XML 23 R47.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 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Supplemental Guarantor Information [Line Items]        
Net Sales $ 3,266.1 $ 2,864.3 $ 9,024.4 $ 8,055.3
Cost of sales 2,758.8 2,405.9 7,595.0 6,743.3
Gross Profit 507.3 458.4 1,429.4 1,312.0
Selling and administrative expenses 285.4 332.4 820.2 850.3
Advertising expense 37.2 33.1 100.5 95.1
Income from operations 184.7 92.9 508.7 366.6
Interest Income (Expense), Net 50.1 56.2 148.7 198.6
Net loss on extinguishments of long-term debt (45.8) (41.3) (53.8) (55.5)
Other income (loss), net 0.7 (0.2) 1.4 0.4
Income (loss) before income taxes 89.5 (4.8) 307.6 112.9
Income Tax Expense (Benefit) (33.9) 2.6 (114.5) (40.1)
Net income (loss) 55.6 (2.2) 193.1 72.8
Parent Guarantor [Member]
       
Supplemental Guarantor Information [Line Items]        
Net Sales 0 0 0 0
Cost of sales 0 0 0 0
Gross Profit 0 0 0 0
Selling and administrative expenses 0 24.4 0 24.4
Advertising expense 0 0 0 0
Income from operations 0 (24.4) 0 (24.4)
Interest Income (Expense), Net 0 0 0 0
Net loss on extinguishments of long-term debt 0 0 0 0
Management Fee Income (Expense) 0 0 0 0
Other income (loss), net 0 0 0 0
Income (loss) before income taxes 0 (24.4) 0 (24.4)
Income Tax Expense (Benefit) 0 9.2 0 9.2
Income (Loss) before equity in earnings (loss) of subsidiaries 0 (15.2) 0 (15.2)
Equity in Earnings (Loss) of Subsidiaries 55.6 13.0 193.1 88.0
Net income (loss) 55.6 (2.2) 193.1 72.8
Subsidiary Issuer [Member]
       
Supplemental Guarantor Information [Line Items]        
Net Sales 0 0 0 0
Cost of sales 0 0 0 0
Gross Profit 0 0 0 0
Selling and administrative expenses 28.3 20.6 82.0 73.9
Advertising expense 0 0 0 0
Income from operations (28.3) (20.6) (82.0) (73.9)
Interest Income (Expense), Net (50.2) (56.4) (149.0) (199.0)
Net loss on extinguishments of long-term debt (45.8) (41.3) (53.8) (55.5)
Management Fee Income (Expense) 0.9 1.0 2.9 3.4
Other income (loss), net 0 (0.4) 0.1 (0.5)
Income (loss) before income taxes (123.4) (117.7) (281.8) (325.5)
Income Tax Expense (Benefit) 46.0 43.6 105.1 121.0
Income (Loss) before equity in earnings (loss) of subsidiaries (77.4) (74.1) (176.7) (204.5)
Equity in Earnings (Loss) of Subsidiaries 133.0 87.1 369.8 292.5
Net income (loss) 55.6 13.0 193.1 88.0
Guarantor Subsidiaries [Member]
       
Supplemental Guarantor Information [Line Items]        
Net Sales 3,140.6 2,753.4 8,631.7 7,705.2
Cost of sales 2,648.8 2,309.0 7,248.7 6,436.5
Gross Profit 491.8 444.4 1,383.0 1,268.7
Selling and administrative expenses 248.7 278.6 712.3 725.4
Advertising expense 36.4 31.9 97.8 92.0
Income from operations 206.7 133.9 572.9 451.3
Interest Income (Expense), Net 0.1 0.2 0.1 0.2
Net loss on extinguishments of long-term debt 0 0 0 0
Management Fee Income (Expense) 0 0 0 0
Other income (loss), net 0.6 0.2 1.4 0.6
Income (loss) before income taxes 207.4 134.3 574.4 452.1
Income Tax Expense (Benefit) (78.4) (49.4) (215.6) (167.8)
Income (Loss) before equity in earnings (loss) of subsidiaries 129.0 84.9 358.8 284.3
Equity in Earnings (Loss) of Subsidiaries 0 0 0 0
Net income (loss) 129.0 84.9 358.8 284.3
Non-Guarantor Subsidiaries [Member]
       
