XML 22 R48.htm IDEA: XBRL DOCUMENT v2.4.0.6
Derivative Instruments and Hedging Activities (Tables)
12 Months Ended
Dec. 29, 2012
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of derivative assets and liabilities measured at fair value
The table below summarizes our derivative assets and liabilities that were measured at fair value as of December 29, 2012 and December 31, 2011. See Note 1 "Basis of Presentation and Summary of Significant Accounting Policies" for further discussion related to measuring fair value derivative instruments.
 
 
 
Fair Value Measurements at
December 29, 2012 Using
 
Total at
December 29, 2012
 
Quoted prices
in active markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
(In millions)
Cross currency swaps
$
(220.4
)
 
$

 
$
(220.4
)
 
$

Foreign currency forwards
(1.7
)
 

 
(1.7
)
 

Commodity swaps
(2.5
)
 

 
(2.5
)
 

Equity conversion feature of debt
(7.9
)
 

 

 
(7.9
)
Total
$
(232.5
)
 
$

 
$
(224.6
)
 
$
(7.9
)
 
 
 
Fair Value Measurements at
December 31, 2011 Using
 
Total at
December 31, 2011
 
Quoted prices
in active markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
(In millions)
Cross currency swaps
$
(311.9
)
 
$

 
$
(311.9
)
 
$

Foreign currency forwards
2.2

 

 
2.2

 

Commodity swaps
(6.9
)
 

 
(6.9
)
 

Total
$
(316.6
)
 
$

 
$
(316.6
)
 
$

Summarizes derivative valuation activity using significant unobservable inputs (Level 3)
The table below summarizes derivative valuation activity using significant unobservable inputs (Level 3) (In millions):
 
Rollforward of
Level 3 Inputs
Balance at December 25, 2010
$
2.9

Total gains or losses (realized/unrealized)
 
Included in earnings (or change in net assets)
1.5

Included in AOCI

Purchases, issuances and settlements
(4.4
)
Transfers In/Out of Level 3

Balance at December 31, 2011
$

Total gains or losses (realized/unrealized)
 
Included in earnings (or change in net assets)
7.3

Included in AOCI

Issuances(1)
(15.2
)
Settlements

Transfers In/Out of Level 3

Balance at December 29, 2012
$
(7.9
)
Unrealized gains or losses for Level 3 assets/liabilities outstanding at December 29, 2012(1)
$
7.3


(1)    At issuance, we recorded a liability of $15.2 million related to the Convertible Note's embedded conversion feature.
As of December 29, 2012, the conversion feature related to the Convertible Note is classified as a Level 3 derivative due to valuations based upon significant unobservable inputs. As of December 31, 2011, we did not hold derivatives classified as Level 3, as we settled all of our option contracts that were classified as Level 3 at December 25, 2010, during the first quarter of 2011. We did not have any significant transfers between Level 1 and Level 2 during 2012 or 2011. New derivative contracts transacted during fiscal year 2011 are all included in Level 2.
Quantitative information regarding significant unobservable inputs used for recurring Level 3 fair value measurements of financial instruments carried at fair value, were as follows (in millions):
 
Balance at December 29, 2012
Valuation Technique
Significant Unobservable Input(s)/Sensitivity of the Fair Value to Changes in the Unobservable Inputs
Range
Equity conversion feature of debt
$
(7.9
)
Option model
Implied volatility(1)
21-25%
(1)
Significant increase (decrease) in the unobservable input in isolation would result in a significantly higher (lower) fair value measurement.
Fair Value of Derivative Instruments in the Condensed Consolidated Balance Sheets
Fair Value of Derivative Instruments in the Consolidated Balance Sheets (in millions, except for certain commodity swaps with notional amounts measured in Metric Tonnes, as noted)
 
As of December 29, 2012
 
 
 
 
 
Asset derivatives
 
Liability derivatives
 
Notional amount
 
Balance sheet
location
 
Fair value
 
Balance sheet
location
 
Fair value
Derivatives designated as hedging instruments:
 
 
 
 
 
 
 
 
Cross currency swaps
CAD
 
601.3

 
Other current assets
 
$

 
Current derivative hedging instruments
 
$

 
 
 
 

 
Other non-current assets
 

 
Non-current derivative hedging instruments
 
(220.4
)
Foreign currency forwards
USD
 
507.3

 
Other current assets
 
2.0

 
Current derivative hedging instruments
 
(3.4
)
 
 
 
 

 
Other non-current assets
 
1.4

 
Non-current derivative hedging instruments
 
(1.7
)
Commodity swaps
kWh
 
486.1

 
Other current assets
 

 
Current derivative hedging instruments
 
(1.0
)
 
 
 
 

 
Other non-current assets
 
0.2

 
Non-current derivative hedging instruments
 
(0.1
)
Total derivatives designated as hedging instruments
 
 
 

 
 
 
$
3.6

 
 
