8 119.0 17.1
Equity in earnings (loss) of subsidiaries                 0 0 0
Net income (loss)                 $ 132.8 $ 119.0 $ 17.1
[1] The third quarter of 2013 included pre-tax IPO-related charges of $74.1 million. See Note 9 for additional discussion of the IPO.