Supplemental Guarantor Information [Line Items]        
Net Sales 125.5 110.9 392.7 350.1
Cost of sales 110.0 96.9 346.3 306.8
Gross Profit 15.5 14.0 46.4 43.3
Selling and administrative expenses 8.4 8.8 25.9 26.6
Advertising expense 0.8 1.2 2.7 3.1
Income from operations 6.3 4.0 17.8 13.6
Interest Income (Expense), Net 0 0 0.2 0.2
Net loss on extinguishments of long-term debt 0 0 0 0
Management Fee Income (Expense) (0.9) (1.0) (2.9) (3.4)
Other income (loss), net 0.1 0 (0.1) 0.3
Income (loss) before income taxes 5.5 3.0 15.0 10.7
Income Tax Expense (Benefit) (1.5) (0.8) (4.0) (2.5)
Income (Loss) before equity in earnings (loss) of subsidiaries 4.0 2.2 11.0 8.2
Equity in Earnings (Loss) of Subsidiaries 0 0 0 0
Net income (loss) 4.0 2.2 11.0 8.2
Co-Issuer [Member]
       
Supplemental Guarantor Information [Line Items]        
Net Sales 0 0 0 0
Cost of sales 0 0 0 0
Gross Profit 0 0 0 0
Selling and administrative expenses 0 0 0 0
Advertising expense 0 0 0 0
Income from operations 0 0 0 0
Interest Income (Expense), Net 0 0 0 0
Net loss on extinguishments of long-term debt 0 0 0 0
Management Fee Income (Expense) 0 0 0 0
Other income (loss), net 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income Tax Expense (Benefit) 0 0 0 0
Income (Loss) before equity in earnings (loss) of subsidiaries 0 0 0 0
Equity in Earnings (Loss) of Subsidiaries 0 0 0 0
Net income (loss) 0 0 0 0
Consolidating Adjustments [Member]
       
Supplemental Guarantor Information [Line Items]        
Net Sales 0 0 0 0
Cost of sales 0 0 0 0
Gross Profit 0 0 0 0
Selling and administrative expenses 0 0 0 0
Advertising expense 0 0 0 0
Income from operations 0 0 0 0
Interest Income (Expense), Net 0 0 0 0
Net loss on extinguishments of long-term debt 0 0 0 0
Management Fee Income (Expense) 0 0 0 0
Other income (loss), net 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income Tax Expense (Benefit) 0 0 0 0
Income (Loss) before equity in earnings (loss) of subsidiaries 0 0 0 0
Equity in Earnings (Loss) of Subsidiaries (188.6) (100.1) (562.9) (380.5)
Net income (loss) (188.6) (100.1) (562.9) (380.5)
Consolidated [Member]
       
Supplemental Guarantor Information [Line Items]        
Net Sales 3,266.1 2,864.3 9,024.4 8,055.3
Cost of sales 2,758.8 2,405.9 7,595.0 6,743.3
Gross Profit 507.3 458.4 1,429.4 1,312.0
Selling and administrative expenses 285.4 332.4 820.2 850.3
Advertising expense 37.2 33.1 100.5 95.1
Income from operations 184.7 92.9 508.7 366.6
Interest Income (Expense), Net (50.1) (56.2) (148.7) (198.6)
Net loss on extinguishments of long-term debt (45.8) (41.3) (53.8) (55.5)
Management Fee Income (Expense) 0 0 0 0
Other income (loss), net 0.7 (0.2) 1.4 0.4
Income (loss) before income taxes 89.5 (4.8) 307.6 112.9
Income Tax Expense (Benefit) (33.9) 2.6 (114.5) (40.1)
Income (Loss) before equity in earnings (loss) of subsidiaries 55.6 (2.2) 193.1 72.8
Equity in Earnings (Loss) of Subsidiaries 0 0 0 0
Net income (loss) $ 55.6 $ (2.2) $ 193.1 $ 72.8