 
$
(226.6
)
Derivatives not designated as hedging instruments:
 
 
 
 
 
 
 
 
Equity conversion feature of debt
EUR
 
500.0

 
 
 
 
 
Current portion of long-term debt and short-term borrowings
 
$
(7.9
)
Aluminum swaps
Metric tonnes (actual)
 
2,850

 
Other current assets
 

 
Current derivative hedging instruments
 
(1.4
)
Diesel swaps
Metric tonnes (actual)
 
5,493

 
Other current assets
 

 
Current derivative hedging instruments
 
(0.2
)
Total derivatives not designated as hedging instruments
 
 
 

 
 
 
$

 
 
 
$
(9.5
)
 
 
 
 
 
 
 
 
 
 
 
 
Non-derivative financial instruments in net investment hedge relationships:
 
 
 
 
 
 
 
 
€120 million term loan due 2016
EUR
 
93.7

 
 
 
 
 
Long-term debt
 
$
(123.9
)
Total non-derivative financial instruments in net investment hedge relationships
 
 
 
 
 
 
 
 
 
 
$
(123.9
)

 
As of December 31, 2011
 
 
 
Asset derivatives
 
Liability derivatives
 
Notional amount
 
Balance sheet location
 
Fair value
 
Balance sheet location
 
Fair value
Derivatives designated as hedging instruments:
 
 
 
 
 
 
 
 
Cross currency swaps
CAD
 
901.3

 
Other current assets
 
$

 
Current derivative hedging instruments
 
$
(103.2
)
 
 
 
 

 
Other non-current assets
 

 
Non-current derivative hedging instruments
 
(208.7
)
Foreign currency forwards
USD
 
464.6

 
Other current assets
 

 
Current derivative hedging instruments
 
(1.3
)
 
 
 
 

 
Other non-current assets
 
3.4

 
Non-current derivative hedging instruments
 

Commodity swaps
kWh
 
611.1

 
Other current assets
 

 
Current derivative hedging instruments
 
(1.8
)
 
 
 
 

 
Other non-current assets
 

 
Non-current derivative hedging instruments
 
(0.5
)
Total derivatives designated as hedging instruments
 
 
 

 
 
 
$
3.4

 
 
 
$
(315.5
)
Derivatives not designated as hedging instruments:
 
 
 
 
 
 
 
 
Aluminum swaps
Metric tonnes (actual)
 
8,825

 
Other current assets
 
$

 
Current derivative hedging instruments
 
$
(1.3
)
 
 
 
 
 
Other non-current assets
 

 
Non-current derivative hedging instruments
 
(3.3
)
Diesel swaps
Metric tonnes (actual)
 
9,668

 
Other current assets
 
0.1

 
Current derivative hedging instruments
 

Total derivatives not designated as hedging instruments
 
 
 

 
 
 
$
0.1

 
 
 
$
(4.6
)
MCBC allocates the current and non-current portion of each contract to the corresponding derivative account above.
The Effect of Derivative Instruments on the Condensed Consolidated Statements of Operations
During the period, we recorded no significant ineffectiveness related to these cash flow and net investment hedges.
For the year ended December 31, 2011
Derivatives in cash flow hedge relationships
Amount of gain
(loss) recognized
in OCI on
derivative
(effective portion)
 
Location of gain
(loss) reclassified
from AOCI
into income
(effective portion)
 
Amount of gain
(loss) recognized
from AOCI
on derivative
(effective portion)
 
Location of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
 
Amount of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
Cross currency swaps(1)
$
0.2

 
Other income (expense), net
 
$
3.0

 
Other income (expense), net
 
$

Forward starting interest rate swaps

 
Interest expense, net
 
(1.6
)
 
Interest expense, net
 

Foreign currency forwards
0.4

 
Other income (expense), net
 
(6.7
)
 
Other income (expense), net
 

 
 

 
Cost of goods sold
 
(9.6
)
 
Cost of goods sold
 

Commodity swaps
0.1

 
Cost of goods sold
 

 
Cost of goods sold
 

Total
$
0.7

 
 
 
$
(14.9
)
 
 
 
$

(1)
As cash flow hedges, the foreign exchange gain (loss) component of these cross currency swaps was offset by the corresponding gain (loss) on the hedged forecasted transactions in other income (expense), net and interest expense, net. In the fourth quarter of 2011, the cross currency swaps were dedesignated as cash flow hedges and redesignated as net investment hedges.
For the year ended December 31, 2011
Derivatives in net investment hedge relationships
Amount of gain
(loss) recognized
in OCI on
derivative
(effective portion)
 
Location of gain
(loss) reclassified
from AOCI
into income
(effective portion)
 
Amount of gain
(loss) recognized
from AOCI
on derivative
(effective portion)
 
Location of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
 
Amount of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
Cross currency swaps
$
(0.3
)
 
Other income (expense), net
 
$

 
Other income (expense), net
 
$

Total
$
(0.3
)
 
