XML 61 R96.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor and Parent Company Condensed Financial Information (Condensed Statements Of Operations and Comprehensive Income (Loss)) (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 29, 2013
Mar. 30, 2012
Schedule of Statement of Operations [Line Items]    
Customers $ 1,533.1 $ 1,432.5
Intercompany 0 0
Net sales, total 1,533.1 1,432.5
Cost of sales 1,378.1 1,288.0
Gross profit 155.0 144.5
Selling, general and administrative expenses 123.0 93.8
Operating income 32.0 50.7
Other income (expense) (52.7) 6.8
Interest expense (29.5) (24.7)
Interest income 1.5 1.7
Interest income (expense), total (28.0) (23.0)
Income (loss) before income taxes (48.7) 34.5
Income tax (provision) benefit 4.1 (10.4)
Equity in net income of subsidiaries and affiliated companies 0.2 0
Net income (loss) including non-controlling interest (44.4) 24.1
Less: preferred stock dividends 0.1 0.1
Less: net income attributable to non-controlling interest 2.0 1.3
Net income attributable to Company common shareholders (46.5) [1] 22.7 [1]
Comprehensive income (loss):    
Net income (loss) including non-controlling interest (44.4) 24.1
Currency translation gain (loss) (3.7) 42.3
Defined benefit plan adjustments, net of an immaterial tax effect in 2013 and 2012 2.7 0
Change in fair value of derivatives, net of tax $0.4 million in 2013 and $3.4 million in 2012 (0.5) 6.0
Comprehensive income (loss), net of tax (45.9) 72.4
Comprehensive income (loss) attributable to non-controlling interest, net of tax 2.7 4.4
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax (48.6) 68.0
Parent Company [Member]
   
Schedule of Statement of Operations [Line Items]    
Customers 0 0
Intercompany 13.8 7.3
Net sales, total 13.8 7.3
Cost of sales 0 0
Gross profit 13.8 7.3
Selling, general and administrative expenses 10.9 11.7
Operating income 2.9 (4.4)
Other income (expense) 0 0
Interest expense (20.9) (15.8)
Interest income 25.9 22.0
Interest income (expense), total 5.0 6.2
Income (loss) before income taxes 7.9 1.8
Income tax (provision) benefit (3.0) (0.8)
Equity in net income of subsidiaries and affiliated companies (51.3) 21.8
Net income (loss) including non-controlling interest (46.4) 22.8
Less: preferred stock dividends 0.1 0.1
Less: net income attributable to non-controlling interest 0 0
Net income attributable to Company common shareholders (46.5) 22.7
Comprehensive income (loss):    
Net income (loss) including non-controlling interest (46.4) 22.8
Currency translation gain (loss) 0 0.7
Defined benefit plan adjustments, net of an immaterial tax effect in 2013 and 2012 0 0
Change in fair value of derivatives, net of tax $0.4 million in 2013 and $3.4 million in 2012 0 0
Comprehensive income (loss), net of tax (46.4) 23.5
Comprehensive income (loss) attributable to non-controlling interest, net of tax 0 0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax (46.4) 23.5
Guarantor Subsidiaries [Member]
   
Schedule of Statement of Operations [Line Items]    
Customers 610.2 473.1
Intercompany 42.2 28.4
Net sales, total 652.4 501.5
Cost of sales 574.4 439.2
Gross profit 78.0 62.3
Selling, general and administrative expenses 49.7 28.0
Operating income 28.3 34.3
Other income (expense) (1.3) (0.2)
Interest expense (26.9) (23.1)
Interest income 3.5 3.9
Interest income (expense), total (23.4) (19.2)
Income (loss) before income taxes 3.6 14.9
Income tax (provision) benefit (2.0) (7.2)
Equity in net income of subsidiaries and affiliated companies (52.9) 14.1
Net income (loss) including non-controlling interest (51.3) 21.8
Less: preferred stock dividends 0 0
Less: net income attributable to non-controlling interest 0 0
Net income attributable to Company common shareholders (51.3) 21.8
Comprehensive income (loss):    
Net income (loss) including non-controlling interest (51.3) 21.8
Currency translation gain (loss) (9.3) 7.4
Defined benefit plan adjustments, net of an immaterial tax effect in 2013 and 2012 2.4 0
Change in fair value of derivatives, net of tax $0.4 million in 2013 and $3.4 million in 2012 (0.5) 2.5
Comprehensive income (loss), net of tax (58.7) 31.7
Comprehensive income (loss) attributable to non-controlling interest, net of tax 0 0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax (58.7) 31.7
Non-Guarantor Subsidiaries [Member]
   
Schedule of Statement of Operations [Line Items]    
Customers 922.9 959.4
Intercompany 103.4 48.6
Net sales, total 1,026.3 1,008.0
Cost of sales 949.3 925.8
Gross profit 77.0 82.2
Selling, general and administrative expenses 76.2 61.4
Operating income 0.8 20.8
Other income (expense) (51.4) 7.0
Interest expense (11.3) (11.9)
Interest income 1.7 1.9
Interest income (expense), total (9.6) (10.0)
Income (loss) before income taxes (60.2) 17.8
Income tax (provision) benefit 9.1 (2.4)
Equity in net income of subsidiaries and affiliated companies 0.1 0
Net income (loss) including non-controlling interest (51.0) 15.4
Less: preferred stock dividends 0 0
Less: net income attributable to non-controlling interest 2.0 1.3
Net income attributable to Company common shareholders (53.0) 14.1
Comprehensive income (loss):    
Net income (loss) including non-controlling interest (51.0) 15.4
Currency translation gain (loss) 5.6 34.2
Defined benefit plan adjustments, net of an immaterial tax effect in 2013 and 2012 0.3 0
Change in fair value of derivatives, net of tax $0.4 million in 2013 and $3.4 million in 2012 0 3.5
Comprehensive income (loss), net of tax (45.1) 53.1
Comprehensive income (loss) attributable to non-controlling interest, net of tax 2.7 4.4
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax (47.8) 48.7
Eliminations [Member]
   
Schedule of Statement of Operations [Line Items]    
Customers 0 0
Intercompany (159.4) (84.3)
Net sales, total (159.4) (84.3)
Cost of sales (145.6) (77.0)
Gross profit (13.8) (7.3)
Selling, general and administrative expenses (13.8) (7.3)
Operating income 0 0
Other income (expense) 0 0
Interest expense 29.6 26.1
Interest income (29.6) (26.1)
Interest income (expense), total 0 0
Income (loss) before income taxes 0 0
Income tax (provision) benefit 0 0
Equity in net income of subsidiaries and affiliated companies 104.3 (35.9)
Net income (loss) including non-controlling interest 104.3 (35.9)
Less: preferred stock dividends 0 0
Less: net income attributable to non-controlling interest 0 0
Net income attributable to Company common shareholders 104.3 (35.9)
Comprehensive income (loss):    
Net income (loss) including non-controlling interest 104.3 (35.9)
Currency translation gain (loss) 0 0
Defined benefit plan adjustments, net of an immaterial tax effect in 2013 and 2012 0 0
Change in fair value of derivatives, net of tax $0.4 million in 2013 and $3.4 million in 2012 0 0
Comprehensive income (loss), net of tax 104.3 (35.9)
Comprehensive income (loss) attributable to non-controlling interest, net of tax 0 0
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax $ 104.3 $ (35.9)
[1] Numerator