 
 
$

 
 
 
$

Note: Amounts recognized in AOCI related to cash flow and net investment hedges are presented gross of taxes
During the period, we recorded no significant ineffectiveness related to these cash flow hedges.
For the year ended December 25, 2010
Derivatives in cash flow hedge relationships
Amount of gain
(loss) recognized
in OCI on
derivative
(effective portion)
 
Location of gain
(loss) reclassified
from AOCI
into income
(effective portion)
 
Amount of gain
(loss) recognized
from AOCI
on derivative
(effective portion)
 
Location of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
 
Amount of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
Cross currency swaps(1)
$
(9.9
)
 
Other income (expense), net
 
$
(39.9
)
 
Other income (expense), net
 
$

 
 

 
Interest expense
 
(12.1
)
 
Interest expense
 

Forward starting interest rate swaps
13.9

 
Interest expense
 
(0.2
)
 
Interest expense
 

Foreign currency forwards
6.3

 
Other income (expense), net
 
(5.0
)
 
Other income (expense), net
 

 
 

 
Cost of goods sold
 
(1.7
)
 
Cost of goods sold
 

 
 

 
Marketing, general and administrative expenses
 
0.1

 
Marketing, general and administrative expenses
 

Commodity swaps
1.2

 
Cost of goods sold
 
(1.7
)
 
Cost of goods sold
 

Total
$
11.5

 
 
 
$
(60.5
)
 
 
 
$

Note: Amounts recognized in AOCI are presented gross of taxes
(1)
The foreign exchange gain (loss) component of these cross currency swaps is offset by the corresponding gain (loss) on the hedged forecasted transactions in other income (expense), net and interest expense, net.
The Effect of Derivative Instruments on the Consolidated Statements of Operations (in millions)
For the year ended December 29, 2012
Derivatives in cash flow hedge relationships
Amount of gain
(loss) recognized
in OCI on
derivative
(effective portion)
 
Location of gain
(loss) reclassified
from AOCI
into income
(effective portion)
 
Amount of gain
(loss) recognized
from AOCI
on derivative
(effective portion)
 
Location of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
 
Amount of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
Forward starting interest rate swaps
$

 
Interest expense, net
 
$
(1.6
)
 
Interest expense, net
 
$

Foreign currency forwards
(10.3
)
 
Other income (expense), net
 
(2.3
)
 
Other income (expense), net
 

 
 

 
Cost of goods sold
 
(4.9
)
 
Cost of goods sold
 

Commodity swaps
0.1

 
Cost of goods sold
 
(1.4
)
 
Cost of goods sold
 

Total
$
(10.2
)
 
 
 
$
(10.2
)
 
 
 
$



For the year ended December 29, 2012
Derivatives in net investment hedge relationships
Amount of gain
(loss) recognized
in OCI on
derivative
(effective portion)
 
Location of gain
(loss) reclassified
from AOCI
into income
(effective portion)
 
Amount of gain
(loss) recognized
from AOCI
on derivative
(effective portion)
 
Location of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
 
Amount of gain
(loss) recognized
in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
Cross currency swaps
$
(27.5
)
 
Other income (expense), net
 
$

 
Other income (expense), net
 
$

€120 million term loan due 2016
(8.1
)
 
Other income (expense), net
 

 
Other income (expense), net
 

Total
$
(35.6
)
 
 
 
$

 
 
 
$

Note: Amounts recognized in AOCI related to cash flow and net investment hedges are presented gross of taxes
Other Derivatives
Other Derivatives (in millions)
For the year ended December 29, 2012
Derivatives not in hedging relationship
 
Location of gain (loss) recognized
in income on derivative
 
Amount of gain (loss) recognized
in income on derivative
Equity conversion feature of debt
 
Interest expense, net
 
$
8.0

 
 
Other income (expense), net
 
(0.7
)
Commodity swaps
 
Cost of goods sold
 
(0.5
)
Total
 
 
 
$
6.8


For the year ended December 31, 2011
Derivatives not in hedging relationship
 
Location of gain (loss) recognized
in income on derivative
 
Amount of gain (loss) recognized
in income on derivative
Commodity swaps
 
Cost of goods sold
 
$
(4.7
)
Cash settled total return swap
 
Other income (expense), net
 
(0.6
)
Option contracts
 
Other income (expense), net
 
1.5

Foreign currency forwards
 
Other income (expense), net
 
(0.1
)
Total
 
 
 
$
(3.9
)
For the year ended December 25, 2010
Derivatives not in hedging relationship
 
Location of gain (loss) recognized
in income on derivative
 
Amount of gain (loss) recognized
in income on derivative
Cash settled total return swap
 
Other income (expense), net
 
$
28.3

Option contracts
 
Other income (expense), net
 
21.7

Foreign currency forwards
 
Other income (expense), net
 
(6.0
)
Total
 
 
 
$
44.0